{"text_format":"1","workbook":"xlsx","n_sheets":80,"sheets":["Control Panel","Report","Adjustments","ROR-Model","Summaries","PROJECTED EXPENSES","EXPENSES","Rate Base","RB FORECAST","101_106 PROJECTION","108_111 Projection","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","EDIT Amort Adj","Labor Forecast","ENERGY EFFICIENCY SERVICES ADJ","PIPELINE INTEGRITY","Other Taxes","Taxes","Und Stor","Wexpro","Tax Surcredit 2","Transition Costs","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2018 Rev","YE Projected Rev 2019","YE Proj Rev 2019 with CET ","AVG Projected Rev 2019 adj HDD","AVG Proj Rev 2019 ","AVG Proj Rev 2019 with CET","YE Projected Rev 2020","YE Proj Rev 2020 with CET","AVG Projected Rev 2020 adj HDD","AVG Proj Rev 2020 ","AVG Proj Rev 2020 with CET","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","OYF Savings","RNGT -NGV Volume","Pension","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Labor Adjustment ROO","COS Input","Dist Plant","COS REVRUN","COS Alloc Factors","COS Detail","Taxes by Class","COS Sum","Rev Neutral"],"not_rendered":{"charts":4,"images":3,"macros":0,"external_links":21,"defined_names":1638,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":73,"n_cols":19,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[1,"Dominion Energy",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,{"$f":"Report!K13","v":19249739.63396129}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2020"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F72","v":"Capital Structure : AVG CAP STR DEC 20"},null,null,null,{"$f":"+Report!J79","v":9.0533403517729122E-2}]
[]
[]
[]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H74)-SUM(Report!I13:I74))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"Dec 2018 Unadjusted Avg Results",null,"DEC 2018 Adjusted Avg  Results",null,"DEC 2019 Adjusted Avg  Results",null,"DEC 2020 Adjusted Avg  Results",null,"DEC 2020 Adjusted Avg  Results CET",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"8 - A"},8,null,4,{"$f":"H10&\" - \"&\"A\"","v":"4 - A"},5,{"$f":"J10&\" - \"&\"A\"","v":"5 - A"},6,{"$f":"L10&\" - \"&\"A\"","v":"6 - A"},7,{"$f":"N10&\" - \"&\"A\"","v":"7 - A"},8,{"$f":"P10&\" - \"&\"A\"","v":"8 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,null,{"$f":"S10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S12,FALSE)","v":"2020-12-31"},null,"2018-12-31",null,"2018-12-31",null,"2019-12-31",null,"2020-12-31",null,"2020-12-31",null,null,{"$f":"S11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S16,FALSE)","v":"DEC 2020 Adjusted Avg  Results CET"},null,{"$f":"+H9","v":"Dec 2018 Unadjusted Avg Results"},null,{"$f":"+J9","v":"DEC 2018 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2019 Adjusted Avg  Results"},null,{"$f":"+N9","v":"DEC 2020 Adjusted Avg  Results"},null,{"$f":"+P9","v":"DEC 2020 Adjusted Avg  Results CET"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S19,FALSE)","v":0.105},null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,0.105,null,0.105,null,0.105,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S21,FALSE)","v":7.3579999999999997},null,1.0149999999999999,null,1.0149999999999999,null,7.3579999999999997,null,7.3579999999999997,null,7.3579999999999997,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S22,FALSE)","v":2.3800435710607474E-3},null,2.3800435710607474E-3,null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.3800435710607474E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.3800435710607474E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.3800435710607474E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.3800435710607474E-3},null,null,{"$f":"S21+1","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S22+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2020"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,S27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,S27,FALSE)","v":"AVG RB DEC 2020"},null,"AVG RB DEC 2018","Y","AVG RB DEC 2018","Y","AVG RB DEC 2019","Y","AVG RB DEC 2020","Y","AVG RB DEC 2020","Y",null,18]
[{"$f":"+A27+1","v":2},"Expense Dec 2020","Expense Adjustment",null,"Y","Expense Dec 2020",null,"Expense Dec 2018","N","Expense Dec 2018","N","Expense Dec 2019","Y","Expense Dec 2020","Y","Expense Dec 2020","Y",null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2020 with CET"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2020 with CET",null,"Booked Rev DEC 2018","Y","Booked Rev DEC 2018","Y","AVG Proj Rev 2019  ","Y","AVG Projected Rev 2020 adj HDD","Y","AVG Projected Rev 2020 with CET","Y",null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","Wexpro",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y",null,22]
[6,{"$f":"+F32","v":"Energy Efficiency 2020"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,S32,FALSE)","v":"Y"},"Energy Efficiency 2020",null,"Energy Efficiency 2018","Y","Energy Efficiency 2018","Y","Energy Efficiency 2019","Y","Energy Efficiency 2020","Y","Energy Efficiency 2020","Y",null,23]
[7,"Utah Bad Debt 2020","Utah Bad Debt",null,"Y","Utah Bad Debt 2020",null,"Utah Bad Debt 2018","N","Utah Bad Debt 2018","Y","Utah Bad Debt 2019","Y","Utah Bad Debt 2020","Y","Utah Bad Debt 2020","Y",null,24]
[8,"Incentives 2020","Incentives",null,"Y","Incentives 2020",null,"ROO Incentives 2018","N","ROO Incentives 2018","Y","Incentives 2019","Y","Incentives 2020","Y","Incentives 2020","Y",null,25]
[9,"Sporting Events DEC 2020","Sporting Events",null,"Y","Sporting Events DEC 2020",null,"Sporting Events DEC 2018","N","Sporting Events DEC 2018","Y","Sporting Events DEC 2019","Y","Sporting Events DEC 2020","Y","Sporting Events DEC 2020","Y",null,26]
[10,"Advertising DEC 2020","Advertising",null,"Y","Advertising DEC 2020",null,"Advertising DEC 2018","N","Advertising DEC 2018","Y","Advertising DEC 2019","Y","Advertising DEC 2020","Y","Advertising DEC 2020","Y",null,27]
[11,"Don & Membership DEC 2020","Donations",null,"Y","Don & Membership DEC 2020",null,"Don & Membership DEC 2018","N","Don & Membership DEC 2018","Y","Don & Membership DEC 2019","Y","Don & Membership DEC 2020","Y","Don & Membership DEC 2020","Y",null,28]
[12,"Reserve Accrual Dec 2020","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2020",null,"Reserve Accrual Dec 2018","N","Reserve Accrual Dec 2018","Y","Reserve Accrual Dec 2019","Y","Reserve Accrual Dec 2020","Y","Reserve Accrual Dec 2020","Y",null,29]
[13,"Pipeline Integrity 2020","Pipeline Integrity",null,"Y","Pipeline Integrity 2020",null,"Pipeline Integrity 2020","N","Pipeline Integrity 2020","N","Pipeline Integrity 2019","Y","Pipeline Integrity 2020","Y","Pipeline Integrity 2020","Y",null,30]
[14,"Transition Costs","Transition Costs",null,"N","Transition Costs",null,"Transition Costs","Y","Transition Costs","Y","Transition Costs","N","Transition Costs","N","Transition Costs","N",null,31]
[15,"Tax Surcredit 2","Tax Surcredit 2",null,"N","Tax Surcredit 2",null,"Tax Surcredit 2","Y","Tax Surcredit 2","Y","Tax Surcredit 2","N","Tax Surcredit 2","N","Tax Surcredit 2","N",null,32]
[16,{"$f":"F42","v":"2020 EDIT Adjustment"},"Edit Amort 2020",null,"Y","2020 EDIT Adjustment",null,"2018 EDIT Adjustment","N","2018 EDIT Adjustment","N","2019 EDIT Adjustment","N","2020 EDIT Adjustment","Y","2020 EDIT Adjustment","Y",null,33]
[17,{"$f":"F43","v":"Own Your Future - Savings"},"OYF Savings",null,"Y","Own Your Future - Savings",null,"Own Your Future - Savings","N","Own Your Future - Savings","N","Own Your Future - Savings","N","Own Your Future - Savings","Y","Own Your Future - Savings","Y",null,34]
[{"$f":"+A43+1","v":18},"RNGT - Incremental Volume","RNGT - Incremental Volume",null,"Y","RNGT - Incremental Volume",null,"RNGT - Incremental Volume","N","RNGT - Incremental Volume","N","RNGT - Incremental Volume","N","RNGT - Incremental Volume","Y","RNGT - Incremental Volume","Y",null,{"$f":"S43+1","v":35}]
[19,"Pension 2020","Pension",null,"Y","Pension 2020",null,"Pension 2018","Y","Pension 2018","Y","Pension 2019","N","Pension 2020","Y","Pension 2020","Y",null,36]
[20,"Optional Adjustment 1","Optional Adjustment 1",null,"Y","Optional Adjustment 1",null,"Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","Y","Optional Adjustment 1","Y",null,37]
[21,"Optional Adjustment 2","Optional Adjustment 2",null,"Y","Optional Adjustment 2",null,"Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","Y","Optional Adjustment 2","Y",null,38]
[22,"Optional Adjustment 3","Optional Adjustment 3",null,"Y","Optional Adjustment 3",null,"Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","Y","Optional Adjustment 3","Y",null,39]
[23,"Optional Adjustment 4","Optional Adjustment 4",null,"Y","Optional Adjustment 4",null,"Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","Y","Optional Adjustment 4","Y",null,40]
[24,"Optional Adjustment 5","Optional Adjustment 5",null,"Y","Optional Adjustment 5",null,"Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","Y","Optional Adjustment 5","Y",null,41]
[25,"Optional Adjustment 6","Optional Adjustment 6",null,"Y","Optional Adjustment 6",null,"Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","Y","Optional Adjustment 6","Y",null,42]
[26,"Optional Adjustment 7","Optional Adjustment 7",null,"Y","Optional Adjustment 7",null,"Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","Y","Optional Adjustment 7","Y",null,43]
[27,"Optional Adjustment 8","Optional Adjustment 8",null,"Y","Optional Adjustment 8",null,"Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","Y","Optional Adjustment 8","Y",null,44]
[28,"Optional Adjustment 19","Optional Adjustment 9",null,"Y","Optional Adjustment 19",null,"Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","Y","Optional Adjustment 19","Y",null,45]
[29,"Optional Adjustment 10","Optional Adjustment 10",null,"Y","Optional Adjustment 10",null,"Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","Y","Optional Adjustment 10","Y",null,46]
[30,"Optional Adjustment 11","Optional Adjustment 11",null,"Y","Optional Adjustment 11",null,"Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","Y","Optional Adjustment 11","Y",null,47]
[31,{"$f":"F57","v":"Optional Adjustment 12"},"Optional Adjustment 12",null,{"$f":"HLOOKUP($E$10,Scenarios,S57,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,S57,FALSE)","v":"Optional Adjustment 12"},null,"Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","Y","Optional Adjustment 12","Y",null,48]
[32,"Optional Adjustment 13","Optional Adjustment 13",null,"Y","Optional Adjustment 13",null,"Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","Y","Optional Adjustment 13","Y",null,49]
[33,"Optional Adjustment 14","Optional Adjustment 14",null,"Y","Optional Adjustment 14",null,"Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","Y","Optional Adjustment 14","Y",null,50]
[34,"Optional Adjustment 15","Optional Adjustment 15",null,"Y","Optional Adjustment 15",null,"Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","Y","Optional Adjustment 15","Y",null,51]
[35,"Optional Adjustment 16","Optional Adjustment 16",null,"Y","Optional Adjustment 16",null,"Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","Y","Optional Adjustment 16","Y",null,52]
[36,"Optional Adjustment 17","Optional Adjustment 17",null,"Y","Optional Adjustment 17",null,"Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","Y","Optional Adjustment 17","Y",null,53]
[37,"Optional Adjustment 18","Optional Adjustment 18",null,"Y","Optional Adjustment 18",null,"Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","Y","Optional Adjustment 18","Y",null,54]
[38,"Optional Adjustment 19","Optional Adjustment 19",null,"Y","Optional Adjustment 19",null,"Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","Y","Optional Adjustment 19","Y",null,55]
[39,"Optional Adjustment 20","Optional Adjustment 20",null,"Y","Optional Adjustment 20",null,"Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","Y","Optional Adjustment 20","Y",null,56]
[40,"Optional Adjustment 21","Optional Adjustment 21",null,"Y","Optional Adjustment 21",null,"Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","Y","Optional Adjustment 21","Y",null,57]
[41,"Optional Adjustment 22","Optional Adjustment 22",null,"Y","Optional Adjustment 22",null,"Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","Y","Optional Adjustment 22","Y",null,58]
[42,"Optional Adjustment 23","Optional Adjustment 23",null,"Y","Optional Adjustment 23",null,"Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","Y","Optional Adjustment 23","Y",null,59]
[43,"Labor Adjustment-ROO",null,null,"N","Labor Adjustment-ROO",null,"Labor Adjustment-ROO","N","Labor Adjustment-ROO","Y","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N",null,60]
[44,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,61]
[{"$f":"+A70+1","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S70+1","v":62}]
[46,{"$f":"+F72","v":"AVG CAP STR DEC 20"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,S72,FALSE)","v":"AVG CAP STR DEC 20"},null,"ORDERED CAP STR 13-057-05",null,"ORDERED CAP STR 13-057-05",null,"AVG CAP STR DEC 20",null,"AVG CAP STR DEC 20",null,"AVG CAP STR DEC 20",null,null,63]
[47]

{"sheet":"Report","index":1,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":0.105}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2018-12-31","Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":386205687.71074635},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":5205730.2574151801},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":391411417.96816152},{"$f":"'ROR-Model'!W368","v":378376157.36584151},{"$f":"+K44*Taxes!L47","v":19249739.63396129},{"$f":"SUM(J13:K13)","v":397625896.99980283},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":391411417.96816152}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":109038701.6440312},{"$f":"+'ROR-Model'!G364","v":-659276.92000000004},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":108379424.7240312},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":108379424.7240312}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":401864779.10522246},{"$f":"+'ROR-Model'!G366","v":-746392.43981810124},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":401118386.66540438},null,null,{"$f":"SUM(J15:K15)","v":0},0,401118386.66540438]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":22346647.340723202},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":22346647.340723202},null,null,{"$f":"SUM(J16:K16)","v":0},0,22346647.340723202]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":5374907.1492767995},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":5610271.916442683},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":10985179.065719482},{"$f":"'ROR-Model'!W509","v":10750615.114305682},null,{"$f":"SUM(J17:K17)","v":10750615.114305682},0,10985179.065719482]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":924830722.95000005},9410332.8140397631,0,{"$f":"SUM(I13:I17)","v":934241055.76403975},389126772.48014718,19249739.63396129,408376512.1141085,0,934241055.76403975]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":514800335.57983208},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":-1164593.8399999999},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":513635741.7398321},null,null,{"$f":"SUM(J22:K22)","v":0},0,513635741.7398321]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":18449792.510144804},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":-241075.5198181014},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":18208716.990326703},null,null,{"$f":"SUM(J23:K23)","v":0},0,18208716.990326703]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":533250128.08997691},-1405669.3598181012,0,531844458.73015881,0,0,0,0,531844458.73015881]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-886886.90999999992},{"$f":"'ROR-Model'!G650","v":17649.049508999917},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-869237.860491},{"$f":"'ROR-Model'!W650","v":-838700.76351998863},null,{"$f":"SUM(J27:K27)","v":-838700.76351998863},0,-869237.860491]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":57001305.789999999},{"$f":"'ROR-Model'!G753","v":1278314.7997812387},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":58279620.589781225},{"$f":"'ROR-Model'!W753","v":55486322.666434906},null,{"$f":"SUM(J28:K28)","v":55486322.666434906},0,58279620.58978124]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":13827936.539999999},{"$f":"'ROR-Model'!G806","v":-881636.66751705005},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":12946299.87248295},{"$f":"'ROR-Model'!W806","v":12536205.584243413},{"$f":"+K13*'Control Panel'!F22","v":45815.219060402836},{"$f":"SUM(J29:K29)","v":12582020.803303815},0,12946299.87248295]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":27244073.190000001},{"$f":"'ROR-Model'!G834","v":-24126547.314710066},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":3117525.8752899324},{"$f":"'ROR-Model'!W834","v":3047465.0098747867},null,{"$f":"SUM(J30:K30)","v":3047465.0098747867},0,3117525.8752899356]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":49494549.330000006},{"$f":"'ROR-Model'!G902","v":2252980.7893316429},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":51747530.119331643},{"$f":"'ROR-Model'!W902","v":49477895.435294829},null,{"$f":"SUM(J31:K31)","v":49477895.435294829},0,51747530.11933165]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":146680977.94},-21459239.343605235,0,125221738.59639475,119709187.93232796,45815.219060402836,119755003.15138835,0,125221738.59639476]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A32+1","v":21},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":22},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F35+G35+H35-I35","v":0},{"$f":"'ROR-Model'!F926","v":73583714.730000004},{"$f":"'ROR-Model'!G926","v":14987965.404997421},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":88571680.134997427},{"$f":"'ROR-Model'!W926","v":85423489.740319371},null,{"$f":"SUM(J35:K35)","v":85423489.740319371},0,88571680.134997427]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":24432266.68},{"$f":"'ROR-Model'!G934","v":5436865.3562249867},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":29869132.036224984},{"$f":"'ROR-Model'!W934","v":28343362.158901293},null,{"$f":"SUM(J36:K36)","v":28343362.158901293},0,29869132.036224987]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":20577922.439999998},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":2445184.0937380781},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":7165705.0887449831},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":30188811.62248306},{"$f":"'ROR-Model'!W936","v":29744657.441616178},{"$f":"(K13-K29)*Taxes!L41","v":4752985.5234670807},{"$f":"SUM(J37:K37)","v":34497642.965083256},0,30188811.62248306]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":118593903.84999999},22870014.854960486,7165705.0887449831,{"$f":"SUM(I35:I37)","v":148629623.79370546},143511509.34083682,4752985.5234670807,148264494.86430392,0,148629623.79370546]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},{"$f":"+F24+F32+F38","v":798525009.87997687},{"$f":"+G24+G32+G38","v":5106.1515371501446},7165705.0887449831,{"$f":"+I24+I32+I38","v":805695821.12025905},263220697.27316478,4798800.742527484,268019498.01569226,0,805695821.12025905]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":0},{"$f":"+F18-F41","v":126305713.07002318},{"$f":"+G18-G41","v":9405226.6625026129},{"$f":"+H18-H41","v":-7165705.0887449831},{"$f":"+I18-I41","v":128545234.64378071},{"$f":"+J18-J41","v":125906075.2069824},{"$f":"+L44-J44","v":14450938.891433805},{"$f":"L74*L77","v":140357014.09841621},0,128545234.64378081]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1113","v":3003176327.6199999},{"$f":"'ROR-Model'!G1113","v":365068488.65083629},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":3368244816.2708364},{"$f":"'ROR-Model'!W1113","v":3244815858.1726484},null,{"$f":"SUM(J50:K50)","v":3244815858.1726484},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":3368244816.2708364}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1117","v":0},{"$f":"'ROR-Model'!G1117","v":5036.8300000000008},{"$f":"'ROR-Model'!H1117","v":0},{"$f":"'ROR-Model'!I1117","v":5036.8300000000008},{"$f":"'ROR-Model'!W1117","v":5036.8300000000008},null,5036.8300000000008,0,5036.8300000000008]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1124","v":90575015.069999993},{"$f":"'ROR-Model'!G1124","v":-90575015.069999993},{"$f":"'ROR-Model'!H1124","v":0},{"$f":"'ROR-Model'!I1124","v":0},{"$f":"'ROR-Model'!W1124","v":0},null,0,0,0]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1131","v":-793878411.75},{"$f":"'ROR-Model'!G1131","v":-43760675.960660771},{"$f":"'ROR-Model'!H1131","v":0},{"$f":"'ROR-Model'!I1131","v":-837639087.71066082},{"$f":"'ROR-Model'!W1131","v":-799516884.35056579},null,-799516884.35056579,0,-837639087.71066082]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1138","v":-6225790.25},{"$f":"'ROR-Model'!G1138","v":387467.42957999994},{"$f":"'ROR-Model'!H1138","v":0},{"$f":"'ROR-Model'!I1138","v":-5838322.8204199998},{"$f":"'ROR-Model'!W1138","v":-5624785.5266477941},null,-5624785.5266477941,0,-5838322.8204199998]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1145","v":-417851574.69},{"$f":"'ROR-Model'!G1145","v":-468871.30354708619},{"$f":"'ROR-Model'!H1145","v":0},{"$f":"'ROR-Model'!I1145","v":-418320445.99354708},{"$f":"'ROR-Model'!W1145","v":-404258011.45277834},null,-404258011.45277834]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":1875795566},{"$f":"SUM(G50:G55)","v":230656430.57620844},{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":2106451996.5762086},{"$f":"SUM(J50:J55)","v":2035421213.6726565},{"$f":"SUM(K50:K54)","v":0},{"$f":"SUM(L50:L55)","v":2035421213.6726565},0,2106451996.5762084]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1163","v":22771349.260000002},{"$f":"'ROR-Model'!G1163","v":2915282.7416666681},{"$f":"'ROR-Model'!H1163","v":0},{"$f":"'ROR-Model'!I1163","v":25686632.001666669},{"$f":"'ROR-Model'!W1163","v":24807024.296942219},null,{"$f":"SUM(J59:K59)","v":24807024.296942219},0,{"$f":"SUM(F59:H59)","v":25686632.001666669}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1167","v":44167774.479999997},{"$f":"'ROR-Model'!G1167","v":-44167774.479999997},{"$f":"'ROR-Model'!H1167","v":0},{"$f":"'ROR-Model'!I1167","v":0},{"$f":"'ROR-Model'!W1167","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1171","v":3093028.17},{"$f":"'ROR-Model'!G1171","v":-219830.71083333343},{"$f":"'ROR-Model'!H1171","v":0},{"$f":"'ROR-Model'!I1171","v":2873197.4591666665},{"$f":"'ROR-Model'!W1171","v":2774808.2806198751},null,2774808.2806198751,0,2873197.4591666665]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1178","v":32836371.149999999},{"$f":"+'ROR-Model'!G1178","v":0},{"$f":"'ROR-Model'!H1178","v":0},{"$f":"+'ROR-Model'!I1178","v":32836371.149999999},{"$f":"+'ROR-Model'!W1178","v":31711929.259102914},null,31711929.259102914,0,32836371.149999999]
[42,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1185","v":7790660.4800000004},{"$f":"+'ROR-Model'!G1185","v":0},{"$f":"'ROR-Model'!H1185","v":0},{"$f":"+'ROR-Model'!I1185","v":7790660.4800000004},{"$f":"+'ROR-Model'!W1185","v":7523878.7165264692},null,7523878.7165264692,0,7790660.4800000004]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1190","v":-5751820.3200000003},{"$f":"'ROR-Model'!G1190","v":155355.94833333377},{"$f":"'ROR-Model'!H1190","v":0},{"$f":"'ROR-Model'!I1190","v":-5596464.3716666671},{"$f":"'ROR-Model'!W1190","v":-5361638.9033333333},null,-5361638.9033333333,0,-5596464.3716666661]
[44,null,252,"Contributions in Aid  of Construction",-1.7462298274040222E-10,{"$f":"+'ROR-Model'!F1195","v":-2640375.7200000002},{"$f":"'ROR-Model'!G1195","v":2640376.5899999943},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"'ROR-Model'!I1195","v":0.86999999423278496},{"$f":"'ROR-Model'!W1195","v":0.73683116817846894},null,0.73683116817846894,-1.7462298274040222E-10,0.86999999405816197]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1199","v":-43283.659999999982},{"$f":"'ROR-Model'!G1199","v":5102.6324999999852},{"$f":"'ROR-Model'!H1199","v":0},{"$f":"'ROR-Model'!I1199","v":-38181.027499999997},{"$f":"'ROR-Model'!W1199","v":-36873.56430431451},null,-36873.56430431451,0,-38181.027499999997]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1206","v":0},{"$f":"'ROR-Model'!G1206","v":0},{"$f":"'ROR-Model'!H1206","v":0},{"$f":"'ROR-Model'!I1206","v":0},{"$f":"'ROR-Model'!W1206","v":0},null,0,0,0]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1213+'ROR-Model'!F1220","v":-320103056.97000003},{"$f":"'ROR-Model'!G1213+'ROR-Model'!G1220","v":17844916.699500512},{"$f":"'ROR-Model'!H1213+'ROR-Model'!H1220","v":0},{"$f":"'ROR-Model'!I1213+'ROR-Model'!I1220","v":-302258140.27049953},{"$f":"'ROR-Model'!W1213+'ROR-Model'!W1220","v":-294564926.78689206},null,-294564926.78689206,0,-302258140.27049953]
[48,null,"186-7","Deferred Pension Asset",{"$f":"+F69+G69+H69-I69","v":-2.9802322387695313E-8},{"$f":"'ROR-Model'!F1224","v":112498673.20999999},{"$f":"'ROR-Model'!G1224","v":-112498673.21000002},{"$f":"'ROR-Model'!H1224","v":0},{"$f":"'ROR-Model'!I1224","v":0},{"$f":"'ROR-Model'!W1224","v":0},null,{"$f":"SUM(J69:K69)","v":0}]
[49,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1264","v":14604188.513370492},{"$f":"'ROR-Model'!G1264","v":-292204.48233879637},{"$f":"'ROR-Model'!H1264","v":144452.76176160431},{"$f":"'ROR-Model'!I1264","v":14456436.792793298},{"$f":"'ROR-Model'!W1264","v":13938534.840714563},null,{"$f":"SUM(J70:K70)","v":13938534.840714563},0,14456436.792793298]
[50,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F70)","v":-90776491.406629533},{"$f":"SUM(G59:G70)","v":-133617448.27117164},144452.76176160431,{"$f":"SUM(I59:I70)","v":-224249486.91603956},{"$f":"SUM(J59:J70)","v":-219207263.1237925},0,-219207263.1237925,0,-224249486.91603959]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A71+1","v":51},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F71","v":1785019074.5933704},{"$f":"+G56+G71","v":97038982.305036798},{"$f":"+H56+H71","v":144452.76176160431},{"$f":"+I56+I71","v":1882202509.6601691},{"$f":"+J56+J71","v":1816213950.5488641},null,{"$f":"+L56+L71","v":1816213950.5488641},0,1882202509.6601689]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E74)","v":-2.9976945370435715E-8},null,null,null,null,null,null,null,0,{"$f":"SUM(F76:H76)","v":0}]
[{"$f":"+A74+1","v":52},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F74","v":7.0758746989185967E-2},null,null,{"$f":"I44/I74","v":6.8295113827570822E-2},{"$f":"J44/J74","v":6.9323371934751021E-2},null,{"$f":"'Capital Str'!F10","v":7.7280000000000001E-2},{"$f":"+N77-I77","v":2.4636331616151447E-3},{"$f":"SUM(F77:H77)","v":7.0758746989185967E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:H78)","v":0}]
[{"$f":"+A77+1","v":53},"RETURN ON EQUITY",null,null,null,{"$f":"(F77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.3143176343974482E-2},null,null,{"$f":"(I77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.866384332285604E-2},{"$f":"(J77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.0533403517729122E-2},null,{"$f":"'Capital Str'!E9","v":0.105},{"$f":"+N79-I79","v":4.4793330211184423E-3},{"$f":"SUM(F79:H79)","v":9.3143176343974482E-2}]

{"sheet":"Adjustments","index":2,"n_rows":1254,"n_cols":52,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},{"$f":"IF(H8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(R8=\"Y\",1,0)","v":1},{"$f":"IF(S8=\"Y\",1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},{"$f":"+H6+1","v":4},{"$f":"+I6+1","v":5},{"$f":"+J6+1","v":6},7,8,9,10,11,12,13,{"$f":"+R6+1","v":14},{"$f":"+S6+1","v":15},{"$f":"+T6+1","v":16},{"$f":"+U6+1","v":17},{"$f":"+V6+1","v":18},{"$f":"+W6+1","v":19},{"$f":"+X6+1","v":20},{"$f":"+Y6+1","v":21},{"$f":"+Z6+1","v":22},{"$f":"+AA6+1","v":23},{"$f":"+AB6+1","v":24},{"$f":"+AC6+1","v":25},{"$f":"+AD6+1","v":26},{"$f":"+AE6+1","v":27},{"$f":"+AF6+1","v":28},{"$f":"+AG6+1","v":29},{"$f":"+AH6+1","v":30},{"$f":"+AI6+1","v":31},{"$f":"+AJ6+1","v":32},{"$f":"+AK6+1","v":33},{"$f":"+AL6+1","v":34},{"$f":"+AM6+1","v":35},{"$f":"+AN6+1","v":36},{"$f":"+AO6+1","v":37},{"$f":"+AP6+1","v":38},{"$f":"+AQ6+1","v":39},{"$f":"+AR6+1","v":40},{"$f":"+AS6+1","v":41},{"$f":"+AT6+1","v":42},{"$f":"+AU6+1","v":43}]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$86,5)","v":"N"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$86,5)","v":"N"},{"$f":"VLOOKUP(U$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(V$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(W$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(X$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(Y$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(Z$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AA$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AB$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AC$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AD$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AE$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AF$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AG$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AH$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AI$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AJ$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AK$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AL$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AM$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AN$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AO$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AP$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AQ$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AR$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AS$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AT$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AU$6,'Control Panel'!$A$8:$F$86,5)","v":"Y"},{"$f":"VLOOKUP(AV$6,'Control Panel'!$A$8:$F$86,5)","v":"N"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2020"},"Expense Dec 2020","AVG Projected Rev 2020 with CET","Underground Storage","Wexpro","Energy Efficiency 2020","Utah Bad Debt 2020","Incentives 2020","Sporting Events DEC 2020","Advertising DEC 2020","Don & Membership DEC 2020","Reserve Accrual Dec 2020","Pipeline Integrity 2020","Transition Costs","Tax Surcredit 2","2020 EDIT Adjustment","Own Your Future - Savings","RNGT - Incremental Volume",{"$f":"VLOOKUP(X$6,Adjustments,2)","v":"Pension 2020"},"Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 19","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Labor Adjustment-ROO","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$15","v":20452110.980490863},null,null,0,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E16*$U$1","v":0},{"$f":"'Tax Surcredit 2'!N14*T1","v":0},{"$f":"'EDIT Amort Adj'!G16*$U$1","v":0},{"$f":"'OYF Savings'!G16*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G24*$W$1","v":0},{"$f":"Pension!G16*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G16*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G16*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G16*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G16*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G16*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G16*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G16*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G16*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G16*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G16*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G16*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G16*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G16*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G16*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G16*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G16*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G16*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G16*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G16*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G16*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G16*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G16*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G16*$AU$1","v":0},null,{"$f":"SUM(F16:AV16)","v":20452110.980490863},null,{"$f":"SUM(AW16:AW16)","v":20452110.980490863},{"$f":"+AY16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E18*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F18*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G18*$U$1","v":0},{"$f":"'OYF Savings'!G18*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G26*$W$1","v":0},{"$f":"Pension!G18*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G18*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G18*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G18*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G18*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G18*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G18*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G18*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G18*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G18*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G18*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G18*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G18*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G18*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G18*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G18*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G18*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G18*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G18*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G18*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G18*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G18*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G18*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G18*$AU$1","v":0},null,{"$f":"SUM(F18:AV18)","v":0},null,{"$f":"SUM(AW18:AW18)","v":0},{"$f":"+AY18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E20*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F20*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G20*$U$1","v":0},{"$f":"'OYF Savings'!G20*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G28*$W$1","v":0},{"$f":"Pension!G20*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G20*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G20*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G20*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G20*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G20*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G20*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G20*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G20*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G20*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G20*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G20*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G20*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G20*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G20*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G20*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G20*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G20*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G20*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G20*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G20*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G20*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G20*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G20*$AU$1","v":0},null,{"$f":"SUM(F20:AV20)","v":0},null,{"$f":"SUM(AW20:AW20)","v":0},{"$f":"+AY20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":20452110.980490863},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},0,{"$f":"SUM(S16:S20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z16:Z20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ16:AJ20)","v":0},0,0,0,{"$f":"SUM(AN16:AN20)","v":0},0,0,0,0,{"$f":"SUM(AS16:AS20)","v":0},0,0,null,{"$f":"SUM(F21:AV21)","v":20452110.980490863},null,{"$f":"SUM(AW21:AW21)","v":20452110.980490863},{"$f":"+AY21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$22","v":12668615.070000023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:AV23)","v":12668615.070000023},null,{"$f":"SUM(AW23:AW23)","v":12668615.070000023},{"$f":"+AY23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E25*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F25*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G25*$U$1","v":0},{"$f":"'OYF Savings'!G25*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G33*$W$1","v":0},{"$f":"Pension!G25*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G25*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G25*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G25*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G25*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G25*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G25*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G25*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G25*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G25*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G25*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G25*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G25*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G25*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G25*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G25*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G25*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G25*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G25*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G25*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G25*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G25*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G25*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G25*$AU$1","v":0},null,{"$f":"SUM(F25:AV25)","v":0},null,{"$f":"SUM(AW25:AW25)","v":0},{"$f":"+AY25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E27*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F27*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G27*$U$1","v":0},{"$f":"'OYF Savings'!G27*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G35*$W$1","v":0},{"$f":"Pension!G27*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G27*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G27*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G27*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G27*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G27*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G27*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G27*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G27*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G27*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G27*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G27*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G27*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G27*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G27*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G27*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G27*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G27*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G27*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G27*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G27*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G27*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G27*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G27*$AU$1","v":0},null,{"$f":"SUM(F27:AV27)","v":0},null,{"$f":"SUM(AW27:AW27)","v":0},{"$f":"+AY27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E29*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F29*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G29*$U$1","v":0},{"$f":"'OYF Savings'!G29*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G37*$W$1","v":0},{"$f":"Pension!G29*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G29*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G29*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G29*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G29*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G29*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G29*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G29*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G29*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G29*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G29*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G29*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G29*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G29*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G29*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G29*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G29*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G29*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G29*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G29*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G29*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G29*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G29*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G29*$AU$1","v":0},null,{"$f":"SUM(F29:AV29)","v":0},null,{"$f":"SUM(AW29:AW29)","v":0},{"$f":"+AY29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},null,{"$f":"H1*SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"SUM(J25:J29)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q25:Q29)","v":0},0,{"$f":"SUM(S25:S29)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z25:Z29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ25:AJ29)","v":0},0,0,0,{"$f":"SUM(AN25:AN29)","v":0},0,0,0,0,{"$f":"SUM(AS25:AS29)","v":0},0,0,null,{"$f":"SUM(F30:AV30)","v":0},null,{"$f":"SUM(AW30:AW30)","v":0},{"$f":"+AY30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:AV32)","v":0},null,{"$f":"SUM(AW32:AW32)","v":0},{"$f":"+AY32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E34*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F34*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G34*$U$1","v":0},{"$f":"'OYF Savings'!G34*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G42*$W$1","v":0},{"$f":"Pension!G34*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G34*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G34*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G34*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G34*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G34*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G34*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G34*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G34*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G34*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G34*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G34*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G34*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G34*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G34*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G34*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G34*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G34*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G34*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G34*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G34*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G34*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G34*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G34*$AU$1","v":0},null,{"$f":"SUM(F34:AV34)","v":0},null,{"$f":"SUM(AW34:AW34)","v":0},{"$f":"+AY34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E36*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F36*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G36*$U$1","v":0},{"$f":"'OYF Savings'!G36*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G44*$W$1","v":0},{"$f":"Pension!G36*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G36*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G36*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G36*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G36*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G36*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G36*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G36*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G36*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G36*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G36*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G36*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G36*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G36*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G36*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G36*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G36*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G36*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G36*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G36*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G36*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G36*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G36*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G36*$AU$1","v":0},null,{"$f":"SUM(F36:AV36)","v":0},null,{"$f":"SUM(AW36:AW36)","v":0},{"$f":"+AY36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E38*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F38*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G38*$U$1","v":0},{"$f":"'OYF Savings'!G38*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G46*$W$1","v":0},{"$f":"Pension!G38*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G38*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G38*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G38*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G38*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G38*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G38*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G38*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G38*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G38*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G38*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G38*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G38*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G38*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G38*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G38*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G38*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G38*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G38*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G38*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G38*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G38*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G38*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G38*$AU$1","v":0},null,{"$f":"SUM(F38:AV38)","v":0},null,{"$f":"SUM(AW38:AW38)","v":0},{"$f":"+AY38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},null,{"$f":"H1*SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"SUM(J34:J38)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q34:Q38)","v":0},0,{"$f":"SUM(S34:S38)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z34:Z38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ34:AJ38)","v":0},0,0,0,{"$f":"SUM(AN34:AN38)","v":0},0,0,0,0,{"$f":"SUM(AS34:AS38)","v":0},0,0,null,{"$f":"SUM(F39:AV39)","v":0},null,{"$f":"SUM(AW39:AW39)","v":0},{"$f":"+AY39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:AV41)","v":0},null,{"$f":"SUM(AW41:AW41)","v":0},{"$f":"+AY41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY42-'ROR-Model'!G42","v":0}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$42","v":-315902.57981535932},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E43*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F43*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G43*$U$1","v":0},{"$f":"'OYF Savings'!G43*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G51*$W$1","v":0},{"$f":"Pension!G43*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G43*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G43*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G43*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G43*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G43*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G43*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G43*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G43*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G43*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G43*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G43*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G43*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G43*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G43*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G43*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G43*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G43*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G43*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G43*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G43*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G43*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G43*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G43*$AU$1","v":0},null,{"$f":"SUM(F43:AV43)","v":-315902.57981535932},null,{"$f":"SUM(AW43:AW43)","v":-315902.57981535932},{"$f":"+AY43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E45*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F45*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G45*$U$1","v":0},{"$f":"'OYF Savings'!G45*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G53*$W$1","v":0},{"$f":"Pension!G45*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G45*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G45*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G45*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G45*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G45*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G45*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G45*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G45*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G45*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G45*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G45*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G45*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G45*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G45*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G45*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G45*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G45*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G45*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G45*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G45*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G45*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G45*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G45*$AU$1","v":0},null,{"$f":"SUM(F45:AV45)","v":0},null,{"$f":"SUM(AW45:AW45)","v":0},{"$f":"+AY45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$46","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E47*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F47*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G47*$U$1","v":0},{"$f":"'OYF Savings'!G47*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G55*$W$1","v":0},{"$f":"Pension!G47*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G47*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G47*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G47*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G47*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G47*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G47*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G47*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G47*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G47*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G47*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G47*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G47*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G47*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G47*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G47*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G47*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G47*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G47*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G47*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G47*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G47*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G47*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G47*$AU$1","v":0},null,{"$f":"SUM(F47:AV47)","v":0},null,{"$f":"SUM(AW47:AW47)","v":0},{"$f":"+AY47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":-315902.57981535932},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},0,{"$f":"SUM(S43:S47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z43:Z47)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ43:AJ47)","v":0},0,0,0,{"$f":"SUM(AN43:AN47)","v":0},0,0,0,0,{"$f":"SUM(AS43:AS47)","v":0},0,0,null,{"$f":"SUM(AW43:AW47)","v":-315902.57981535932},null,{"$f":"SUM(AY43:AY47)","v":-315902.57981535932},{"$f":"+AY48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$49","v":-662372.10999999987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:AV50)","v":-662372.10999999987},null,{"$f":"SUM(AW50:AW50)","v":-662372.10999999987},{"$f":"+AY50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E52*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F52*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G52*$U$1","v":0},{"$f":"'OYF Savings'!G52*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G60*$W$1","v":0},{"$f":"Pension!G52*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G52*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G52*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G52*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G52*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G52*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G52*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G52*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G52*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G52*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G52*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G52*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G52*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G52*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G52*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G52*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G52*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G52*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G52*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G52*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G52*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G52*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G52*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G52*$AU$1","v":0},null,{"$f":"SUM(F52:AV52)","v":0},null,{"$f":"SUM(AW52:AW52)","v":0},{"$f":"+AY52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E53*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F53*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G53*$U$1","v":0},{"$f":"'OYF Savings'!G53*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G61*$W$1","v":0},{"$f":"Pension!G53*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G53*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G53*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G53*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G53*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G53*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G53*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G53*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G53*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G53*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G53*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G53*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G53*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G53*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G53*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G53*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G53*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G53*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G53*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G53*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G53*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G53*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G53*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G53*$AU$1","v":0},null,{"$f":"SUM(F53:AV53)","v":0},null,{"$f":"SUM(AW53:AW53)","v":0},{"$f":"+AY53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E54*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F54*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G54*$U$1","v":0},{"$f":"'OYF Savings'!G54*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G62*$W$1","v":0},{"$f":"Pension!G54*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G54*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G54*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G54*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G54*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G54*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G54*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G54*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G54*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G54*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G54*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G54*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G54*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G54*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G54*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G54*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G54*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G54*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G54*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G54*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G54*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G54*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G54*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G54*$AU$1","v":0},null,{"$f":"SUM(F54:AV54)","v":0},null,{"$f":"SUM(AW54:AW54)","v":0},{"$f":"+AY54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E55*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F55*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G55*$U$1","v":0},{"$f":"'OYF Savings'!G55*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G63*$W$1","v":0},{"$f":"Pension!G55*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G55*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G55*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G55*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G55*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G55*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G55*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G55*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G55*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G55*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G55*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G55*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G55*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G55*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G55*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G55*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G55*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G55*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G55*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G55*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G55*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G55*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G55*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G55*$AU$1","v":0},null,{"$f":"SUM(F55:AV55)","v":0},null,{"$f":"SUM(AW55:AW55)","v":0},{"$f":"+AY55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E56*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F56*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G56*$U$1","v":0},{"$f":"'OYF Savings'!G56*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G64*$W$1","v":0},{"$f":"Pension!G56*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G56*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G56*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G56*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G56*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G56*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G56*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G56*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G56*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G56*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G56*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G56*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G56*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G56*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G56*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G56*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G56*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G56*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G56*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G56*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G56*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G56*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G56*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G56*$AU$1","v":0},null,{"$f":"SUM(F56:AV56)","v":0},null,{"$f":"SUM(AW56:AW56)","v":0},{"$f":"+AY56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},null,{"$f":"H1*SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"SUM(J52:J56)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q52:Q56)","v":0},0,{"$f":"SUM(S52:S56)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z52:Z56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ52:AJ56)","v":0},0,0,0,{"$f":"SUM(AN52:AN56)","v":0},0,0,0,0,{"$f":"SUM(AS52:AS56)","v":0},0,0,null,{"$f":"SUM(AW52:AW56)","v":0},null,{"$f":"SUM(AY52:AY56)","v":0},{"$f":"+AY57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$S$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:AV59)","v":0},null,{"$f":"SUM(AW59:AW59)","v":0},{"$f":"+AY59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$60","v":371531.93917635898},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E61*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F61*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G61*$U$1","v":0},{"$f":"'OYF Savings'!G61*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G69*$W$1","v":599041.79999999993},{"$f":"Pension!G61*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G61*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G61*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G61*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G61*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G61*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G61*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G61*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G61*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G61*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G61*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G61*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G61*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G61*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G61*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G61*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G61*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G61*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G61*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G61*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G61*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G61*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G61*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G61*$AU$1","v":0},null,{"$f":"SUM(F61:AV61)","v":970573.73917635891},null,{"$f":"SUM(AW61:AW61)","v":970573.73917635891},{"$f":"+AY61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$62","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E63*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F63*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G63*$U$1","v":0},{"$f":"'OYF Savings'!G63*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G71*$W$1","v":0},{"$f":"Pension!G63*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G63*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G63*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G63*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G63*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G63*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G63*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G63*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G63*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G63*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G63*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G63*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G63*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G63*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G63*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G63*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G63*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G63*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G63*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G63*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G63*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G63*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G63*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G63*$AU$1","v":0},null,{"$f":"SUM(F63:AV63)","v":0},null,{"$f":"SUM(AW63:AW63)","v":0},{"$f":"+AY63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$64","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E65*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F65*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G65*$U$1","v":0},{"$f":"'OYF Savings'!G65*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G73*$W$1","v":0},{"$f":"Pension!G65*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G65*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G65*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G65*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G65*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G65*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G65*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G65*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G65*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G65*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G65*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G65*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G65*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G65*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G65*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G65*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G65*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G65*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G65*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G65*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G65*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G65*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G65*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G65*$AU$1","v":0},null,{"$f":"SUM(F65:AV65)","v":0},null,{"$f":"SUM(AW65:AW65)","v":0},{"$f":"+AY65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":371531.93917635898},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},0,{"$f":"SUM(S61:S65)","v":0},0,0,0,599041.79999999993,0,0,{"$f":"SUM(Z61:Z65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ61:AJ65)","v":0},0,0,0,{"$f":"SUM(AN61:AN65)","v":0},0,0,0,0,{"$f":"SUM(AS61:AS65)","v":0},0,0,null,{"$f":"SUM(AW61:AW65)","v":970573.73917635891},null,{"$f":"SUM(AY61:AY65)","v":970573.73917635891},{"$f":"+AY66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$67","v":-11160.589999999967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'RNGT -NGV Volume'!G76*$W$1","v":90000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:AV68)","v":78839.410000000033},null,{"$f":"SUM(AW68:AW68)","v":78839.410000000033},{"$f":"+AY68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E70*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F70*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G70*$U$1","v":0},{"$f":"'OYF Savings'!G70*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G78*$W$1","v":0},{"$f":"Pension!G70*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G70*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G70*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G70*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G70*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G70*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G70*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G70*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G70*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G70*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G70*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G70*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G70*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G70*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G70*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G70*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G70*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G70*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G70*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G70*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G70*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G70*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G70*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G70*$AU$1","v":0},null,{"$f":"SUM(F70:AV70)","v":0},null,{"$f":"SUM(AW70:AW70)","v":0},{"$f":"+AY70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E72*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F72*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G72*$U$1","v":0},{"$f":"'OYF Savings'!G72*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G80*$W$1","v":0},{"$f":"Pension!G72*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G72*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G72*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G72*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G72*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G72*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G72*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G72*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G72*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G72*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G72*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G72*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G72*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G72*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G72*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G72*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G72*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G72*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G72*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G72*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G72*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G72*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G72*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G72*$AU$1","v":0},null,{"$f":"SUM(F72:AV72)","v":0},null,{"$f":"SUM(AW72:AW72)","v":0},{"$f":"+AY72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E74*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F74*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G74*$U$1","v":0},{"$f":"'OYF Savings'!G74*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G82*$W$1","v":0},{"$f":"Pension!G74*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G74*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G74*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G74*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G74*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G74*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G74*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G74*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G74*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G74*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G74*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G74*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G74*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G74*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G74*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G74*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G74*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G74*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G74*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G74*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G74*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G74*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G74*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G74*$AU$1","v":0},null,{"$f":"SUM(F74:AV74)","v":0},null,{"$f":"SUM(AW74:AW74)","v":0},{"$f":"+AY74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},null,{"$f":"H1*SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q70:Q74)","v":0},0,{"$f":"SUM(S70:S74)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z70:Z74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ70:AJ74)","v":0},0,0,0,{"$f":"SUM(AN70:AN74)","v":0},0,0,0,0,{"$f":"SUM(AS70:AS74)","v":0},0,0,null,{"$f":"SUM(AW70:AW74)","v":0},null,{"$f":"SUM(AY70:AY74)","v":0},{"$f":"+AY75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:AV77)","v":0},null,{"$f":"SUM(AW77:AW77)","v":0},{"$f":"+AY77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E79*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F79*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G79*$U$1","v":0},{"$f":"'OYF Savings'!G79*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G87*$W$1","v":0},{"$f":"Pension!G79*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G79*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G79*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G79*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G79*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G79*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G79*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G79*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G79*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G79*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G79*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G79*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G79*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G79*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G79*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G79*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G79*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G79*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G79*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G79*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G79*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G79*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G79*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G79*$AU$1","v":0},null,{"$f":"SUM(F79:AV79)","v":0},null,{"$f":"SUM(AW79:AW79)","v":0},{"$f":"+AY79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E81*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F81*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G81*$U$1","v":0},{"$f":"'OYF Savings'!G81*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G89*$W$1","v":0},{"$f":"Pension!G81*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G81*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G81*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G81*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G81*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G81*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G81*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G81*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G81*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G81*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G81*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G81*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G81*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G81*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G81*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G81*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G81*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G81*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G81*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G81*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G81*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G81*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G81*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G81*$AU$1","v":0},null,{"$f":"SUM(F81:AV81)","v":0},null,{"$f":"SUM(AW81:AW81)","v":0},{"$f":"+AY81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E83*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F83*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G83*$U$1","v":0},{"$f":"'OYF Savings'!G83*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G91*$W$1","v":0},{"$f":"Pension!G83*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G83*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G83*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G83*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G83*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G83*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G83*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G83*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G83*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G83*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G83*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G83*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G83*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G83*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G83*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G83*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G83*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G83*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G83*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G83*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G83*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G83*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G83*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G83*$AU$1","v":0},null,{"$f":"SUM(F83:AV83)","v":0},null,{"$f":"SUM(AW83:AW83)","v":0},{"$f":"+AY83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},null,{"$f":"H1*SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q79:Q83)","v":0},0,{"$f":"SUM(S79:S83)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z79:Z83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ79:AJ83)","v":0},0,0,0,{"$f":"SUM(AN79:AN83)","v":0},0,0,0,0,{"$f":"SUM(AS79:AS83)","v":0},0,0,null,{"$f":"SUM(AW79:AW83)","v":0},null,{"$f":"SUM(AY79:AY83)","v":0},{"$f":"+AY84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:AV86)","v":0},null,{"$f":"SUM(AW86:AW86)","v":0},{"$f":"+AY86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E88*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F88*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G88*$U$1","v":0},{"$f":"'OYF Savings'!G88*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G96*$W$1","v":0},{"$f":"Pension!G88*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G88*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G88*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G88*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G88*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G88*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G88*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G88*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G88*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G88*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G88*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G88*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G88*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G88*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G88*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G88*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G88*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G88*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G88*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G88*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G88*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G88*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G88*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G88*$AU$1","v":0},null,{"$f":"SUM(F88:AV88)","v":0},null,{"$f":"SUM(AW88:AW88)","v":0},{"$f":"+AY88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E90*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F90*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G90*$U$1","v":0},{"$f":"'OYF Savings'!G90*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G98*$W$1","v":0},{"$f":"Pension!G90*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G90*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G90*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G90*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G90*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G90*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G90*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G90*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G90*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G90*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G90*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G90*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G90*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G90*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G90*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G90*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G90*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G90*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G90*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G90*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G90*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G90*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G90*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G90*$AU$1","v":0},null,{"$f":"SUM(F90:AV90)","v":0},null,{"$f":"SUM(AW90:AW90)","v":0},{"$f":"+AY90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E92*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F92*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G92*$U$1","v":0},{"$f":"'OYF Savings'!G92*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G100*$W$1","v":0},{"$f":"Pension!G92*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G92*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G92*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G92*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G92*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G92*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G92*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G92*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G92*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G92*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G92*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G92*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G92*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G92*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G92*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G92*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G92*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G92*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G92*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G92*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G92*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G92*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G92*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G92*$AU$1","v":0},null,{"$f":"SUM(F92:AV92)","v":0},null,{"$f":"SUM(AW92:AW92)","v":0},{"$f":"+AY92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},null,{"$f":"H1*SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"SUM(J88:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q88:Q92)","v":0},0,{"$f":"SUM(S88:S92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z88:Z92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ88:AJ92)","v":0},0,0,0,{"$f":"SUM(AN88:AN92)","v":0},0,0,0,0,{"$f":"SUM(AS88:AS92)","v":0},0,0,null,{"$f":"SUM(AW88:AW92)","v":0},null,{"$f":"SUM(AY88:AY92)","v":0},{"$f":"+AY93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:AV95)","v":0},null,{"$f":"SUM(AW95:AW95)","v":0},{"$f":"+AY95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY96-'ROR-Model'!G96","v":0}]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$96","v":-17376.612381168088},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E97*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F97*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G97*$U$1","v":0},{"$f":"'OYF Savings'!G97*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G105*$W$1","v":0},{"$f":"Pension!G97*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G97*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G97*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G97*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G97*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G97*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G97*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G97*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G97*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G97*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G97*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G97*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G97*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G97*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G97*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G97*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G97*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G97*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G97*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G97*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G97*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G97*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G97*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G97*$AU$1","v":0},null,{"$f":"SUM(F97:AV97)","v":-17376.612381168088},null,{"$f":"SUM(AW97:AW97)","v":-17376.612381168088},{"$f":"+AY97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$98","v":-18461.560000000009},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E99*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F99*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G99*$U$1","v":0},{"$f":"'OYF Savings'!G99*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G107*$W$1","v":0},{"$f":"Pension!G99*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G99*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G99*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G99*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G99*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G99*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G99*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G99*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G99*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G99*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G99*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G99*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G99*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G99*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G99*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G99*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G99*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G99*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G99*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G99*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G99*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G99*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G99*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G99*$AU$1","v":0},null,{"$f":"SUM(F99:AV99)","v":-18461.560000000009},null,{"$f":"SUM(AW99:AW99)","v":-18461.560000000009},{"$f":"+AY99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$100","v":-489340.06999999989},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E101*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F101*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G101*$U$1","v":0},{"$f":"'OYF Savings'!G101*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G109*$W$1","v":0},{"$f":"Pension!G101*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G101*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G101*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G101*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G101*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G101*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G101*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G101*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G101*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G101*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G101*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G101*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G101*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G101*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G101*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G101*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G101*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G101*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G101*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G101*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G101*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G101*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G101*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G101*$AU$1","v":0},null,{"$f":"SUM(F101:AV101)","v":-489340.06999999989},null,{"$f":"SUM(AW101:AW101)","v":-489340.06999999989},{"$f":"+AY101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":-525178.24238116795},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},0,{"$f":"SUM(S97:S101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z97:Z101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ97:AJ101)","v":0},0,0,0,{"$f":"SUM(AN97:AN101)","v":0},0,0,0,0,{"$f":"SUM(AS97:AS101)","v":0},0,0,null,{"$f":"SUM(AW97:AW101)","v":-525178.24238116795},null,{"$f":"SUM(AY97:AY101)","v":-525178.24238116795},{"$f":"+AY102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$103","v":-104565.26000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:AV104)","v":-104565.26000000001},null,{"$f":"SUM(AW104:AW104)","v":-104565.26000000001},{"$f":"+AY104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E106*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F106*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G106*$U$1","v":0},{"$f":"'OYF Savings'!G106*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G114*$W$1","v":0},{"$f":"Pension!G106*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G106*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G106*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G106*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G106*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G106*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G106*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G106*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G106*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G106*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G106*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G106*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G106*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G106*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G106*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G106*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G106*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G106*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G106*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G106*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G106*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G106*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G106*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G106*$AU$1","v":0},null,{"$f":"SUM(F106:AV106)","v":0},null,{"$f":"SUM(AW106:AW106)","v":0},{"$f":"+AY106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E108*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F108*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G108*$U$1","v":0},{"$f":"'OYF Savings'!G108*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G116*$W$1","v":0},{"$f":"Pension!G108*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G108*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G108*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G108*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G108*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G108*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G108*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G108*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G108*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G108*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G108*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G108*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G108*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G108*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G108*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G108*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G108*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G108*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G108*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G108*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G108*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G108*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G108*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G108*$AU$1","v":0},null,{"$f":"SUM(F108:AV108)","v":0},null,{"$f":"SUM(AW108:AW108)","v":0},{"$f":"+AY108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E110*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F110*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G110*$U$1","v":0},{"$f":"'OYF Savings'!G110*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G118*$W$1","v":0},{"$f":"Pension!G110*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G110*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G110*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G110*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G110*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G110*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G110*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G110*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G110*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G110*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G110*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G110*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G110*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G110*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G110*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G110*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G110*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G110*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G110*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G110*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G110*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G110*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G110*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G110*$AU$1","v":0},null,{"$f":"SUM(F110:AV110)","v":0},null,{"$f":"SUM(AW110:AW110)","v":0},{"$f":"+AY110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},null,{"$f":"H1*SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"SUM(J106:J110)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q106:Q110)","v":0},0,{"$f":"SUM(S106:S110)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z106:Z110)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ106:AJ110)","v":0},0,0,0,{"$f":"SUM(AN106:AN110)","v":0},0,0,0,0,{"$f":"SUM(AS106:AS110)","v":0},0,0,null,{"$f":"SUM(AW106:AW110)","v":0},null,{"$f":"SUM(AY106:AY110)","v":0},{"$f":"+AY111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:AV113)","v":0},null,{"$f":"SUM(AW113:AW113)","v":0},{"$f":"+AY113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$114","v":2624472},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E115*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F115*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G115*$U$1","v":0},{"$f":"'OYF Savings'!G115*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G123*$W$1","v":0},{"$f":"Pension!G115*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G115*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G115*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G115*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G115*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G115*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G115*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G115*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G115*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G115*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G115*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G115*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G115*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G115*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G115*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G115*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G115*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G115*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G115*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G115*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G115*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G115*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G115*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G115*$AU$1","v":0},null,{"$f":"SUM(F115:AV115)","v":2624472},null,{"$f":"SUM(AW115:AW115)","v":2624472},{"$f":"+AY115-'ROR-Model'!G115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E117*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F117*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G117*$U$1","v":0},{"$f":"'OYF Savings'!G117*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G125*$W$1","v":0},{"$f":"Pension!G117*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G117*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G117*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G117*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G117*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G117*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G117*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G117*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G117*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G117*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G117*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G117*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G117*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G117*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G117*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G117*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G117*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G117*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G117*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G117*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G117*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G117*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G117*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G117*$AU$1","v":0},null,{"$f":"SUM(F117:AV117)","v":0},null,{"$f":"SUM(AW117:AW117)","v":0},{"$f":"+AY117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E119*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F119*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G119*$U$1","v":0},{"$f":"'OYF Savings'!G119*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G127*$W$1","v":0},{"$f":"Pension!G119*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G119*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G119*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G119*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G119*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G119*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G119*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G119*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G119*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G119*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G119*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G119*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G119*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G119*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G119*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G119*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G119*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G119*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G119*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G119*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G119*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G119*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G119*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G119*$AU$1","v":0},null,{"$f":"SUM(F119:AV119)","v":0},null,{"$f":"SUM(AW119:AW119)","v":0},{"$f":"+AY119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$f":"H1*SUM(H115:H119)","v":2624472},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q115:Q119)","v":0},0,{"$f":"SUM(S115:S119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z115:Z119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ115:AJ119)","v":0},0,0,0,{"$f":"SUM(AN115:AN119)","v":0},0,0,0,0,{"$f":"SUM(AS115:AS119)","v":0},0,0,null,{"$f":"SUM(AW115:AW119)","v":2624472},null,{"$f":"SUM(AY115:AY119)","v":2624472},{"$f":"+AY120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$121","v":33999912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:AV122)","v":33999912},null,{"$f":"SUM(AW122:AW122)","v":33999912},{"$f":"+AY122-'ROR-Model'!G122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY123-'ROR-Model'!G123","v":0}]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$123","v":-3564671.0502478448},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E124*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F124*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G124*$U$1","v":0},{"$f":"'OYF Savings'!G124*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G132*$W$1","v":0},{"$f":"Pension!G124*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G124*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G124*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G124*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G124*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G124*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G124*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G124*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G124*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G124*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G124*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G124*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G124*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G124*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G124*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G124*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G124*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G124*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G124*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G124*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G124*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G124*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G124*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G124*$AU$1","v":0},null,{"$f":"SUM(F124:AV124)","v":-3564671.0502478448},null,{"$f":"SUM(AW124:AW124)","v":-3564671.0502478448},{"$f":"+AY124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$125","v":-54948.979999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E126*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F126*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G126*$U$1","v":0},{"$f":"'OYF Savings'!G126*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G134*$W$1","v":0},{"$f":"Pension!G126*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G126*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G126*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G126*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G126*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G126*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G126*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G126*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G126*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G126*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G126*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G126*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G126*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G126*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G126*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G126*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G126*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G126*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G126*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G126*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G126*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G126*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G126*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G126*$AU$1","v":0},null,{"$f":"SUM(F126:AV126)","v":-54948.979999999996},null,{"$f":"SUM(AW126:AW126)","v":-54948.979999999996},{"$f":"+AY126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E128*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F128*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G128*$U$1","v":0},{"$f":"'OYF Savings'!G128*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G136*$W$1","v":0},{"$f":"Pension!G128*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G128*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G128*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G128*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G128*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G128*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G128*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G128*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G128*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G128*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G128*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G128*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G128*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G128*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G128*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G128*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G128*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G128*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G128*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G128*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G128*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G128*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G128*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G128*$AU$1","v":0},null,{"$f":"SUM(F128:AV128)","v":0},null,{"$f":"SUM(AW128:AW128)","v":0},{"$f":"+AY128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-3619620.0302478448},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},0,{"$f":"SUM(S124:S128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z124:Z128)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ124:AJ128)","v":0},0,0,0,{"$f":"SUM(AN124:AN128)","v":0},0,0,0,0,{"$f":"SUM(AS124:AS128)","v":0},0,0,null,{"$f":"SUM(AW124:AW128)","v":-3619620.0302478448},null,{"$f":"SUM(AY124:AY128)","v":-3619620.0302478448},{"$f":"+AY129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$130","v":-39342976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:AV131)","v":-39342976},null,{"$f":"SUM(AW131:AW131)","v":-39342976},{"$f":"+AY131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E133*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F133*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G133*$U$1","v":0},{"$f":"'OYF Savings'!G133*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G141*$W$1","v":0},{"$f":"Pension!G133*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G133*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G133*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G133*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G133*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G133*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G133*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G133*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G133*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G133*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G133*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G133*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G133*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G133*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G133*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G133*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G133*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G133*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G133*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G133*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G133*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G133*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G133*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G133*$AU$1","v":0},null,{"$f":"SUM(F133:AV133)","v":0},null,{"$f":"SUM(AW133:AW133)","v":0},{"$f":"+AY133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E135*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F135*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G135*$U$1","v":0},{"$f":"'OYF Savings'!G135*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G143*$W$1","v":0},{"$f":"Pension!G135*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G135*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G135*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G135*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G135*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G135*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G135*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G135*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G135*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G135*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G135*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G135*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G135*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G135*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G135*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G135*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G135*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G135*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G135*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G135*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G135*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G135*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G135*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G135*$AU$1","v":0},null,{"$f":"SUM(F135:AV135)","v":0},null,{"$f":"SUM(AW135:AW135)","v":0},{"$f":"+AY135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E137*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F137*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G137*$U$1","v":0},{"$f":"'OYF Savings'!G137*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G145*$W$1","v":0},{"$f":"Pension!G137*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G137*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G137*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G137*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G137*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G137*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G137*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G137*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G137*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G137*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G137*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G137*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G137*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G137*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G137*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G137*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G137*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G137*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G137*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G137*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G137*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G137*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G137*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G137*$AU$1","v":0},null,{"$f":"SUM(F137:AV137)","v":0},null,{"$f":"SUM(AW137:AW137)","v":0},{"$f":"+AY137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},null,{"$f":"H1*SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"SUM(J133:J137)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q133:Q137)","v":0},0,{"$f":"SUM(S133:S137)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z133:Z137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ133:AJ137)","v":0},0,0,0,{"$f":"SUM(AN133:AN137)","v":0},0,0,0,0,{"$f":"SUM(AS133:AS137)","v":0},0,0,null,{"$f":"SUM(AW133:AW137)","v":0},null,{"$f":"SUM(AY133:AY137)","v":0},{"$f":"+AY138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:AV140)","v":0},null,{"$f":"SUM(AW140:AW140)","v":0},{"$f":"+AY140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$141","v":-52352.839656943659},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E142*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F142*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G142*$U$1","v":0},{"$f":"'OYF Savings'!G142*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G150*$W$1","v":0},{"$f":"Pension!G142*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G142*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G142*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G142*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G142*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G142*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G142*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G142*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G142*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G142*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G142*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G142*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G142*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G142*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G142*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G142*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G142*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G142*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G142*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G142*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G142*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G142*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G142*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G142*$AU$1","v":0},null,{"$f":"SUM(F142:AV142)","v":-52352.839656943659},null,{"$f":"SUM(AW142:AW142)","v":-52352.839656943659},{"$f":"+AY142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$143","v":-2294.25},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E144*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F144*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G144*$U$1","v":0},{"$f":"'OYF Savings'!G144*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G152*$W$1","v":0},{"$f":"Pension!G144*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G144*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G144*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G144*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G144*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G144*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G144*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G144*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G144*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G144*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G144*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G144*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G144*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G144*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G144*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G144*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G144*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G144*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G144*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G144*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G144*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G144*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G144*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G144*$AU$1","v":0},null,{"$f":"SUM(F144:AV144)","v":-2294.25},null,{"$f":"SUM(AW144:AW144)","v":-2294.25},{"$f":"+AY144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E146*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F146*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G146*$U$1","v":0},{"$f":"'OYF Savings'!G146*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G154*$W$1","v":0},{"$f":"Pension!G146*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G146*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G146*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G146*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G146*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G146*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G146*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G146*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G146*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G146*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G146*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G146*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G146*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G146*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G146*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G146*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G146*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G146*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G146*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G146*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G146*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G146*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G146*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G146*$AU$1","v":0},null,{"$f":"SUM(F146:AV146)","v":0},null,{"$f":"SUM(AW146:AW146)","v":0},{"$f":"+AY146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-54647.089656943659},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},0,{"$f":"SUM(S142:S146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z142:Z146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ142:AJ146)","v":0},0,0,0,{"$f":"SUM(AN142:AN146)","v":0},0,0,0,0,{"$f":"SUM(AS142:AS146)","v":0},0,0,null,{"$f":"SUM(AW142:AW146)","v":-54647.089656943659},null,{"$f":"SUM(AY142:AY146)","v":-54647.089656943659},{"$f":"+AY147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:AV149)","v":0},null,{"$f":"SUM(AW149:AW149)","v":0},{"$f":"+AY149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$150","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E151*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F151*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G151*$U$1","v":0},{"$f":"'OYF Savings'!G151*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G159*$W$1","v":0},{"$f":"Pension!G151*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G151*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G151*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G151*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G151*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G151*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G151*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G151*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G151*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G151*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G151*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G151*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G151*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G151*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G151*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G151*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G151*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G151*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G151*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G151*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G151*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G151*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G151*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G151*$AU$1","v":0},null,{"$f":"SUM(F151:AV151)","v":0},null,{"$f":"SUM(AW151:AW151)","v":0},{"$f":"+AY151-'ROR-Model'!G151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E153*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F153*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G153*$U$1","v":0},{"$f":"'OYF Savings'!G153*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G161*$W$1","v":0},{"$f":"Pension!G153*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G153*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G153*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G153*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G153*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G153*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G153*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G153*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G153*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G153*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G153*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G153*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G153*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G153*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G153*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G153*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G153*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G153*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G153*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G153*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G153*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G153*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G153*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G153*$AU$1","v":0},null,{"$f":"SUM(F153:AV153)","v":0},null,{"$f":"SUM(AW153:AW153)","v":0},{"$f":"+AY153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E155*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F155*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G155*$U$1","v":0},{"$f":"'OYF Savings'!G155*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G163*$W$1","v":0},{"$f":"Pension!G155*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G155*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G155*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G155*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G155*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G155*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G155*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G155*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G155*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G155*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G155*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G155*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G155*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G155*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G155*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G155*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G155*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G155*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G155*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G155*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G155*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G155*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G155*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G155*$AU$1","v":0},null,{"$f":"SUM(F155:AV155)","v":0},null,{"$f":"SUM(AW155:AW155)","v":0},{"$f":"+AY155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},0,{"$f":"SUM(S151:S155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z151:Z155)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ151:AJ155)","v":0},0,0,0,{"$f":"SUM(AN151:AN155)","v":0},0,0,0,0,{"$f":"SUM(AS151:AS155)","v":0},0,0,null,{"$f":"SUM(AW151:AW155)","v":0},null,{"$f":"SUM(AY151:AY155)","v":0},{"$f":"+AY156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:AV158)","v":0},null,{"$f":"SUM(AW158:AW158)","v":0},{"$f":"+AY158-'ROR-Model'!G158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$159","v":5116616.2777111754},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E160*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F160*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G160*$U$1","v":0},{"$f":"'OYF Savings'!G160*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G168*$W$1","v":0},{"$f":"Pension!G160*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G160*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G160*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G160*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G160*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G160*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G160*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G160*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G160*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G160*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G160*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G160*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G160*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G160*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G160*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G160*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G160*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G160*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G160*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G160*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G160*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G160*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G160*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G160*$AU$1","v":0},null,{"$f":"SUM(F160:AV160)","v":5116616.2777111754},null,{"$f":"SUM(AW160:AW160)","v":5116616.2777111754},{"$f":"+AY160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$161","v":-610731.39},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E162*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F162*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G162*$U$1","v":0},{"$f":"'OYF Savings'!G162*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G170*$W$1","v":0},{"$f":"Pension!G162*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G162*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G162*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G162*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G162*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G162*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G162*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G162*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G162*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G162*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G162*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G162*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G162*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G162*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G162*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G162*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G162*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G162*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G162*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G162*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G162*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G162*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G162*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G162*$AU$1","v":0},null,{"$f":"SUM(F162:AV162)","v":-610731.39},null,{"$f":"SUM(AW162:AW162)","v":-610731.39},{"$f":"+AY162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$163","v":11182.41},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E164*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F164*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G164*$U$1","v":0},{"$f":"'OYF Savings'!G164*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G172*$W$1","v":0},{"$f":"Pension!G164*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G164*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G164*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G164*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G164*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G164*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G164*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G164*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G164*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G164*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G164*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G164*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G164*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G164*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G164*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G164*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G164*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G164*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G164*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G164*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G164*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G164*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G164*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G164*$AU$1","v":0},null,{"$f":"SUM(F164:AV164)","v":11182.41},null,{"$f":"SUM(AW164:AW164)","v":11182.41},{"$f":"+AY164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":4517067.2977111759},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},0,{"$f":"SUM(S160:S164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z160:Z164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ160:AJ164)","v":0},0,0,0,{"$f":"SUM(AN160:AN164)","v":0},0,0,0,0,{"$f":"SUM(AS160:AS164)","v":0},0,0,null,{"$f":"SUM(AW160:AW164)","v":4517067.2977111759},null,{"$f":"SUM(AY160:AY164)","v":4517067.2977111759},{"$f":"+AY165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$166","v":8095006.0900000036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:AV167)","v":8095006.0900000036},null,{"$f":"SUM(AW167:AW167)","v":8095006.0900000036},{"$f":"+AY167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E169*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F169*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G169*$U$1","v":0},{"$f":"'OYF Savings'!G169*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G177*$W$1","v":0},{"$f":"Pension!G169*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G169*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G169*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G169*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G169*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G169*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G169*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G169*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G169*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G169*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G169*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G169*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G169*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G169*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G169*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G169*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G169*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G169*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G169*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G169*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G169*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G169*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G169*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G169*$AU$1","v":0},null,{"$f":"SUM(F169:AV169)","v":0},null,{"$f":"SUM(AW169:AW169)","v":0},{"$f":"+AY169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E171*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F171*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G171*$U$1","v":0},{"$f":"'OYF Savings'!G171*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G179*$W$1","v":0},{"$f":"Pension!G171*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G171*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G171*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G171*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G171*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G171*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G171*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G171*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G171*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G171*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G171*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G171*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G171*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G171*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G171*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G171*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G171*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G171*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G171*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G171*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G171*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G171*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G171*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G171*$AU$1","v":0},null,{"$f":"SUM(F171:AV171)","v":0},null,{"$f":"SUM(AW171:AW171)","v":0},{"$f":"+AY171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E173*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F173*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G173*$U$1","v":0},{"$f":"'OYF Savings'!G173*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G181*$W$1","v":0},{"$f":"Pension!G173*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G173*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G173*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G173*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G173*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G173*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G173*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G173*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G173*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G173*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G173*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G173*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G173*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G173*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G173*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G173*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G173*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G173*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G173*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G173*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G173*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G173*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G173*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G173*$AU$1","v":0},null,{"$f":"SUM(F173:AV173)","v":0},null,{"$f":"SUM(AW173:AW173)","v":0},{"$f":"+AY173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},null,{"$f":"H1*SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"SUM(J169:J173)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q169:Q173)","v":0},0,{"$f":"SUM(S169:S173)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z169:Z173)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ169:AJ173)","v":0},0,0,0,{"$f":"SUM(AN169:AN173)","v":0},0,0,0,0,{"$f":"SUM(AS169:AS173)","v":0},0,0,null,{"$f":"SUM(AW169:AW173)","v":0},null,{"$f":"SUM(AY169:AY173)","v":0},{"$f":"+AY174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:AV176)","v":0},null,{"$f":"SUM(AW176:AW176)","v":0},{"$f":"+AY176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E178*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F178*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G178*$U$1","v":0},{"$f":"'OYF Savings'!G178*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G186*$W$1","v":0},{"$f":"Pension!G178*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G178*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G178*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G178*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G178*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G178*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G178*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G178*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G178*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G178*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G178*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G178*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G178*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G178*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G178*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G178*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G178*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G178*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G178*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G178*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G178*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G178*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G178*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G178*$AU$1","v":0},null,{"$f":"SUM(F178:AV178)","v":0},null,{"$f":"SUM(AW178:AW178)","v":0},{"$f":"+AY178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E180*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F180*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G180*$U$1","v":0},{"$f":"'OYF Savings'!G180*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G188*$W$1","v":0},{"$f":"Pension!G180*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G180*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G180*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G180*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G180*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G180*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G180*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G180*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G180*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G180*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G180*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G180*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G180*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G180*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G180*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G180*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G180*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G180*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G180*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G180*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G180*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G180*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G180*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G180*$AU$1","v":0},null,{"$f":"SUM(F180:AV180)","v":0},null,{"$f":"SUM(AW180:AW180)","v":0},{"$f":"+AY180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E182*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F182*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G182*$U$1","v":0},{"$f":"'OYF Savings'!G182*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G190*$W$1","v":0},{"$f":"Pension!G182*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G182*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G182*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G182*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G182*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G182*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G182*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G182*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G182*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G182*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G182*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G182*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G182*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G182*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G182*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G182*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G182*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G182*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G182*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G182*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G182*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G182*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G182*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G182*$AU$1","v":0},null,{"$f":"SUM(F182:AV182)","v":0},null,{"$f":"SUM(AW182:AW182)","v":0},{"$f":"+AY182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},null,{"$f":"H1*SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"SUM(J178:J182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q178:Q182)","v":0},0,{"$f":"SUM(S178:S182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z178:Z182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ178:AJ182)","v":0},0,0,0,{"$f":"SUM(AN178:AN182)","v":0},0,0,0,0,{"$f":"SUM(AS178:AS182)","v":0},0,0,null,{"$f":"SUM(AW178:AW182)","v":0},null,{"$f":"SUM(AY178:AY182)","v":0},{"$f":"+AY183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:AV185)","v":0},null,{"$f":"SUM(AW185:AW185)","v":0},{"$f":"+AY185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E187*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F187*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G187*$U$1","v":0},{"$f":"'OYF Savings'!G187*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G195*$W$1","v":0},{"$f":"Pension!G187*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G187*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G187*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G187*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G187*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G187*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G187*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G187*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G187*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G187*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G187*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G187*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G187*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G187*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G187*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G187*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G187*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G187*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G187*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G187*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G187*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G187*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G187*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G187*$AU$1","v":0},null,{"$f":"SUM(F187:AV187)","v":0},null,{"$f":"SUM(AW187:AW187)","v":0},{"$f":"+AY187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E189*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F189*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G189*$U$1","v":0},{"$f":"'OYF Savings'!G189*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G197*$W$1","v":0},{"$f":"Pension!G189*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G189*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G189*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G189*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G189*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G189*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G189*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G189*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G189*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G189*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G189*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G189*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G189*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G189*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G189*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G189*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G189*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G189*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G189*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G189*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G189*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G189*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G189*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G189*$AU$1","v":0},null,{"$f":"SUM(F189:AV189)","v":0},null,{"$f":"SUM(AW189:AW189)","v":0},{"$f":"+AY189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E191*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F191*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G191*$U$1","v":0},{"$f":"'OYF Savings'!G191*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G199*$W$1","v":0},{"$f":"Pension!G191*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G191*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G191*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G191*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G191*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G191*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G191*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G191*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G191*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G191*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G191*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G191*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G191*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G191*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G191*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G191*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G191*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G191*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G191*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G191*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G191*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G191*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G191*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G191*$AU$1","v":0},null,{"$f":"SUM(F191:AV191)","v":0},null,{"$f":"SUM(AW191:AW191)","v":0},{"$f":"+AY191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},null,{"$f":"H1*SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"SUM(J187:J191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q187:Q191)","v":0},0,{"$f":"SUM(S187:S191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z187:Z191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ187:AJ191)","v":0},0,0,0,{"$f":"SUM(AN187:AN191)","v":0},0,0,0,0,{"$f":"SUM(AS187:AS191)","v":0},0,0,null,{"$f":"SUM(AW187:AW191)","v":0},null,{"$f":"SUM(AY187:AY191)","v":0},{"$f":"+AY192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:AV194)","v":0},null,{"$f":"SUM(AW194:AW194)","v":0},{"$f":"+AY194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$195","v":3883550.45},0,0,0,0,0,0,0,0,0,0,{"$f":"0*'Transition Costs'!E196*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F196*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G196*$U$1","v":0},{"$f":"'OYF Savings'!G196*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G204*$W$1","v":0},{"$f":"Pension!G196*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G196*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G196*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G196*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G196*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G196*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G196*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G196*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G196*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G196*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G196*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G196*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G196*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G196*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G196*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G196*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G196*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G196*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G196*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G196*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G196*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G196*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G196*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G196*$AU$1","v":0},null,{"$f":"SUM(F196:AV196)","v":3883550.45},null,{"$f":"SUM(AW196:AW196)","v":3883550.45},{"$f":"+AY196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$196","v":-23887961.539999999},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H12","v":0},0,0,0,0,0,0,0,{"$f":"0*'Transition Costs'!E197*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F197*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G197*$U$1","v":0},{"$f":"'OYF Savings'!G197*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G205*$W$1","v":0},{"$f":"Pension!G197*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G197*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G197*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G197*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G197*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G197*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G197*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G197*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G197*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G197*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G197*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G197*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G197*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G197*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G197*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G197*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G197*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G197*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G197*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G197*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G197*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G197*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G197*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G197*$AU$1","v":0},null,{"$f":"SUM(F197:AV197)","v":-23887961.539999999},null,{"$f":"SUM(AW197:AW197)","v":-23887961.539999999},{"$f":"+AY197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},null,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":4610017.0252770819},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$f":"+K16+K34+K43+K52+K61+K70+K79+K88+K97+K106+K115+K124+K133+K142+K151+K160+K169+K178+K187+K25+K196+K197","v":0},0,0,0,0,0,0,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":0},{"$f":"0*'Transition Costs'!E200*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F200*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G200*$U$1","v":0},{"$f":"'OYF Savings'!G200*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G208*$W$1","v":599041.79999999993},{"$f":"Pension!G200*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G200*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G200*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G200*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G200*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G200*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G200*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G200*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G200*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G200*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G200*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G200*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G200*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G200*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G200*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G200*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G200*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G200*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G200*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G200*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G200*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G200*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G200*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G200*$AU$1","v":0},null,{"$f":"+AW16+AW34+AW43+AW52+AW61+AW70+AW79+AW88+AW97+AW106+AW115+AW124+AW133+AW142+AW151+AW160+AW169+AW178+AW187+AW25+AW196+AW197","v":5209058.8252770826},null,{"$f":"+AY16+AY34+AY43+AY52+AY61+AY70+AY79+AY88+AY97+AY106+AY115+AY124+AY133+AY142+AY151+AY160+AY169+AY178+AY187+AY25+AY196+AY197","v":5209058.8252770826},{"$f":"+AY200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},null,{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":-686436.18},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$f":"J1*+J18+J36+J45+J54+J62+J63+J72+J81+J90+J99+J108+J117+J126+J135+J144+J153+J162+J171+J180+J189+J27","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},{"$f":"0*'Transition Costs'!E201*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F201*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G201*$U$1","v":0},{"$f":"'OYF Savings'!G201*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G209*$W$1","v":0},{"$f":"Pension!G201*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G201*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G201*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G201*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G201*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G201*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G201*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G201*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G201*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G201*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G201*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G201*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G201*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G201*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G201*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G201*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G201*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G201*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G201*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G201*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G201*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G201*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G201*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G201*$AU$1","v":0},null,{"$f":"+AW18+AW36+AW45+AW54+AW62+AW63+AW72+AW81+AW90+AW99+AW108+AW117+AW126+AW135+AW144+AW153+AW162+AW171+AW180+AW189+AW27","v":-686436.18},null,{"$f":"+AY18+AY36+AY45+AY54+AY62+AY63+AY72+AY81+AY90+AY99+AY108+AY117+AY126+AY135+AY144+AY153+AY162+AY171+AY180+AY189+AY27","v":-686436.18},{"$f":"+AY201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},null,{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":-478157.65999999992},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$f":"J1*+J20+J38+J47+J56+J64+J65+J74+J83+J92+J101+J110+J119+J128+J137+J146+J155+J164+J173+J182+J191+J29","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},{"$f":"0*'Transition Costs'!E202*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F202*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G202*$U$1","v":0},{"$f":"'OYF Savings'!G202*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G210*$W$1","v":0},{"$f":"Pension!G202*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G202*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G202*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G202*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G202*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G202*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G202*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G202*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G202*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G202*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G202*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G202*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G202*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G202*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G202*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G202*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G202*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G202*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G202*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G202*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G202*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G202*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G202*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G202*$AU$1","v":0},null,{"$f":"+AW20+AW38+AW47+AW56+AW64+AW65+AW74+AW83+AW92+AW101+AW110+AW119+AW128+AW137+AW146+AW155+AW164+AW173+AW182+AW191+AW29","v":-478157.65999999992},null,{"$f":"+AY20+AY38+AY47+AY56+AY64+AY65+AY74+AY83+AY92+AY101+AY110+AY119+AY128+AY137+AY146+AY155+AY164+AY173+AY182+AY191+AY29","v":-478157.65999999992},{"$f":"+AY202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},null,{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":3445423.185277082},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$f":"+K21+K39+K48+K57+K66+K75+K84+K93+K102+K111+K120+K129+K138+K147+K156+K165+K174+K183+K192+K30+K196+K197","v":0},0,0,0,{"$f":"+O21+O39+O48+O57+O66+O75+O84+O93+O102+O111+O120+O129+O138+O147+O156+O165+O174+O183+O192+O30+O196+O197","v":0},{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},0,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},0,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196+T197","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196+U197","v":0},0,599041.79999999993,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ21+AJ39+AJ48+AJ57+AJ66+AJ75+AJ84+AJ93+AJ102+AJ111+AJ120+AJ129+AJ138+AJ147+AJ156+AJ165+AJ174+AJ183+AJ192+AJ30+AJ196+AJ197","v":0},0,0,0,{"$f":"+AN21+AN39+AN48+AN57+AN66+AN75+AN84+AN93+AN102+AN111+AN120+AN129+AN138+AN147+AN156+AN165+AN174+AN183+AN192+AN30+AN196+AN197","v":0},0,0,0,0,{"$f":"+AS21+AS39+AS48+AS57+AS66+AS75+AS84+AS93+AS102+AS111+AS120+AS129+AS138+AS147+AS156+AS165+AS174+AS183+AS192+AS30+AS196+AS197","v":0},0,0,null,4044464.9852770828,null,4044464.9852770828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},null,{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":11890517.110000024},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R32","v":0},0,{"$f":"T1*T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T32","v":0},{"$f":"U1*U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U32","v":0},0,90000,0,0,{"$f":"Z1*Z23+Z41+Z50+Z59+Z68+Z77+Z86+Z95+Z104+Z113+Z194+Z32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*AJ23+AJ41+AJ50+AJ59+AJ68+AJ77+AJ86+AJ95+AJ104+AJ113+AJ194+AJ32","v":0},0,0,0,{"$f":"AN1*AN23+AN41+AN50+AN59+AN68+AN77+AN86+AN95+AN104+AN113+AN194+AN32","v":0},0,0,0,0,{"$f":"AS1*AS23+AS41+AS50+AS59+AS68+AS77+AS86+AS95+AS104+AS113+AS194+AS32","v":0},0,0,null,{"$f":"AW23+AW32+AW41+AW50+AW59+AW68+AW77+AW86+AW95+AW104+AW113+AW194","v":11980517.110000024},null,{"$f":"AY23+AY32+AY41+AY50+AY59+AY68+AY77+AY86+AY95+AY104+AY113+AY194","v":11980517.110000024},{"$f":"+AY205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},null,{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":2751942.0900000036},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,{"$f":"R1*R131+R140+R149+R158+R167+R176+R185+R122","v":0},0,{"$f":"T1*T131+T140+T149+T158+T167+T176+T185+T122","v":0},{"$f":"U1*U131+U140+U149+U158+U167+U176+U185+U122","v":0},0,0,0,0,{"$f":"Z1*Z131+Z140+Z149+Z158+Z167+Z176+Z185+Z122","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*AJ131+AJ140+AJ149+AJ158+AJ167+AJ176+AJ185+AJ122","v":0},0,0,0,{"$f":"AN1*AN131+AN140+AN149+AN158+AN167+AN176+AN185+AN122","v":0},0,0,0,0,{"$f":"AS1*AS131+AS140+AS149+AS158+AS167+AS176+AS185+AS122","v":0},0,0,null,{"$f":"AW131+AW140+AW149+AW158+AW167+AW176+AW185+AW122","v":2751942.0900000036},null,{"$f":"AY131+AY140+AY149+AY158+AY167+AY176+AY185+AY122","v":2751942.0900000036},{"$f":"+AY206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},null,{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":14642459.200000025},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$f":"J1*+J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J122+J131+J140+J149+J158+J167+J176+J185+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},0,{"$f":"T1*+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"U1*+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},0,90000,0,0,{"$f":"Z1*+Z23+Z41+Z50+Z59+Z68+Z77+Z86+Z95+Z104+Z113+Z122+Z131+Z140+Z149+Z158+Z167+Z176+Z185+Z194+Z32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*+AJ23+AJ41+AJ50+AJ59+AJ68+AJ77+AJ86+AJ95+AJ104+AJ113+AJ122+AJ131+AJ140+AJ149+AJ158+AJ167+AJ176+AJ185+AJ194+AJ32","v":0},0,0,0,{"$f":"AN1*+AN23+AN41+AN50+AN59+AN68+AN77+AN86+AN95+AN104+AN113+AN122+AN131+AN140+AN149+AN158+AN167+AN176+AN185+AN194+AN32","v":0},0,0,0,0,{"$f":"AS1*+AS23+AS41+AS50+AS59+AS68+AS77+AS86+AS95+AS104+AS113+AS122+AS131+AS140+AS149+AS158+AS167+AS176+AS185+AS194+AS32","v":0},0,0,null,{"$f":"+AW23+AW41+AW50+AW59+AW68+AW77+AW86+AW95+AW104+AW113+AW122+AW131+AW140+AW149+AW158+AW167+AW176+AW185+AW194+AW32","v":14732459.200000025},null,{"$f":"+AY23+AY41+AY50+AY59+AY68+AY77+AY86+AY95+AY104+AY113+AY122+AY131+AY140+AY149+AY158+AY167+AY176+AY185+AY194+AY32","v":14732459.200000025},{"$f":"+AY207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E210*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F210*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G210*$U$1","v":0},{"$f":"'OYF Savings'!G210*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G218*$W$1","v":0},{"$f":"Pension!G210*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G210*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G210*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G210*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G210*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G210*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G210*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G210*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G210*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G210*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G210*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G210*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G210*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G210*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G210*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G210*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G210*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G210*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G210*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G210*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G210*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G210*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G210*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G210*$AU$1","v":0},null,{"$f":"SUM(F210:AV210)","v":0},null,{"$f":"SUM(AW210:AW210)","v":0},{"$f":"+AY210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E212*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F212*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G212*$U$1","v":0},{"$f":"'OYF Savings'!G212*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G220*$W$1","v":0},{"$f":"Pension!G212*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G212*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G212*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G212*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G212*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G212*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G212*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G212*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G212*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G212*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G212*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G212*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G212*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G212*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G212*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G212*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G212*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G212*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G212*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G212*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G212*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G212*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G212*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G212*$AU$1","v":0},null,{"$f":"SUM(F212:AV212)","v":0},null,{"$f":"SUM(AW212:AW212)","v":0},{"$f":"+AY212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E214*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F214*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G214*$U$1","v":0},{"$f":"'OYF Savings'!G214*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G222*$W$1","v":0},{"$f":"Pension!G214*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G214*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G214*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G214*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G214*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G214*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G214*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G214*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G214*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G214*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G214*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G214*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G214*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G214*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G214*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G214*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G214*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G214*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G214*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G214*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G214*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G214*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G214*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G214*$AU$1","v":0},null,{"$f":"SUM(F214:AV214)","v":0},null,{"$f":"SUM(AW214:AW214)","v":0},{"$f":"+AY214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},null,{"$f":"H1*SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q210:Q214)","v":0},0,{"$f":"SUM(S210:S214)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z210:Z214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ210:AJ214)","v":0},0,0,0,{"$f":"SUM(AN210:AN214)","v":0},0,0,0,0,{"$f":"SUM(AS210:AS214)","v":0},0,0,null,{"$f":"SUM(AW210:AW214)","v":0},null,{"$f":"SUM(AY210:AY214)","v":0},{"$f":"+AY215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:AV217)","v":0},null,{"$f":"SUM(AW217:AW217)","v":0},{"$f":"+AY217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E219*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F219*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G219*$U$1","v":0},{"$f":"'OYF Savings'!G219*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G227*$W$1","v":0},{"$f":"Pension!G219*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G219*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G219*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G219*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G219*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G219*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G219*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G219*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G219*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G219*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G219*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G219*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G219*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G219*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G219*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G219*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G219*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G219*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G219*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G219*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G219*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G219*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G219*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G219*$AU$1","v":0},null,{"$f":"SUM(F219:AV219)","v":0},null,{"$f":"SUM(AW219:AW219)","v":0},{"$f":"+AY219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E221*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F221*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G221*$U$1","v":0},{"$f":"'OYF Savings'!G221*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G229*$W$1","v":0},{"$f":"Pension!G221*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G221*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G221*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G221*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G221*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G221*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G221*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G221*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G221*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G221*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G221*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G221*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G221*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G221*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G221*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G221*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G221*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G221*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G221*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G221*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G221*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G221*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G221*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G221*$AU$1","v":0},null,{"$f":"SUM(F221:AV221)","v":0},null,{"$f":"SUM(AW221:AW221)","v":0},{"$f":"+AY221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E223*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F223*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G223*$U$1","v":0},{"$f":"'OYF Savings'!G223*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G231*$W$1","v":0},{"$f":"Pension!G223*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G223*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G223*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G223*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G223*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G223*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G223*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G223*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G223*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G223*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G223*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G223*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G223*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G223*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G223*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G223*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G223*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G223*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G223*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G223*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G223*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G223*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G223*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G223*$AU$1","v":0},null,{"$f":"SUM(F223:AV223)","v":0},null,{"$f":"SUM(AW223:AW223)","v":0},{"$f":"+AY223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},null,{"$f":"H1*SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"SUM(J219:J223)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q219:Q223)","v":0},0,{"$f":"SUM(S219:S223)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z219:Z223)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ219:AJ223)","v":0},0,0,0,{"$f":"SUM(AN219:AN223)","v":0},0,0,0,0,{"$f":"SUM(AS219:AS223)","v":0},0,0,null,{"$f":"SUM(AW219:AW223)","v":0},null,{"$f":"SUM(AY219:AY223)","v":0},{"$f":"+AY224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:AV226)","v":0},null,{"$f":"SUM(AW226:AW226)","v":0},{"$f":"+AY226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},null,{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,{"$f":"+R210+R219","v":0},0,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},0,0,0,0,{"$f":"+Z210+Z219","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ210+AJ219","v":0},0,0,0,{"$f":"+AN210+AN219","v":0},0,0,0,0,{"$f":"+AS210+AS219","v":0},0,0,null,{"$f":"+AW210+AW219","v":0},null,{"$f":"+AY210+AY219","v":0},{"$f":"+AY229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},null,{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,{"$f":"+R212+R221","v":0},0,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},0,0,0,0,{"$f":"+Z212+Z221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ212+AJ221","v":0},0,0,0,{"$f":"+AN212+AN221","v":0},0,0,0,0,{"$f":"+AS212+AS221","v":0},0,0,null,{"$f":"+AW212+AW221","v":0},null,{"$f":"+AY212+AY221","v":0},{"$f":"+AY230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},null,{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,{"$f":"+R214+R223","v":0},0,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},0,0,0,0,{"$f":"+Z214+Z223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ214+AJ223","v":0},0,0,0,{"$f":"+AN214+AN223","v":0},0,0,0,0,{"$f":"+AS214+AS223","v":0},0,0,null,{"$f":"+AW214+AW223","v":0},null,{"$f":"+AY214+AY223","v":0},{"$f":"+AY231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},null,{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,{"$f":"+P215+P224","v":0},{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},{"$f":"+S215+S224","v":0},0,0,0,0,0,0,{"$f":"+Z215+Z224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ215+AJ224","v":0},0,0,0,{"$f":"+AN215+AN224","v":0},0,0,0,0,{"$f":"+AS215+AS224","v":0},0,0,null,{"$f":"+AW215+AW224","v":0},null,{"$f":"+AY215+AY224","v":0},{"$f":"+AY232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},null,{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"R217+R226","v":0},0,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},0,0,0,0,{"$f":"Z217+Z226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ217+AJ226","v":0},0,0,0,{"$f":"AN217+AN226","v":0},0,0,0,0,{"$f":"AS217+AS226","v":0},0,0,null,{"$f":"AW217+AW226","v":0},null,{"$f":"AY217+AY226","v":0},{"$f":"+AY234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+AY235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},null,{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"+R217+R226","v":0},0,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},0,0,0,0,{"$f":"+Z217+Z226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ217+AJ226","v":0},0,0,0,{"$f":"+AN217+AN226","v":0},0,0,0,0,{"$f":"+AS217+AS226","v":0},0,0,null,{"$f":"+AW217+AW226","v":0},null,{"$f":"+AY217+AY226","v":0},{"$f":"+AY236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$238","v":-677260.86000000127},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E239*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F239*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G239*$U$1","v":0},{"$f":"'OYF Savings'!G239*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G247*$W$1","v":0},{"$f":"Pension!G239*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G239*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G239*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G239*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G239*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G239*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G239*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G239*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G239*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G239*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G239*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G239*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G239*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G239*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G239*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G239*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G239*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G239*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G239*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G239*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G239*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G239*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G239*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G239*$AU$1","v":0},null,{"$f":"SUM(F239:AV239)","v":-677260.86000000127},null,{"$f":"SUM(AW239:AW239)","v":-677260.86000000127},{"$f":"+AY239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:AV241)","v":0},null,{"$f":"SUM(AW241:AW241)","v":0},{"$f":"+AY241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$242","v":-184226.60000000149},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E243*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F243*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G243*$U$1","v":0},{"$f":"'OYF Savings'!G243*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G251*$W$1","v":0},{"$f":"Pension!G243*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G243*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G243*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G243*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G243*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G243*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G243*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G243*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G243*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G243*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G243*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G243*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G243*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G243*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G243*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G243*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G243*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G243*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G243*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G243*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G243*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G243*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G243*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G243*$AU$1","v":0},null,{"$f":"SUM(F243:AV243)","v":-184226.60000000149},null,{"$f":"SUM(AW243:AW243)","v":-184226.60000000149},{"$f":"+AY243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":-861487.46000000276},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},0,{"$f":"SUM(S239:S243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z239:Z243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ239:AJ243)","v":0},0,0,0,{"$f":"SUM(AN239:AN243)","v":0},0,0,0,0,{"$f":"SUM(AS239:AS243)","v":0},0,0,null,{"$f":"SUM(AW239:AW243)","v":-861487.46000000276},null,{"$f":"SUM(AY239:AY243)","v":-861487.46000000276},{"$f":"+AY244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$245","v":166551.9599999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:AV246)","v":166551.9599999995},null,{"$f":"SUM(AW246:AW246)","v":166551.9599999995},{"$f":"+AY246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$247","v":-7380.7399999999907},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E248*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F248*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G248*$U$1","v":0},{"$f":"'OYF Savings'!G248*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G256*$W$1","v":0},{"$f":"Pension!G248*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G248*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G248*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G248*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G248*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G248*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G248*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G248*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G248*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G248*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G248*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G248*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G248*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G248*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G248*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G248*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G248*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G248*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G248*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G248*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G248*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G248*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G248*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G248*$AU$1","v":0},null,{"$f":"SUM(F248:AV248)","v":-7380.7399999999907},null,{"$f":"SUM(AW248:AW248)","v":-7380.7399999999907},{"$f":"+AY248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:AV250)","v":0},null,{"$f":"SUM(AW250:AW250)","v":0},{"$f":"+AY250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$251","v":-6556.1599999999162},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E252*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F252*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G252*$U$1","v":0},{"$f":"'OYF Savings'!G252*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G260*$W$1","v":0},{"$f":"Pension!G252*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G252*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G252*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G252*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G252*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G252*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G252*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G252*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G252*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G252*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G252*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G252*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G252*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G252*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G252*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G252*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G252*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G252*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G252*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G252*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G252*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G252*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G252*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G252*$AU$1","v":0},null,{"$f":"SUM(F252:AV252)","v":-6556.1599999999162},null,{"$f":"SUM(AW252:AW252)","v":-6556.1599999999162},{"$f":"+AY252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":-13936.899999999907},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},0,{"$f":"SUM(S248:S252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z248:Z252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ248:AJ252)","v":0},0,0,0,{"$f":"SUM(AN248:AN252)","v":0},0,0,0,0,{"$f":"SUM(AS248:AS252)","v":0},0,0,null,{"$f":"SUM(AW248:AW252)","v":-13936.899999999907},null,{"$f":"SUM(AY248:AY252)","v":-13936.899999999907},{"$f":"+AY253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$254","v":7139.8300000000163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:AV255)","v":7139.8300000000163},null,{"$f":"SUM(AW255:AW255)","v":7139.8300000000163},{"$f":"+AY255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$256","v":-14916.25018190001},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E257*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F257*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G257*$U$1","v":0},{"$f":"'OYF Savings'!G257*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G265*$W$1","v":0},{"$f":"Pension!G257*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G257*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G257*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G257*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G257*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G257*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G257*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G257*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G257*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G257*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G257*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G257*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G257*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G257*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G257*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G257*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G257*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G257*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G257*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G257*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G257*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G257*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G257*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G257*$AU$1","v":0},null,{"$f":"SUM(F257:AV257)","v":-14916.25018190001},null,{"$f":"SUM(AW257:AW257)","v":-14916.25018190001},{"$f":"+AY257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:AV259)","v":0},null,{"$f":"SUM(AW259:AW259)","v":0},{"$f":"+AY259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$260","v":-8752.309818099995},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E261*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F261*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G261*$U$1","v":0},{"$f":"'OYF Savings'!G261*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G269*$W$1","v":0},{"$f":"Pension!G261*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G261*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G261*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G261*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G261*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G261*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G261*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G261*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G261*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G261*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G261*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G261*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G261*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G261*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G261*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G261*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G261*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G261*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G261*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G261*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G261*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G261*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G261*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G261*$AU$1","v":0},null,{"$f":"SUM(F261:AV261)","v":-8752.309818099995},null,{"$f":"SUM(AW261:AW261)","v":-8752.309818099995},{"$f":"+AY261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":-23668.560000000005},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},0,{"$f":"SUM(S257:S261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z257:Z261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ257:AJ261)","v":0},0,0,0,{"$f":"SUM(AN257:AN261)","v":0},0,0,0,0,{"$f":"SUM(AS257:AS261)","v":0},0,0,null,{"$f":"SUM(AW257:AW261)","v":-23668.560000000005},null,{"$f":"SUM(AY257:AY261)","v":-23668.560000000005},{"$f":"+AY262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$263","v":-1581.2799999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:AV264)","v":-1581.2799999999997},null,{"$f":"SUM(AW264:AW264)","v":-1581.2799999999997},{"$f":"+AY264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E266*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F266*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G266*$U$1","v":0},{"$f":"'OYF Savings'!G266*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G274*$W$1","v":0},{"$f":"Pension!G266*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G266*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G266*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G266*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G266*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G266*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G266*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G266*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G266*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G266*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G266*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G266*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G266*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G266*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G266*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G266*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G266*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G266*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G266*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G266*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G266*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G266*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G266*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G266*$AU$1","v":0},null,{"$f":"SUM(F266:AV266)","v":0},null,{"$f":"SUM(AW266:AW266)","v":0},{"$f":"+AY266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:AV268)","v":0},null,{"$f":"SUM(AW268:AW268)","v":0},{"$f":"+AY268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E270*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F270*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G270*$U$1","v":0},{"$f":"'OYF Savings'!G270*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G278*$W$1","v":0},{"$f":"Pension!G270*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G270*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G270*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G270*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G270*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G270*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G270*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G270*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G270*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G270*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G270*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G270*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G270*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G270*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G270*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G270*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G270*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G270*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G270*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G270*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G270*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G270*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G270*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G270*$AU$1","v":0},null,{"$f":"SUM(F270:AV270)","v":0},null,{"$f":"SUM(AW270:AW270)","v":0},{"$f":"+AY270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},null,{"$f":"H1*SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"SUM(J266:J270)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q266:Q270)","v":0},0,{"$f":"SUM(S266:S270)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z266:Z270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ266:AJ270)","v":0},0,0,0,{"$f":"SUM(AN266:AN270)","v":0},0,0,0,0,{"$f":"SUM(AS266:AS270)","v":0},0,0,null,{"$f":"SUM(AW266:AW270)","v":0},null,{"$f":"SUM(AY266:AY270)","v":0},{"$f":"+AY271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:AV273)","v":0},null,{"$f":"SUM(AW273:AW273)","v":0},{"$f":"+AY273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$274","v":3553.9200000000055},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E275*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F275*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G275*$U$1","v":0},{"$f":"'OYF Savings'!G275*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G283*$W$1","v":0},{"$f":"Pension!G275*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G275*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G275*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G275*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G275*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G275*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G275*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G275*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G275*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G275*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G275*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G275*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G275*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G275*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G275*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G275*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G275*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G275*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G275*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G275*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G275*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G275*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G275*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G275*$AU$1","v":0},null,{"$f":"SUM(F275:AV275)","v":3553.9200000000055},null,{"$f":"SUM(AW275:AW275)","v":3553.9200000000055},{"$f":"+AY275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$276","v":27159.259999999991},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E277*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F277*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G277*$U$1","v":0},{"$f":"'OYF Savings'!G277*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G285*$W$1","v":0},{"$f":"Pension!G277*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G277*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G277*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G277*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G277*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G277*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G277*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G277*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G277*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G277*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G277*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G277*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G277*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G277*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G277*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G277*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G277*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G277*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G277*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G277*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G277*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G277*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G277*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G277*$AU$1","v":0},null,{"$f":"SUM(F277:AV277)","v":27159.259999999991},null,{"$f":"SUM(AW277:AW277)","v":27159.259999999991},{"$f":"+AY277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$278","v":-68699.709999999963},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E279*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F279*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G279*$U$1","v":0},{"$f":"'OYF Savings'!G279*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G287*$W$1","v":0},{"$f":"Pension!G279*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G279*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G279*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G279*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G279*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G279*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G279*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G279*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G279*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G279*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G279*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G279*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G279*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G279*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G279*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G279*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G279*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G279*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G279*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G279*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G279*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G279*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G279*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G279*$AU$1","v":0},null,{"$f":"SUM(F279:AV279)","v":-68699.709999999963},null,{"$f":"SUM(AW279:AW279)","v":-68699.709999999963},{"$f":"+AY279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":-37986.52999999997},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},0,{"$f":"SUM(S275:S279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z275:Z279)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ275:AJ279)","v":0},0,0,0,{"$f":"SUM(AN275:AN279)","v":0},0,0,0,0,{"$f":"SUM(AS275:AS279)","v":0},0,0,null,{"$f":"SUM(AW275:AW279)","v":-37986.52999999997},null,{"$f":"SUM(AY275:AY279)","v":-37986.52999999997},{"$f":"+AY280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$281","v":2187.2200000000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:AV282)","v":2187.2200000000012},null,{"$f":"SUM(AW282:AW282)","v":2187.2200000000012},{"$f":"+AY282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E284*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F284*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G284*$U$1","v":0},{"$f":"'OYF Savings'!G284*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G292*$W$1","v":0},{"$f":"Pension!G284*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G284*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G284*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G284*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G284*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G284*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G284*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G284*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G284*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G284*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G284*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G284*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G284*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G284*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G284*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G284*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G284*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G284*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G284*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G284*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G284*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G284*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G284*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G284*$AU$1","v":0},null,{"$f":"SUM(F284:AV284)","v":0},null,{"$f":"SUM(AW284:AW284)","v":0},{"$f":"+AY284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E286*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F286*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G286*$U$1","v":0},{"$f":"'OYF Savings'!G286*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G294*$W$1","v":0},{"$f":"Pension!G286*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G286*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G286*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G286*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G286*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G286*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G286*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G286*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G286*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G286*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G286*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G286*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G286*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G286*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G286*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G286*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G286*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G286*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G286*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G286*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G286*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G286*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G286*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G286*$AU$1","v":0},null,{"$f":"SUM(F286:AV286)","v":0},null,{"$f":"SUM(AW286:AW286)","v":0},{"$f":"+AY286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E288*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F288*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G288*$U$1","v":0},{"$f":"'OYF Savings'!G288*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G296*$W$1","v":0},{"$f":"Pension!G288*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G288*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G288*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G288*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G288*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G288*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G288*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G288*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G288*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G288*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G288*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G288*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G288*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G288*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G288*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G288*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G288*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G288*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G288*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G288*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G288*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G288*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G288*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G288*$AU$1","v":0},null,{"$f":"SUM(F288:AV288)","v":0},null,{"$f":"SUM(AW288:AW288)","v":0},{"$f":"+AY288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},null,{"$f":"H1*SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"SUM(J284:J288)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q284:Q288)","v":0},0,{"$f":"SUM(S284:S288)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z284:Z288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ284:AJ288)","v":0},0,0,0,{"$f":"SUM(AN284:AN288)","v":0},0,0,0,0,{"$f":"SUM(AS284:AS288)","v":0},0,0,null,{"$f":"SUM(AW284:AW288)","v":0},null,{"$f":"SUM(AY284:AY288)","v":0},{"$f":"+AY289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:AV291)","v":0},null,{"$f":"SUM(AW291:AW291)","v":0},{"$f":"+AY291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E293*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F293*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G293*$U$1","v":0},{"$f":"'OYF Savings'!G293*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G301*$W$1","v":0},{"$f":"Pension!G293*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G293*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G293*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G293*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G293*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G293*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G293*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G293*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G293*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G293*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G293*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G293*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G293*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G293*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G293*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G293*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G293*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G293*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G293*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G293*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G293*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G293*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G293*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G293*$AU$1","v":0},null,{"$f":"SUM(F293:AV293)","v":0},null,{"$f":"SUM(AW293:AW293)","v":0},{"$f":"+AY293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:AV295)","v":0},null,{"$f":"SUM(AW295:AW295)","v":0},{"$f":"+AY295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E297*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F297*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G297*$U$1","v":0},{"$f":"'OYF Savings'!G297*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G305*$W$1","v":0},{"$f":"Pension!G297*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G297*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G297*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G297*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G297*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G297*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G297*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G297*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G297*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G297*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G297*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G297*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G297*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G297*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G297*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G297*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G297*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G297*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G297*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G297*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G297*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G297*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G297*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G297*$AU$1","v":0},null,{"$f":"SUM(F297:AV297)","v":0},null,{"$f":"SUM(AW297:AW297)","v":0},{"$f":"+AY297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},null,{"$f":"H1*SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"SUM(J293:J297)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q293:Q297)","v":0},0,{"$f":"SUM(S293:S297)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z293:Z297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ293:AJ297)","v":0},0,0,0,{"$f":"SUM(AN293:AN297)","v":0},0,0,0,0,{"$f":"SUM(AS293:AS297)","v":0},0,0,null,{"$f":"SUM(AW293:AW297)","v":0},null,{"$f":"SUM(AY293:AY297)","v":0},{"$f":"+AY298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:AV300)","v":0},null,{"$f":"SUM(AW300:AW300)","v":0},{"$f":"+AY300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$301","v":-1327.0776800000021},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E302*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F302*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G302*$U$1","v":0},{"$f":"'OYF Savings'!G302*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G310*$W$1","v":0},{"$f":"Pension!G302*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G302*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G302*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G302*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G302*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G302*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G302*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G302*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G302*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G302*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G302*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G302*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G302*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G302*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G302*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G302*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G302*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G302*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G302*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G302*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G302*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G302*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G302*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G302*$AU$1","v":0},null,{"$f":"SUM(F302:AV302)","v":-1327.0776800000021},null,{"$f":"SUM(AW302:AW302)","v":-1327.0776800000021},{"$f":"+AY302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:AV304)","v":0},null,{"$f":"SUM(AW304:AW304)","v":0},{"$f":"+AY304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E306*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F306*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G306*$U$1","v":0},{"$f":"'OYF Savings'!G306*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G314*$W$1","v":0},{"$f":"Pension!G306*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G306*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G306*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G306*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G306*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G306*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G306*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G306*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G306*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G306*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G306*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G306*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G306*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G306*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G306*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G306*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G306*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G306*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G306*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G306*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G306*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G306*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G306*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G306*$AU$1","v":0},null,{"$f":"SUM(F306:AV306)","v":0},null,{"$f":"SUM(AW306:AW306)","v":0},{"$f":"+AY306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":-1327.0776800000021},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},0,{"$f":"SUM(S302:S306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z302:Z306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ302:AJ306)","v":0},0,0,0,{"$f":"SUM(AN302:AN306)","v":0},0,0,0,0,{"$f":"SUM(AS302:AS306)","v":0},0,0,null,{"$f":"SUM(AW302:AW306)","v":-1327.0776800000021},null,{"$f":"SUM(AY302:AY306)","v":-1327.0776800000021},{"$f":"+AY307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$308","v":8040},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:AV309)","v":8040},null,{"$f":"SUM(AW309:AW309)","v":8040},{"$f":"+AY309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$310","v":12846.25},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E311*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F311*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G311*$U$1","v":0},{"$f":"'OYF Savings'!G311*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G319*$W$1","v":0},{"$f":"Pension!G311*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G311*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G311*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G311*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G311*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G311*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G311*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G311*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G311*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G311*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G311*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G311*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G311*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G311*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G311*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G311*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G311*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G311*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G311*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G311*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G311*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G311*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G311*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G311*$AU$1","v":0},null,{"$f":"SUM(F311:AV311)","v":12846.25},null,{"$f":"SUM(AW311:AW311)","v":12846.25},{"$f":"+AY311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:AV313)","v":0},null,{"$f":"SUM(AW313:AW313)","v":0},{"$f":"+AY313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E315*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F315*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G315*$U$1","v":0},{"$f":"'OYF Savings'!G315*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G323*$W$1","v":0},{"$f":"Pension!G315*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G315*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G315*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G315*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G315*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G315*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G315*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G315*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G315*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G315*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G315*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G315*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G315*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G315*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G315*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G315*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G315*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G315*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G315*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G315*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G315*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G315*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G315*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G315*$AU$1","v":0},null,{"$f":"SUM(F315:AV315)","v":0},null,{"$f":"SUM(AW315:AW315)","v":0},{"$f":"+AY315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":12846.25},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},0,{"$f":"SUM(S311:S315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z311:Z315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ311:AJ315)","v":0},0,0,0,{"$f":"SUM(AN311:AN315)","v":0},0,0,0,0,{"$f":"SUM(AS311:AS315)","v":0},0,0,null,{"$f":"SUM(AW311:AW315)","v":12846.25},null,{"$f":"SUM(AY311:AY315)","v":12846.25},{"$f":"+AY316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:AV318)","v":0},null,{"$f":"SUM(AW318:AW318)","v":0},{"$f":"+AY318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$319","v":871125.40999999922},0,0,0,0,0,0,0,0,0,0,{"$f":"0*'Transition Costs'!E320*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F320*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G320*$U$1","v":0},{"$f":"'OYF Savings'!G320*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G328*$W$1","v":0},{"$f":"Pension!G320*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G320*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G320*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G320*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G320*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G320*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G320*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G320*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G320*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G320*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G320*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G320*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G320*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G320*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G320*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G320*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G320*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G320*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G320*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G320*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G320*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G320*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G320*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G320*$AU$1","v":0},null,{"$f":"SUM(F320:AV320)","v":871125.40999999922},null,{"$f":"SUM(AW320:AW320)","v":871125.40999999922},{"$f":"+AY320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$320","v":-189969.21999999997},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H13","v":0},0,0,0,0,0,0,0,{"$f":"0*'Transition Costs'!E321*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F321*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G321*$U$1","v":0},{"$f":"'OYF Savings'!G321*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G329*$W$1","v":0},{"$f":"Pension!G321*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G321*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G321*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G321*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G321*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G321*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G321*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G321*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G321*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G321*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G321*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G321*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G321*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G321*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G321*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G321*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G321*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G321*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G321*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G321*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G321*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G321*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G321*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G321*$AU$1","v":0},null,{"$f":"SUM(F321:AV321)","v":-189969.21999999997},null,{"$f":"SUM(AW321:AW321)","v":-189969.21999999997},{"$f":"+AY321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-14847.740181901958},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},0,{"$f":"T1*(+T239+T248+T257+T266+T275+T320+T321)","v":0},{"$f":"U1*(+U239+U248+U257+U266+U275+U320+U321)","v":0},0,0,0,0,{"$f":"Z1*(+Z239+Z248+Z257+Z266+Z275+Z320+Z321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(+AJ239+AJ248+AJ257+AJ266+AJ275+AJ320+AJ321)","v":0},0,0,0,{"$f":"AN1*(+AN239+AN248+AN257+AN266+AN275+AN320+AN321)","v":0},0,0,0,0,{"$f":"AS1*(+AS239+AS248+AS257+AS266+AS275+AS320+AS321)","v":0},0,0,0,{"$f":"+AW239+AW248+AW257+AW266+AW275+AW320+AW321","v":-14847.740181901958},null,{"$f":"+AY239+AY248+AY257+AY266+AY275+AY320+AY321","v":-14847.740181901958},{"$f":"+AY323-'ROR-Model'!G323","v":3553.9200000000419}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":27159.259999999991},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R277+R286)","v":0},0,{"$f":"T1*(+T277+T286)","v":0},{"$f":"U1*(+U277+U286)","v":0},0,0,0,0,{"$f":"Z1*(+Z277+Z286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(+AJ277+AJ286)","v":0},0,0,0,{"$f":"AN1*(+AN277+AN286)","v":0},0,0,0,0,{"$f":"AS1*(+AS277+AS286)","v":0},0,0,0,{"$f":"+AW277+AW286","v":27159.259999999991},null,{"$f":"+AY277+AY286","v":27159.259999999991},{"$f":"+AY324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":11519.172319999998},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R284+R293+R302+R311)","v":0},0,{"$f":"T1*(+T284+T293+T302+T311)","v":0},{"$f":"U1*(+U284+U293+U302+U311)","v":0},0,0,0,0,{"$f":"Z1*(+Z284+Z293+Z302+Z311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(+AJ284+AJ293+AJ302+AJ311)","v":0},0,0,0,{"$f":"AN1*(+AN284+AN293+AN302+AN311)","v":0},0,0,0,0,{"$f":"AS1*(+AS284+AS293+AS302+AS311)","v":0},0,0,0,{"$f":"+AW284+AW293+AW302+AW311","v":11519.172319999998},null,{"$f":"+AY284+AY293+AY302+AY311","v":11519.172319999998},{"$f":"+AY325-'ROR-Model'!G325","v":-3553.9200000000055}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":-268234.77981810138},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R243+R252+R261+R270+R279+R288+R297+R306+R315)","v":0},0,{"$f":"T1*(+T243+T252+T261+T270+T279+T288+T297+T306+T315)","v":0},{"$f":"U1*(+U243+U252+U261+U270+U279+U288+U297+U306+U315)","v":0},0,0,0,0,{"$f":"Z1*(+Z243+Z252+Z261+Z270+Z279+Z288+Z297+Z306+Z315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(+AJ243+AJ252+AJ261+AJ270+AJ279+AJ288+AJ297+AJ306+AJ315)","v":0},0,0,0,{"$f":"AN1*(+AN243+AN252+AN261+AN270+AN279+AN288+AN297+AN306+AN315)","v":0},0,0,0,0,{"$f":"AS1*(+AS243+AS252+AS261+AS270+AS279+AS288+AS297+AS306+AS315)","v":0},0,0,0,{"$f":"+AW243+AW252+AW261+AW270+AW279+AW288+AW297+AW306+AW315","v":-268234.77981810138},null,{"$f":"+AY243+AY252+AY261+AY270+AY279+AY288+AY297+AY306+AY315","v":-268234.77981810138},{"$f":"+AY326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":-244404.08768000349},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},0,{"$f":"T1*+T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":0},{"$f":"U1*+U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":0},0,{"$f":"W1*+W244+W253+W262+W271+W280+W289+W298+W307+W316+W320+W321","v":0},{"$f":"X1*+X244+X253+X262+X271+X280+X289+X298+X307+X316+X320+X321","v":0},0,{"$f":"Z1*+Z244+Z253+Z262+Z271+Z280+Z289+Z298+Z307+Z316+Z320+Z321","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*+AJ244+AJ253+AJ262+AJ271+AJ280+AJ289+AJ298+AJ307+AJ316+AJ320+AJ321","v":0},0,0,0,{"$f":"AN1*+AN244+AN253+AN262+AN271+AN280+AN289+AN298+AN307+AN316+AN320+AN321","v":0},0,0,0,0,{"$f":"AS1*+AS244+AS253+AS262+AS271+AS280+AS289+AS298+AS307+AS316+AS320+AS321","v":0},0,0,0,{"$f":"AW1*+AW244+AW253+AW262+AW271+AW280+AW289+AW298+AW307+AW316+AW320+AW321","v":617083.37231999938},null,{"$f":"AY1*+AY244+AY253+AY262+AY271+AY280+AY289+AY298+AY307+AY316+AY320+AY321","v":617083.37231999938},{"$f":"+AY327-'ROR-Model'!G327","v":861487.46000000287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},null,{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":174297.72999999952},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},0,{"$f":"T1*(T246+T255+T264+T273+T282+T291)","v":0},{"$f":"U1*(U246+U255+U264+U273+U282+U291)","v":0},0,0,0,0,{"$f":"Z1*(Z246+Z255+Z264+Z273+Z282+Z291)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ246+AJ255+AJ264+AJ273+AJ282+AJ291)","v":0},0,0,0,{"$f":"AN1*(AN246+AN255+AN264+AN273+AN282+AN291)","v":0},0,0,0,0,{"$f":"AS1*(AS246+AS255+AS264+AS273+AS282+AS291)","v":0},0,0,0,{"$f":"AW246+AW255+AW264+AW273+AW282+AW291","v":174297.72999999952},null,{"$f":"AY246+AY255+AY264+AY273+AY282+AY291","v":174297.72999999952},{"$f":"+AY329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},null,{"$f":"H1*(H309+H318+H300)","v":8040},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},0,{"$f":"T1*(T309+T318+T300)","v":0},{"$f":"U1*(U309+U318+U300)","v":0},0,0,0,0,{"$f":"Z1*(Z309+Z318+Z300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ309+AJ318+AJ300)","v":0},0,0,0,{"$f":"AN1*(AN309+AN318+AN300)","v":0},0,0,0,0,{"$f":"AS1*(AS309+AS318+AS300)","v":0},0,0,0,{"$f":"AW309+AW318+AW300","v":8040},null,{"$f":"AY309+AY318+AY300","v":8040},{"$f":"+AY330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},null,{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":182337.72999999952},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},0,{"$f":"T1*+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":0},{"$f":"U1*+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":0},0,0,0,0,{"$f":"Z1*+Z246+Z255+Z264+Z273+Z282+Z291+Z300+Z309+Z318","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*+AJ246+AJ255+AJ264+AJ273+AJ282+AJ291+AJ300+AJ309+AJ318","v":0},0,0,0,{"$f":"AN1*+AN246+AN255+AN264+AN273+AN282+AN291+AN300+AN309+AN318","v":0},0,0,0,0,{"$f":"AS1*+AS246+AS255+AS264+AS273+AS282+AS291+AS300+AS309+AS318","v":0},0,0,0,{"$f":"+AW246+AW255+AW264+AW273+AW282+AW291+AW300+AW309+AW318","v":182337.72999999952},null,{"$f":"+AY246+AY255+AY264+AY273+AY282+AY291+AY300+AY309+AY318","v":182337.72999999952},{"$f":"+AY331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:AV334)","v":0},null,{"$f":"SUM(AW334:AW334)","v":0},{"$f":"+AY334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:AV336)","v":0},null,{"$f":"SUM(AW336:AW336)","v":0},{"$f":"+AY336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:AV338)","v":0},null,{"$f":"SUM(AW338:AW338)","v":0},{"$f":"+AY338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},null,{"$f":"H1*SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"SUM(J334:J338)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q334:Q338)","v":0},0,{"$f":"SUM(S334:S338)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z334:Z338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ334:AJ338)","v":0},0,0,0,{"$f":"SUM(AN334:AN338)","v":0},0,0,0,0,{"$f":"SUM(AS334:AS338)","v":0},0,0,0,{"$f":"SUM(AW334:AW338)","v":0},null,{"$f":"SUM(AY334:AY338)","v":0},{"$f":"+AY339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:AV341)","v":0},null,{"$f":"SUM(AW341:AW341)","v":0},{"$f":"+AY341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:AV343)","v":0},null,{"$f":"SUM(AW343:AW343)","v":0},{"$f":"+AY343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:AV345)","v":0},null,{"$f":"SUM(AW345:AW345)","v":0},{"$f":"+AY345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:AV347)","v":0},null,{"$f":"SUM(AW347:AW347)","v":0},{"$f":"+AY347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},null,{"$f":"H1*SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q343:Q347)","v":0},0,{"$f":"SUM(S343:S347)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z343:Z347)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ343:AJ347)","v":0},0,0,0,{"$f":"SUM(AN343:AN347)","v":0},0,0,0,0,{"$f":"SUM(AS343:AS347)","v":0},0,0,0,{"$f":"SUM(AW343:AW347)","v":0},null,{"$f":"SUM(AY343:AY347)","v":0},{"$f":"+AY348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:AV350)","v":0},null,{"$f":"SUM(AW350:AW350)","v":0},{"$f":"+AY350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},null,{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,{"$f":"+R334+R343","v":0},0,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},0,0,0,0,{"$f":"+Z334+Z343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ334+AJ343","v":0},0,0,0,{"$f":"+AN334+AN343","v":0},0,0,0,0,{"$f":"+AS334+AS343","v":0},0,0,0,{"$f":"+AW334+AW343","v":0},null,{"$f":"+AY334+AY343","v":0},{"$f":"+AY353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},null,{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,{"$f":"+R337+R346","v":0},0,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},0,0,0,0,{"$f":"+Z337+Z346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ337+AJ346","v":0},0,0,0,{"$f":"+AN337+AN346","v":0},0,0,0,0,{"$f":"+AS337+AS346","v":0},0,0,0,{"$f":"+AW337+AW346","v":0},null,{"$f":"+AY337+AY346","v":0},{"$f":"+AY354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},null,{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,{"$f":"R339+R348","v":0},0,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},0,0,0,0,{"$f":"Z339+Z348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ339+AJ348","v":0},0,0,0,{"$f":"AN339+AN348","v":0},0,0,0,0,{"$f":"AS339+AS348","v":0},0,0,0,{"$f":"AW339+AW348","v":0},null,{"$f":"AY339+AY348","v":0},{"$f":"+AY355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},null,{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,{"$f":"R341","v":0},0,{"$f":"T341","v":0},{"$f":"U341","v":0},0,0,0,0,{"$f":"Z341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ341","v":0},0,0,0,{"$f":"AN341","v":0},0,0,0,0,{"$f":"AS341","v":0},0,0,0,{"$f":"AW341","v":0},null,{"$f":"AY341","v":0},{"$f":"+AY357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},null,{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,{"$f":"R350","v":0},0,{"$f":"T350","v":0},{"$f":"U350","v":0},0,0,0,0,{"$f":"Z350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ350","v":0},0,0,0,{"$f":"AN350","v":0},0,0,0,0,{"$f":"AS350","v":0},0,0,0,{"$f":"AW350","v":0},null,{"$f":"AY350","v":0},{"$f":"+AY358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},null,{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,{"$f":"R341+R350","v":0},0,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},0,0,0,0,{"$f":"Z341+Z350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ341+AJ350","v":0},0,0,0,{"$f":"AN341+AN350","v":0},0,0,0,0,{"$f":"AS341+AS350","v":0},0,0,0,{"$f":"AW341+AW350","v":0},null,{"$f":"AY341+AY350","v":0},{"$f":"+AY359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,4595169.2850951795,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},0,{"$f":"T1*(T200+T229+T323+T353)","v":0},{"$f":"U1*(U200+U229+U323+U353)","v":0},0,{"$f":"W1*(W200+W229+W323+W353)","v":599041.79999999993},{"$f":"X1*(X200+X229+X323+X353)","v":0},0,{"$f":"Z1*(Z200+Z229+Z323+Z353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ200+AJ229+AJ323+AJ353)","v":0},0,0,0,{"$f":"AN1*(AN200+AN229+AN323+AN353)","v":0},0,0,0,0,{"$f":"AS1*(AS200+AS229+AS323+AS353)","v":0},0,0,0,{"$f":"(AW200+AW229+AW323+AW353)","v":5194211.0850951802},null,{"$f":"(AY200+AY229+AY323+AY353)","v":5194211.0850951802},{"$f":"+AY363-'ROR-Model'!G363","v":3553.9199999999255}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,-659276.92000000004,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},0,{"$f":"T1*(T201+T230+T324)","v":0},{"$f":"U1*(U201+U230+U324)","v":0},0,{"$f":"W1*(W201+W230+W324)","v":0},{"$f":"X1*(X201+X230+X324)","v":0},0,{"$f":"Z1*(Z201+Z230+Z324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ201+AJ230+AJ324)","v":0},0,0,0,{"$f":"AN1*(AN201+AN230+AN324)","v":0},0,0,0,0,{"$f":"AS1*(AS201+AS230+AS324)","v":0},0,0,0,{"$f":"(AW201+AW230+AW324)","v":-659276.92000000004},null,{"$f":"(AY201+AY230+AY324)","v":-659276.92000000004},{"$f":"+AY364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,11519.172319999998,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},0,{"$f":"T1*(T325)","v":0},{"$f":"U1*(U325)","v":0},0,{"$f":"W1*(W325)","v":0},{"$f":"X1*(X325)","v":0},0,{"$f":"Z1*(Z325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ325)","v":0},0,0,0,{"$f":"AN1*(AN325)","v":0},0,0,0,0,{"$f":"AS1*(AS325)","v":0},0,0,0,{"$f":"(AW325)","v":11519.172319999998},null,{"$f":"(AY325)","v":11519.172319999998},{"$f":"+AY365-'ROR-Model'!G365","v":-3553.9200000000055}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,-746392.43981810124,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},0,{"$f":"T1*(T202+T231+T326+T354)","v":0},{"$f":"U1*(U202+U231+U326+U354)","v":0},0,{"$f":"W1*(W202+W231+W326+W354)","v":0},{"$f":"X1*(X202+X231+X326+X354)","v":0},0,{"$f":"Z1*(Z202+Z231+Z326+Z354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ202+AJ231+AJ326+AJ354)","v":0},0,0,0,{"$f":"AN1*(AN202+AN231+AN326+AN354)","v":0},0,0,0,0,{"$f":"AS1*(AS202+AS231+AS326+AS354)","v":0},0,0,0,{"$f":"(AW202+AW231+AW326+AW354)","v":-746392.43981810124},null,{"$f":"(AY202+AY231+AY326+AY354)","v":-746392.43981810124},{"$f":"+AY366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,3201019.0975970784,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},0,{"$f":"T1*(T203+T232+T327+T355)","v":0},{"$f":"U1*(U203+U232+U327+U355)","v":0},0,{"$f":"W1*(W203+W232+W327+W355)","v":599041.79999999993},{"$f":"X1*(X203+X232+X327+X355)","v":0},0,{"$f":"Z1*(Z203+Z232+Z327+Z355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ203+AJ232+AJ327+AJ355)","v":0},0,0,0,{"$f":"AN1*(AN203+AN232+AN327+AN355)","v":0},0,0,0,0,{"$f":"AS1*(AS203+AS232+AS327+AS355)","v":0},0,0,0,{"$f":"(AW203+AW232+AW327+AW355)","v":4661548.3575970819},null,{"$f":"(AY203+AY232+AY327+AY355)","v":4661548.3575970819},{"$f":"+AY368-'ROR-Model'!G368","v":861487.46000000276}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,12064814.840000022,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},0,{"$f":"T1*(T205+T234+T329+T357)","v":0},{"$f":"U1*(U205+U234+U329+U357)","v":0},0,{"$f":"W1*(W205+W234+W329+W357)","v":90000},{"$f":"X1*(X205+X234+X329+X357)","v":0},0,{"$f":"Z1*(Z205+Z234+Z329+Z357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ205+AJ234+AJ329+AJ357)","v":0},0,0,0,{"$f":"AN1*(AN205+AN234+AN329+AN357)","v":0},0,0,0,0,{"$f":"AS1*(AS205+AS234+AS329+AS357)","v":0},0,0,0,{"$f":"(AW205+AW234+AW329+AW357)","v":12154814.840000022},null,{"$f":"(AY205+AY234+AY329+AY357)","v":12154814.840000022},{"$f":"+AY370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,2759982.0900000036,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},0,{"$f":"T1*(T206+T235+T330+T358)","v":0},{"$f":"U1*(U206+U235+U330+U358)","v":0},0,{"$f":"W1*(W206+W235+W330+W358)","v":0},{"$f":"X1*(X206+X235+X330+X358)","v":0},0,{"$f":"Z1*(Z206+Z235+Z330+Z358)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ206+AJ235+AJ330+AJ358)","v":0},0,0,0,{"$f":"AN1*(AN206+AN235+AN330+AN358)","v":0},0,0,0,0,{"$f":"AS1*(AS206+AS235+AS330+AS358)","v":0},0,0,0,{"$f":"(AW206+AW235+AW330+AW358)","v":2759982.0900000036},null,{"$f":"(AY206+AY235+AY330+AY358)","v":2759982.0900000036},{"$f":"+AY371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,14824796.930000026,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},0,{"$f":"T1*(T207+T236+T331+T359)","v":0},{"$f":"U1*(U207+U236+U331+U359)","v":0},0,{"$f":"W1*(W207+W236+W331+W359)","v":90000},{"$f":"X1*(X207+X236+X331+X359)","v":0},0,{"$f":"Z1*(Z207+Z236+Z331+Z359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1*(AJ207+AJ236+AJ331+AJ359)","v":0},0,0,0,{"$f":"AN1*(AN207+AN236+AN331+AN359)","v":0},0,0,0,0,{"$f":"AS1*(AS207+AS236+AS331+AS359)","v":0},0,0,0,{"$f":"(AW207+AW236+AW331+AW359)","v":14914796.930000026},null,{"$f":"(AY207+AY236+AY331+AY359)","v":14914796.930000026},{"$f":"+AY372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E380*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F380*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G380*$U$1","v":0},{"$f":"'OYF Savings'!G380*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G388*$W$1","v":0},{"$f":"Pension!G380*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G380*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G380*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G380*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G380*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G380*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G380*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G380*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G380*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G380*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G380*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G380*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G380*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G380*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G380*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G380*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G380*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G380*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G380*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G380*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G380*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G380*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G380*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G380*$AU$1","v":0},null,{"$f":"SUM(F380:AV380)","v":0},null,{"$f":"SUM(AW380:AW380)","v":0},{"$f":"+AY380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E381*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F381*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G381*$U$1","v":0},{"$f":"'OYF Savings'!G381*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G389*$W$1","v":0},{"$f":"Pension!G381*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G381*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G381*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G381*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G381*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G381*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G381*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G381*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G381*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G381*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G381*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G381*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G381*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G381*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G381*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G381*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G381*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G381*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G381*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G381*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G381*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G381*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G381*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G381*$AU$1","v":0},null,{"$f":"SUM(F381:AV381)","v":0},null,{"$f":"SUM(AW381:AW381)","v":0},{"$f":"+AY381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},null,{"$f":"H1*SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},{"$f":"SUM(J380:J381)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":0},{"$f":"SUM(S380:S381)","v":0},0,{"$f":"SUM(U380:U381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ380:AJ381)","v":0},0,0,0,{"$f":"SUM(AN380:AN381)","v":0},0,0,0,0,{"$f":"SUM(AS380:AS381)","v":0},0,0,null,{"$f":"SUM(AW380:AW381)","v":0},null,{"$f":"SUM(AY380:AY381)","v":0},{"$f":"+AY382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E385*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F385*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G385*$U$1","v":0},{"$f":"'OYF Savings'!G385*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G393*$W$1","v":0},{"$f":"Pension!G385*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G385*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G385*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G385*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G385*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G385*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G385*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G385*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G385*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G385*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G385*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G385*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G385*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G385*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G385*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G385*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G385*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G385*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G385*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G385*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G385*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G385*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G385*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G385*$AU$1","v":0},null,{"$f":"SUM(F385:AV385)","v":0},null,{"$f":"SUM(AW385:AW385)","v":0},{"$f":"+AY385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E386*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F386*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G386*$U$1","v":0},{"$f":"'OYF Savings'!G386*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G394*$W$1","v":0},{"$f":"Pension!G386*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G386*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G386*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G386*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G386*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G386*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G386*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G386*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G386*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G386*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G386*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G386*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G386*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G386*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G386*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G386*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G386*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G386*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G386*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G386*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G386*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G386*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G386*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G386*$AU$1","v":0},null,{"$f":"SUM(F386:AV386)","v":0},null,{"$f":"SUM(AW386:AW386)","v":0},{"$f":"+AY386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},null,{"$f":"H1*SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},{"$f":"SUM(J385:J386)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0},{"$f":"SUM(S385:S386)","v":0},0,{"$f":"SUM(U385:U386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ385:AJ386)","v":0},0,0,0,{"$f":"SUM(AN385:AN386)","v":0},0,0,0,0,{"$f":"SUM(AS385:AS386)","v":0},0,0,null,{"$f":"SUM(AW385:AW386)","v":0},null,{"$f":"SUM(AY385:AY386)","v":0},{"$f":"+AY387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E390*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F390*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G390*$U$1","v":0},{"$f":"'OYF Savings'!G390*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G398*$W$1","v":0},{"$f":"Pension!G390*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G390*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G390*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G390*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G390*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G390*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G390*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G390*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G390*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G390*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G390*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G390*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G390*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G390*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G390*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G390*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G390*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G390*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G390*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G390*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G390*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G390*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G390*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G390*$AU$1","v":0},null,{"$f":"SUM(F390:AV390)","v":0},null,{"$f":"SUM(AW390:AW390)","v":0},{"$f":"+AY390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E391*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F391*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G391*$U$1","v":0},{"$f":"'OYF Savings'!G391*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G399*$W$1","v":0},{"$f":"Pension!G391*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G391*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G391*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G391*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G391*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G391*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G391*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G391*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G391*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G391*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G391*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G391*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G391*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G391*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G391*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G391*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G391*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G391*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G391*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G391*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G391*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G391*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G391*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G391*$AU$1","v":0},null,{"$f":"SUM(F391:AV391)","v":0},null,{"$f":"SUM(AW391:AW391)","v":0},{"$f":"+AY391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},null,{"$f":"H1*SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},{"$f":"SUM(S390:S391)","v":0},0,{"$f":"SUM(U390:U391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ390:AJ391)","v":0},0,0,0,{"$f":"SUM(AN390:AN391)","v":0},0,0,0,0,{"$f":"SUM(AS390:AS391)","v":0},0,0,null,{"$f":"SUM(AW390:AW391)","v":0},null,{"$f":"SUM(AY390:AY391)","v":0},{"$f":"+AY392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E395*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F395*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G395*$U$1","v":0},{"$f":"'OYF Savings'!G395*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G403*$W$1","v":0},{"$f":"Pension!G395*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G395*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G395*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G395*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G395*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G395*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G395*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G395*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G395*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G395*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G395*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G395*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G395*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G395*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G395*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G395*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G395*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G395*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G395*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G395*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G395*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G395*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G395*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G395*$AU$1","v":0},null,{"$f":"SUM(F395:AV395)","v":0},null,{"$f":"SUM(AW395:AW395)","v":0},{"$f":"+AY395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E396*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F396*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G396*$U$1","v":0},{"$f":"'OYF Savings'!G396*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G404*$W$1","v":0},{"$f":"Pension!G396*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G396*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G396*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G396*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G396*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G396*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G396*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G396*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G396*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G396*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G396*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G396*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G396*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G396*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G396*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G396*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G396*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G396*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G396*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G396*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G396*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G396*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G396*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G396*$AU$1","v":0},null,{"$f":"SUM(F396:AV396)","v":0},null,{"$f":"SUM(AW396:AW396)","v":0},{"$f":"+AY396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},null,{"$f":"H1*SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},{"$f":"SUM(S395:S396)","v":0},0,{"$f":"SUM(U395:U396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ395:AJ396)","v":0},0,0,0,{"$f":"SUM(AN395:AN396)","v":0},0,0,0,0,{"$f":"SUM(AS395:AS396)","v":0},0,0,null,{"$f":"SUM(AW395:AW396)","v":0},null,{"$f":"SUM(AY395:AY396)","v":0},{"$f":"+AY397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E400*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F400*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G400*$U$1","v":0},{"$f":"'OYF Savings'!G400*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G408*$W$1","v":0},{"$f":"Pension!G400*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G400*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G400*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G400*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G400*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G400*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G400*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G400*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G400*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G400*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G400*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G400*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G400*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G400*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G400*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G400*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G400*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G400*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G400*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G400*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G400*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G400*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G400*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G400*$AU$1","v":0},null,{"$f":"SUM(F400:AV400)","v":0},null,{"$f":"SUM(AW400:AW400)","v":0},{"$f":"+AY400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E401*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F401*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G401*$U$1","v":0},{"$f":"'OYF Savings'!G401*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G409*$W$1","v":0},{"$f":"Pension!G401*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G401*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G401*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G401*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G401*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G401*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G401*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G401*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G401*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G401*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G401*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G401*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G401*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G401*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G401*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G401*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G401*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G401*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G401*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G401*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G401*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G401*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G401*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G401*$AU$1","v":0},null,{"$f":"SUM(F401:AV401)","v":0},null,{"$f":"SUM(AW401:AW401)","v":0},{"$f":"+AY401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},null,{"$f":"H1*SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},{"$f":"SUM(S400:S401)","v":0},0,{"$f":"SUM(U400:U401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ400:AJ401)","v":0},0,0,0,{"$f":"SUM(AN400:AN401)","v":0},0,0,0,0,{"$f":"SUM(AS400:AS401)","v":0},0,0,null,{"$f":"SUM(AW400:AW401)","v":0},null,{"$f":"SUM(AY400:AY401)","v":0},{"$f":"+AY402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E405*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F405*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G405*$U$1","v":0},{"$f":"'OYF Savings'!G405*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G413*$W$1","v":0},{"$f":"Pension!G405*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G405*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G405*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G405*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G405*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G405*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G405*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G405*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G405*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G405*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G405*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G405*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G405*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G405*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G405*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G405*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G405*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G405*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G405*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G405*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G405*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G405*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G405*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G405*$AU$1","v":0},null,{"$f":"SUM(F405:AV405)","v":0},null,{"$f":"SUM(AW405:AW405)","v":0},{"$f":"+AY405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E406*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F406*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G406*$U$1","v":0},{"$f":"'OYF Savings'!G406*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G414*$W$1","v":0},{"$f":"Pension!G406*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G406*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G406*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G406*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G406*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G406*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G406*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G406*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G406*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G406*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G406*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G406*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G406*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G406*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G406*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G406*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G406*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G406*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G406*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G406*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G406*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G406*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G406*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G406*$AU$1","v":0},null,{"$f":"SUM(F406:AV406)","v":0},null,{"$f":"SUM(AW406:AW406)","v":0},{"$f":"+AY406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},null,{"$f":"H1*SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},{"$f":"SUM(S405:S406)","v":0},0,{"$f":"SUM(U405:U406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ405:AJ406)","v":0},0,0,0,{"$f":"SUM(AN405:AN406)","v":0},0,0,0,0,{"$f":"SUM(AS405:AS406)","v":0},0,0,null,{"$f":"SUM(AW405:AW406)","v":0},null,{"$f":"SUM(AY405:AY406)","v":0},{"$f":"+AY407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E410*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F410*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G410*$U$1","v":0},{"$f":"'OYF Savings'!G410*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G418*$W$1","v":0},{"$f":"Pension!G410*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G410*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G410*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G410*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G410*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G410*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G410*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G410*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G410*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G410*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G410*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G410*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G410*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G410*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G410*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G410*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G410*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G410*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G410*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G410*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G410*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G410*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G410*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G410*$AU$1","v":0},null,{"$f":"SUM(F410:AV410)","v":0},null,{"$f":"SUM(AW410:AW410)","v":0},{"$f":"+AY410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E411*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F411*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G411*$U$1","v":0},{"$f":"'OYF Savings'!G411*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G419*$W$1","v":0},{"$f":"Pension!G411*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G411*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G411*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G411*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G411*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G411*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G411*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G411*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G411*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G411*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G411*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G411*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G411*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G411*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G411*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G411*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G411*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G411*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G411*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G411*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G411*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G411*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G411*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G411*$AU$1","v":0},null,{"$f":"SUM(F411:AV411)","v":0},null,{"$f":"SUM(AW411:AW411)","v":0},{"$f":"+AY411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},null,{"$f":"H1*SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},{"$f":"SUM(S410:S411)","v":0},0,{"$f":"SUM(U410:U411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ410:AJ411)","v":0},0,0,0,{"$f":"SUM(AN410:AN411)","v":0},0,0,0,0,{"$f":"SUM(AS410:AS411)","v":0},0,0,null,{"$f":"SUM(AW410:AW411)","v":0},null,{"$f":"SUM(AY410:AY411)","v":0},{"$f":"+AY412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E415*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F415*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G415*$U$1","v":0},{"$f":"'OYF Savings'!G415*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G423*$W$1","v":0},{"$f":"Pension!G415*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G415*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G415*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G415*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G415*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G415*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G415*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G415*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G415*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G415*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G415*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G415*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G415*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G415*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G415*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G415*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G415*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G415*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G415*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G415*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G415*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G415*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G415*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G415*$AU$1","v":0},null,{"$f":"SUM(F415:AV415)","v":0},null,{"$f":"SUM(AW415:AW415)","v":0},{"$f":"+AY415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E416*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F416*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G416*$U$1","v":0},{"$f":"'OYF Savings'!G416*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G424*$W$1","v":0},{"$f":"Pension!G416*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G416*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G416*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G416*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G416*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G416*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G416*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G416*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G416*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G416*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G416*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G416*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G416*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G416*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G416*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G416*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G416*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G416*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G416*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G416*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G416*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G416*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G416*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G416*$AU$1","v":0},null,{"$f":"SUM(F416:AV416)","v":0},null,{"$f":"SUM(AW416:AW416)","v":0},{"$f":"+AY416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},null,{"$f":"H1*SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},{"$f":"SUM(S415:S416)","v":0},0,{"$f":"SUM(U415:U416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ415:AJ416)","v":0},0,0,0,{"$f":"SUM(AN415:AN416)","v":0},0,0,0,0,{"$f":"SUM(AS415:AS416)","v":0},0,0,null,{"$f":"SUM(AW415:AW416)","v":0},null,{"$f":"SUM(AY415:AY416)","v":0},{"$f":"+AY417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E420*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F420*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G420*$U$1","v":0},{"$f":"'OYF Savings'!G420*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G428*$W$1","v":0},{"$f":"Pension!G420*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G420*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G420*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G420*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G420*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G420*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G420*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G420*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G420*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G420*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G420*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G420*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G420*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G420*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G420*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G420*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G420*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G420*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G420*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G420*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G420*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G420*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G420*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G420*$AU$1","v":0},null,{"$f":"SUM(F420:AV420)","v":0},null,{"$f":"SUM(AW420:AW420)","v":0},{"$f":"+AY420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E421*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F421*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G421*$U$1","v":0},{"$f":"'OYF Savings'!G421*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G429*$W$1","v":0},{"$f":"Pension!G421*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G421*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G421*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G421*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G421*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G421*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G421*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G421*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G421*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G421*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G421*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G421*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G421*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G421*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G421*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G421*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G421*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G421*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G421*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G421*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G421*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G421*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G421*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G421*$AU$1","v":0},null,{"$f":"SUM(F421:AV421)","v":0},null,{"$f":"SUM(AW421:AW421)","v":0},{"$f":"+AY421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},null,{"$f":"H1*SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},{"$f":"SUM(S420:S421)","v":0},0,{"$f":"SUM(U420:U421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ420:AJ421)","v":0},0,0,0,{"$f":"SUM(AN420:AN421)","v":0},0,0,0,0,{"$f":"SUM(AS420:AS421)","v":0},0,0,null,{"$f":"SUM(AW420:AW421)","v":0},null,{"$f":"SUM(AY420:AY421)","v":0},{"$f":"+AY422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E425*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F425*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G425*$U$1","v":0},{"$f":"'OYF Savings'!G425*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G433*$W$1","v":0},{"$f":"Pension!G425*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G425*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G425*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G425*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G425*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G425*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G425*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G425*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G425*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G425*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G425*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G425*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G425*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G425*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G425*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G425*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G425*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G425*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G425*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G425*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G425*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G425*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G425*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G425*$AU$1","v":0},null,{"$f":"SUM(F425:AV425)","v":0},null,{"$f":"SUM(AW425:AW425)","v":0},{"$f":"+AY425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E426*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F426*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G426*$U$1","v":0},{"$f":"'OYF Savings'!G426*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G434*$W$1","v":0},{"$f":"Pension!G426*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G426*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G426*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G426*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G426*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G426*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G426*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G426*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G426*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G426*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G426*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G426*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G426*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G426*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G426*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G426*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G426*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G426*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G426*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G426*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G426*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G426*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G426*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G426*$AU$1","v":0},null,{"$f":"SUM(F426:AV426)","v":0},null,{"$f":"SUM(AW426:AW426)","v":0},{"$f":"+AY426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},null,{"$f":"H1*SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"SUM(J425:J426)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},{"$f":"SUM(S425:S426)","v":0},0,{"$f":"SUM(U425:U426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ425:AJ426)","v":0},0,0,0,{"$f":"SUM(AN425:AN426)","v":0},0,0,0,0,{"$f":"SUM(AS425:AS426)","v":0},0,0,null,{"$f":"SUM(AW425:AW426)","v":0},null,{"$f":"SUM(AY425:AY426)","v":0},{"$f":"+AY427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E430*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F430*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G430*$U$1","v":0},{"$f":"'OYF Savings'!G430*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G438*$W$1","v":0},{"$f":"Pension!G430*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G430*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G430*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G430*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G430*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G430*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G430*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G430*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G430*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G430*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G430*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G430*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G430*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G430*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G430*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G430*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G430*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G430*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G430*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G430*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G430*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G430*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G430*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G430*$AU$1","v":0},null,{"$f":"SUM(F430:AV430)","v":0},null,{"$f":"SUM(AW430:AW430)","v":0},{"$f":"+AY430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E431*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F431*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G431*$U$1","v":0},{"$f":"'OYF Savings'!G431*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G439*$W$1","v":0},{"$f":"Pension!G431*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G431*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G431*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G431*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G431*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G431*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G431*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G431*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G431*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G431*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G431*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G431*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G431*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G431*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G431*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G431*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G431*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G431*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G431*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G431*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G431*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G431*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G431*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G431*$AU$1","v":0},null,{"$f":"SUM(F431:AV431)","v":0},null,{"$f":"SUM(AW431:AW431)","v":0},{"$f":"+AY431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},null,{"$f":"H1*SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"SUM(J430:J431)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},{"$f":"SUM(S430:S431)","v":0},0,{"$f":"SUM(U430:U431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ430:AJ431)","v":0},0,0,0,{"$f":"SUM(AN430:AN431)","v":0},0,0,0,0,{"$f":"SUM(AS430:AS431)","v":0},0,0,null,{"$f":"SUM(AW430:AW431)","v":0},null,{"$f":"SUM(AY430:AY431)","v":0},{"$f":"+AY432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E435*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F435*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G435*$U$1","v":0},{"$f":"'OYF Savings'!G435*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G443*$W$1","v":0},{"$f":"Pension!G435*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G435*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G435*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G435*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G435*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G435*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G435*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G435*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G435*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G435*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G435*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G435*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G435*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G435*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G435*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G435*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G435*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G435*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G435*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G435*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G435*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G435*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G435*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G435*$AU$1","v":0},null,{"$f":"SUM(F435:AV435)","v":0},null,{"$f":"SUM(AW435:AW435)","v":0},{"$f":"+AY435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E436*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F436*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G436*$U$1","v":0},{"$f":"'OYF Savings'!G436*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G444*$W$1","v":0},{"$f":"Pension!G436*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G436*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G436*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G436*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G436*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G436*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G436*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G436*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G436*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G436*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G436*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G436*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G436*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G436*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G436*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G436*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G436*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G436*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G436*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G436*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G436*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G436*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G436*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G436*$AU$1","v":0},null,{"$f":"SUM(F436:AV436)","v":0},null,{"$f":"SUM(AW436:AW436)","v":0},{"$f":"+AY436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},null,{"$f":"H1*SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"SUM(J435:J436)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},{"$f":"SUM(S435:S436)","v":0},0,{"$f":"SUM(U435:U436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ435:AJ436)","v":0},0,0,0,{"$f":"SUM(AN435:AN436)","v":0},0,0,0,0,{"$f":"SUM(AS435:AS436)","v":0},0,0,null,{"$f":"SUM(AW435:AW436)","v":0},null,{"$f":"SUM(AY435:AY436)","v":0},{"$f":"+AY437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E440*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F440*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G440*$U$1","v":0},{"$f":"'OYF Savings'!G440*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G448*$W$1","v":0},{"$f":"Pension!G440*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G440*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G440*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G440*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G440*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G440*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G440*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G440*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G440*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G440*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G440*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G440*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G440*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G440*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G440*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G440*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G440*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G440*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G440*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G440*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G440*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G440*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G440*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G440*$AU$1","v":0},null,{"$f":"SUM(F440:AV440)","v":0},null,{"$f":"SUM(AW440:AW440)","v":0},{"$f":"+AY440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E441*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F441*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G441*$U$1","v":0},{"$f":"'OYF Savings'!G441*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G449*$W$1","v":0},{"$f":"Pension!G441*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G441*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G441*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G441*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G441*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G441*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G441*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G441*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G441*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G441*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G441*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G441*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G441*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G441*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G441*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G441*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G441*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G441*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G441*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G441*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G441*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G441*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G441*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G441*$AU$1","v":0},null,{"$f":"SUM(F441:AV441)","v":0},null,{"$f":"SUM(AW441:AW441)","v":0},{"$f":"+AY441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},null,{"$f":"H1*SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"SUM(J440:J441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},{"$f":"SUM(S440:S441)","v":0},0,{"$f":"SUM(U440:U441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ440:AJ441)","v":0},0,0,0,{"$f":"SUM(AN440:AN441)","v":0},0,0,0,0,{"$f":"SUM(AS440:AS441)","v":0},0,0,null,{"$f":"SUM(AW440:AW441)","v":0},null,{"$f":"SUM(AY440:AY441)","v":0},{"$f":"+AY442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E445*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F445*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G445*$U$1","v":0},{"$f":"'OYF Savings'!G445*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G453*$W$1","v":0},{"$f":"Pension!G445*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G445*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G445*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G445*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G445*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G445*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G445*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G445*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G445*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G445*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G445*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G445*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G445*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G445*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G445*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G445*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G445*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G445*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G445*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G445*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G445*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G445*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G445*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G445*$AU$1","v":0},null,{"$f":"SUM(F445:AV445)","v":0},null,{"$f":"SUM(AW445:AW445)","v":0},{"$f":"+AY445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E446*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F446*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G446*$U$1","v":0},{"$f":"'OYF Savings'!G446*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G454*$W$1","v":0},{"$f":"Pension!G446*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G446*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G446*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G446*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G446*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G446*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G446*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G446*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G446*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G446*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G446*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G446*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G446*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G446*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G446*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G446*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G446*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G446*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G446*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G446*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G446*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G446*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G446*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G446*$AU$1","v":0},null,{"$f":"SUM(F446:AV446)","v":0},null,{"$f":"SUM(AW446:AW446)","v":0},{"$f":"+AY446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},null,{"$f":"H1*SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"SUM(J445:J446)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},{"$f":"SUM(S445:S446)","v":0},0,{"$f":"SUM(U445:U446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ445:AJ446)","v":0},0,0,0,{"$f":"SUM(AN445:AN446)","v":0},0,0,0,0,{"$f":"SUM(AS445:AS446)","v":0},0,0,null,{"$f":"SUM(AW445:AW446)","v":0},null,{"$f":"SUM(AY445:AY446)","v":0},{"$f":"+AY447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E450*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F450*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G450*$U$1","v":0},{"$f":"'OYF Savings'!G450*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G458*$W$1","v":0},{"$f":"Pension!G450*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G450*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G450*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G450*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G450*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G450*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G450*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G450*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G450*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G450*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G450*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G450*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G450*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G450*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G450*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G450*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G450*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G450*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G450*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G450*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G450*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G450*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G450*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G450*$AU$1","v":0},null,{"$f":"SUM(F450:AV450)","v":0},null,{"$f":"SUM(AW450:AW450)","v":0},{"$f":"+AY450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E451*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F451*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G451*$U$1","v":0},{"$f":"'OYF Savings'!G451*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G459*$W$1","v":0},{"$f":"Pension!G451*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G451*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G451*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G451*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G451*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G451*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G451*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G451*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G451*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G451*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G451*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G451*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G451*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G451*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G451*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G451*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G451*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G451*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G451*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G451*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G451*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G451*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G451*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G451*$AU$1","v":0},null,{"$f":"SUM(F451:AV451)","v":0},null,{"$f":"SUM(AW451:AW451)","v":0},{"$f":"+AY451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},null,{"$f":"H1*SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"SUM(J450:J451)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},{"$f":"SUM(S450:S451)","v":0},0,{"$f":"SUM(U450:U451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ450:AJ451)","v":0},0,0,0,{"$f":"SUM(AN450:AN451)","v":0},0,0,0,0,{"$f":"SUM(AS450:AS451)","v":0},0,0,null,{"$f":"SUM(AW450:AW451)","v":0},null,{"$f":"SUM(AY450:AY451)","v":0},{"$f":"+AY452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E455*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F455*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G455*$U$1","v":0},{"$f":"'OYF Savings'!G455*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G463*$W$1","v":0},{"$f":"Pension!G455*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G455*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G455*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G455*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G455*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G455*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G455*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G455*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G455*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G455*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G455*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G455*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G455*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G455*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G455*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G455*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G455*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G455*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G455*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G455*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G455*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G455*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G455*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G455*$AU$1","v":0},null,{"$f":"SUM(F455:AV455)","v":0},null,{"$f":"SUM(AW455:AW455)","v":0},{"$f":"+AY455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E456*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F456*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G456*$U$1","v":0},{"$f":"'OYF Savings'!G456*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G464*$W$1","v":0},{"$f":"Pension!G456*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G456*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G456*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G456*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G456*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G456*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G456*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G456*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G456*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G456*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G456*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G456*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G456*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G456*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G456*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G456*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G456*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G456*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G456*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G456*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G456*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G456*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G456*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G456*$AU$1","v":0},null,{"$f":"SUM(F456:AV456)","v":0},null,{"$f":"SUM(AW456:AW456)","v":0},{"$f":"+AY456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},null,{"$f":"H1*SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0},0,{"$f":"SUM(U455:U456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ455:AJ456)","v":0},0,0,0,{"$f":"SUM(AN455:AN456)","v":0},0,0,0,0,{"$f":"SUM(AS455:AS456)","v":0},0,0,null,{"$f":"SUM(AW455:AW456)","v":0},null,{"$f":"SUM(AY455:AY456)","v":0},{"$f":"+AY457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E460*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F460*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G460*$U$1","v":0},{"$f":"'OYF Savings'!G460*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G468*$W$1","v":0},{"$f":"Pension!G460*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G460*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G460*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G460*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G460*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G460*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G460*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G460*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G460*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G460*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G460*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G460*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G460*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G460*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G460*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G460*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G460*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G460*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G460*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G460*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G460*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G460*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G460*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G460*$AU$1","v":0},null,{"$f":"SUM(F460:AV460)","v":0},null,{"$f":"SUM(AW460:AW460)","v":0},{"$f":"+AY460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E461*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F461*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G461*$U$1","v":0},{"$f":"'OYF Savings'!G461*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G469*$W$1","v":0},{"$f":"Pension!G461*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G461*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G461*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G461*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G461*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G461*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G461*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G461*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G461*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G461*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G461*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G461*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G461*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G461*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G461*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G461*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G461*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G461*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G461*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G461*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G461*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G461*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G461*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G461*$AU$1","v":0},null,{"$f":"SUM(F461:AV461)","v":0},null,{"$f":"SUM(AW461:AW461)","v":0},{"$f":"+AY461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},null,{"$f":"H1*SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},{"$f":"SUM(J460:J461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":0},{"$f":"SUM(S460:S461)","v":0},0,{"$f":"SUM(U460:U461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ460:AJ461)","v":0},0,0,0,{"$f":"SUM(AN460:AN461)","v":0},0,0,0,0,{"$f":"SUM(AS460:AS461)","v":0},0,0,null,{"$f":"SUM(AW460:AW461)","v":0},null,{"$f":"SUM(AY460:AY461)","v":0},{"$f":"+AY462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E465*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F465*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G465*$U$1","v":0},{"$f":"'OYF Savings'!G465*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G473*$W$1","v":0},{"$f":"Pension!G465*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G465*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G465*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G465*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G465*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G465*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G465*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G465*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G465*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G465*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G465*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G465*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G465*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G465*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G465*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G465*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G465*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G465*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G465*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G465*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G465*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G465*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G465*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G465*$AU$1","v":0},null,{"$f":"SUM(F465:AV465)","v":0},null,{"$f":"SUM(AW465:AW465)","v":0},{"$f":"+AY465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E466*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F466*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G466*$U$1","v":0},{"$f":"'OYF Savings'!G466*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G474*$W$1","v":0},{"$f":"Pension!G466*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G466*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G466*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G466*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G466*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G466*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G466*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G466*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G466*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G466*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G466*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G466*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G466*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G466*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G466*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G466*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G466*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G466*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G466*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G466*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G466*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G466*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G466*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G466*$AU$1","v":0},null,{"$f":"SUM(F466:AV466)","v":0},null,{"$f":"SUM(AW466:AW466)","v":0},{"$f":"+AY466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},null,{"$f":"H1*SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"SUM(J465:J466)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},{"$f":"SUM(S465:S466)","v":0},0,{"$f":"SUM(U465:U466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ465:AJ466)","v":0},0,0,0,{"$f":"SUM(AN465:AN466)","v":0},0,0,0,0,{"$f":"SUM(AS465:AS466)","v":0},0,0,null,{"$f":"SUM(AW465:AW466)","v":0},null,{"$f":"SUM(AY465:AY466)","v":0},{"$f":"+AY467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E470*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F470*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G470*$U$1","v":0},{"$f":"'OYF Savings'!G470*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G478*$W$1","v":0},{"$f":"Pension!G470*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G470*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G470*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G470*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G470*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G470*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G470*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G470*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G470*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G470*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G470*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G470*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G470*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G470*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G470*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G470*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G470*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G470*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G470*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G470*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G470*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G470*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G470*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G470*$AU$1","v":0},null,{"$f":"SUM(F470:AV470)","v":0},null,{"$f":"SUM(AW470:AW470)","v":0},{"$f":"+AY470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E471*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F471*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G471*$U$1","v":0},{"$f":"'OYF Savings'!G471*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G479*$W$1","v":0},{"$f":"Pension!G471*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G471*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G471*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G471*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G471*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G471*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G471*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G471*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G471*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G471*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G471*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G471*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G471*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G471*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G471*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G471*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G471*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G471*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G471*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G471*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G471*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G471*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G471*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G471*$AU$1","v":0},null,{"$f":"SUM(F471:AV471)","v":0},null,{"$f":"SUM(AW471:AW471)","v":0},{"$f":"+AY471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},null,{"$f":"H1*SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},{"$f":"SUM(J470:J471)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},0,{"$f":"SUM(U470:U471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ470:AJ471)","v":0},0,0,0,{"$f":"SUM(AN470:AN471)","v":0},0,0,0,0,{"$f":"SUM(AS470:AS471)","v":0},0,0,null,{"$f":"SUM(AW470:AW471)","v":0},null,{"$f":"SUM(AY470:AY471)","v":0},{"$f":"+AY472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E475*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F475*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G475*$U$1","v":0},{"$f":"'OYF Savings'!G475*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G483*$W$1","v":0},{"$f":"Pension!G475*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G475*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G475*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G475*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G475*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G475*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G475*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G475*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G475*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G475*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G475*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G475*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G475*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G475*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G475*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G475*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G475*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G475*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G475*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G475*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G475*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G475*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G475*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G475*$AU$1","v":0},null,{"$f":"SUM(F475:AV475)","v":0},null,{"$f":"SUM(AW475:AW475)","v":0},{"$f":"+AY475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E476*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F476*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G476*$U$1","v":0},{"$f":"'OYF Savings'!G476*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G484*$W$1","v":0},{"$f":"Pension!G476*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G476*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G476*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G476*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G476*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G476*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G476*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G476*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G476*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G476*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G476*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G476*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G476*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G476*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G476*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G476*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G476*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G476*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G476*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G476*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G476*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G476*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G476*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G476*$AU$1","v":0},null,{"$f":"SUM(F476:AV476)","v":0},null,{"$f":"SUM(AW476:AW476)","v":0},{"$f":"+AY476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},null,{"$f":"H1*SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"SUM(J475:J476)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},{"$f":"SUM(S475:S476)","v":0},0,{"$f":"SUM(U475:U476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ475:AJ476)","v":0},0,0,0,{"$f":"SUM(AN475:AN476)","v":0},0,0,0,0,{"$f":"SUM(AS475:AS476)","v":0},0,0,null,{"$f":"SUM(AW475:AW476)","v":0},null,{"$f":"SUM(AY475:AY476)","v":0},{"$f":"+AY477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E480*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F480*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G480*$U$1","v":0},{"$f":"'OYF Savings'!G480*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G488*$W$1","v":0},{"$f":"Pension!G480*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G480*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G480*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G480*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G480*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G480*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G480*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G480*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G480*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G480*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G480*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G480*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G480*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G480*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G480*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G480*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G480*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G480*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G480*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G480*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G480*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G480*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G480*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G480*$AU$1","v":0},null,{"$f":"SUM(F480:AV480)","v":0},null,{"$f":"SUM(AW480:AW480)","v":0},{"$f":"+AY480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E481*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F481*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G481*$U$1","v":0},{"$f":"'OYF Savings'!G481*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G489*$W$1","v":0},{"$f":"Pension!G481*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G481*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G481*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G481*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G481*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G481*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G481*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G481*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G481*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G481*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G481*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G481*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G481*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G481*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G481*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G481*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G481*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G481*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G481*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G481*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G481*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G481*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G481*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G481*$AU$1","v":0},null,{"$f":"SUM(F481:AV481)","v":0},null,{"$f":"SUM(AW481:AW481)","v":0},{"$f":"+AY481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},null,{"$f":"H1*SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},{"$f":"SUM(J480:J481)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":0},{"$f":"SUM(S480:S481)","v":0},0,{"$f":"SUM(U480:U481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ480:AJ481)","v":0},0,0,0,{"$f":"SUM(AN480:AN481)","v":0},0,0,0,0,{"$f":"SUM(AS480:AS481)","v":0},0,0,null,{"$f":"SUM(AW480:AW481)","v":0},null,{"$f":"SUM(AY480:AY481)","v":0},{"$f":"+AY482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E485*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F485*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G485*$U$1","v":0},{"$f":"'OYF Savings'!G485*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G493*$W$1","v":0},{"$f":"Pension!G485*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G485*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G485*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G485*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G485*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G485*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G485*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G485*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G485*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G485*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G485*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G485*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G485*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G485*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G485*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G485*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G485*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G485*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G485*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G485*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G485*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G485*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G485*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G485*$AU$1","v":0},null,{"$f":"SUM(F485:AV485)","v":0},null,{"$f":"SUM(AW485:AW485)","v":0},{"$f":"+AY485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:AV486)","v":0},null,{"$f":"SUM(AW486:AW486)","v":0},{"$f":"+AY486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},null,{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0},{"$f":"SUM(S485:S486)","v":0},0,{"$f":"SUM(U485:U486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ485:AJ486)","v":0},0,0,0,{"$f":"SUM(AN485:AN486)","v":0},0,0,0,0,{"$f":"SUM(AS485:AS486)","v":0},0,0,null,{"$f":"SUM(AW485:AW486)","v":0},null,{"$f":"SUM(AY485:AY486)","v":0},{"$f":"+AY487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E490*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F490*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G490*$U$1","v":0},{"$f":"'OYF Savings'!G490*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G498*$W$1","v":0},{"$f":"Pension!G490*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G490*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G490*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G490*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G490*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G490*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G490*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G490*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G490*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G490*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G490*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G490*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G490*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G490*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G490*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G490*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G490*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G490*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G490*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G490*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G490*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G490*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G490*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G490*$AU$1","v":0},null,{"$f":"SUM(F490:AV490)","v":0},null,{"$f":"SUM(AW490:AW490)","v":0},{"$f":"+AY490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E491*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F491*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G491*$U$1","v":0},{"$f":"'OYF Savings'!G491*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G499*$W$1","v":0},{"$f":"Pension!G491*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G491*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G491*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G491*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G491*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G491*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G491*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G491*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G491*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G491*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G491*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G491*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G491*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G491*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G491*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G491*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G491*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G491*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G491*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G491*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G491*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G491*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G491*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G491*$AU$1","v":0},null,{"$f":"SUM(F491:AV491)","v":0},null,{"$f":"SUM(AW491:AW491)","v":0},{"$f":"+AY491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},null,{"$f":"H1*SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},{"$f":"SUM(J490:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},0,{"$f":"SUM(U490:U491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ490:AJ491)","v":0},0,0,0,{"$f":"SUM(AN490:AN491)","v":0},0,0,0,0,{"$f":"SUM(AS490:AS491)","v":0},0,0,null,{"$f":"SUM(AW490:AW491)","v":0},null,{"$f":"SUM(AY490:AY491)","v":0},{"$f":"+AY492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY493-'ROR-Model'!G493","v":0}]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E495*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F495*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G495*$U$1","v":5610271.916442683},{"$f":"'OYF Savings'!G495*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G503*$W$1","v":0},{"$f":"Pension!G495*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G495*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G495*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G495*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G495*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G495*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G495*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G495*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G495*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G495*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G495*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G495*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G495*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G495*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G495*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G495*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G495*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G495*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G495*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G495*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G495*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G495*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G495*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G495*$AU$1","v":0},null,{"$f":"SUM(F495:AV495)","v":5610271.916442683},null,{"$f":"SUM(AW495:AW495)","v":5610271.916442683},{"$f":"+AY495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E496*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F496*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G496*$U$1","v":0},{"$f":"'OYF Savings'!G496*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G504*$W$1","v":0},{"$f":"Pension!G496*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G496*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G496*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G496*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G496*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G496*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G496*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G496*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G496*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G496*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G496*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G496*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G496*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G496*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G496*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G496*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G496*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G496*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G496*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G496*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G496*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G496*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G496*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G496*$AU$1","v":0},null,{"$f":"SUM(F496:AV496)","v":0},null,{"$f":"SUM(AW496:AW496)","v":0},{"$f":"+AY496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},null,{"$f":"H1*SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"SUM(J495:J496)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},{"$f":"SUM(S495:S496)","v":0},0,{"$f":"SUM(U495:U496)","v":5610271.916442683},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ495:AJ496)","v":0},0,0,0,{"$f":"SUM(AN495:AN496)","v":0},0,0,0,0,{"$f":"SUM(AS495:AS496)","v":0},0,0,null,{"$f":"SUM(AW495:AW496)","v":5610271.916442683},null,{"$f":"SUM(AY495:AY496)","v":5610271.916442683},{"$f":"+AY497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},null,{"$f":"H1*H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},{"$f":"J380+J460+J465+J470+J475+J480+J485+J490","v":0},0,0,0,0,0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},0,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ380+AJ460+AJ465+AJ470+AJ475+AJ480+AJ485+AJ490","v":0},0,0,0,{"$f":"AN380+AN460+AN465+AN470+AN475+AN480+AN485+AN490","v":0},0,0,0,0,{"$f":"AS380+AS460+AS465+AS470+AS475+AS480+AS485+AS490","v":0},0,0,0,{"$f":"AW380+AW460+AW465+AW470+AW475+AW480+AW485+AW490","v":0},null,{"$f":"AY380+AY460+AY465+AY470+AY475+AY480+AY485+AY490","v":0},{"$f":"+AY501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},null,{"$f":"H1*H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},{"$f":"J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J495","v":0},0,0,0,0,0,0,0,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},0,{"$f":"T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T495","v":0},{"$f":"U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U495","v":5610271.916442683},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ385+AJ390+AJ395+AJ400+AJ405+AJ410+AJ415+AJ420+AJ425+AJ430+AJ435+AJ440+AJ445+AJ450+AJ455+AJ495","v":0},0,0,0,{"$f":"AN385+AN390+AN395+AN400+AN405+AN410+AN415+AN420+AN425+AN430+AN435+AN440+AN445+AN450+AN455+AN495","v":0},0,0,0,0,{"$f":"AS385+AS390+AS395+AS400+AS405+AS410+AS415+AS420+AS425+AS430+AS435+AS440+AS445+AS450+AS455+AS495","v":0},0,0,0,{"$f":"AW385+AW390+AW395+AW400+AW405+AW410+AW415+AW420+AW425+AW430+AW435+AW440+AW445+AW450+AW455+AW495","v":5610271.916442683},null,{"$f":"AY385+AY390+AY395+AY400+AY405+AY410+AY415+AY420+AY425+AY430+AY435+AY440+AY445+AY450+AY455+AY495","v":5610271.916442683},{"$f":"+AY502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},null,{"$f":"H1*H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},{"$f":"J380+J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J460+J465+J470+J475+J480+J485+J490+J495","v":0},0,0,0,0,0,0,0,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},0,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":5610271.916442683},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ380+AJ385+AJ390+AJ395+AJ400+AJ405+AJ410+AJ415+AJ420+AJ425+AJ430+AJ435+AJ440+AJ445+AJ450+AJ455+AJ460+AJ465+AJ470+AJ475+AJ480+AJ485+AJ490+AJ495","v":0},0,0,0,{"$f":"AN380+AN385+AN390+AN395+AN400+AN405+AN410+AN415+AN420+AN425+AN430+AN435+AN440+AN445+AN450+AN455+AN460+AN465+AN470+AN475+AN480+AN485+AN490+AN495","v":0},0,0,0,0,{"$f":"AS380+AS385+AS390+AS395+AS400+AS405+AS410+AS415+AS420+AS425+AS430+AS435+AS440+AS445+AS450+AS455+AS460+AS465+AS470+AS475+AS480+AS485+AS490+AS495","v":0},0,0,0,{"$f":"AW380+AW385+AW390+AW395+AW400+AW405+AW410+AW415+AW420+AW425+AW430+AW435+AW440+AW445+AW450+AW455+AW460+AW465+AW470+AW475+AW480+AW485+AW490+AW495","v":5610271.916442683},null,{"$f":"AY380+AY385+AY390+AY395+AY400+AY405+AY410+AY415+AY420+AY425+AY430+AY435+AY440+AY445+AY450+AY455+AY460+AY465+AY470+AY475+AY480+AY485+AY490+AY495","v":5610271.916442683},{"$f":"+AY503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},null,{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,{"$f":"R486+R491","v":0},0,{"$f":"T486+T491","v":0},{"$f":"U486+U491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ486+AJ491","v":0},0,0,0,{"$f":"AN486+AN491","v":0},0,0,0,0,{"$f":"AS486+AS491","v":0},0,0,0,{"$f":"AW486+AW491","v":0},null,{"$f":"AY486+AY491","v":0},{"$f":"+AY505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},null,{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},0,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T496","v":0},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ381+AJ386+AJ391+AJ396+AJ401+AJ406+AJ411+AJ416+AJ421+AJ426+AJ431+AJ436+AJ441+AJ446+AJ451+AJ456+AJ461+AJ466+AJ471+AJ476+AJ481+AJ496","v":0},0,0,0,{"$f":"AN381+AN386+AN391+AN396+AN401+AN406+AN411+AN416+AN421+AN426+AN431+AN436+AN441+AN446+AN451+AN456+AN461+AN466+AN471+AN476+AN481+AN496","v":0},0,0,0,0,{"$f":"AS381+AS386+AS391+AS396+AS401+AS406+AS411+AS416+AS421+AS426+AS431+AS436+AS441+AS446+AS451+AS456+AS461+AS466+AS471+AS476+AS481+AS496","v":0},0,0,0,{"$f":"AW381+AW386+AW391+AW396+AW401+AW406+AW411+AW416+AW421+AW426+AW431+AW436+AW441+AW446+AW451+AW456+AW461+AW466+AW471+AW476+AW481+AW496","v":0},null,{"$f":"AY381+AY386+AY391+AY396+AY401+AY406+AY411+AY416+AY421+AY426+AY431+AY436+AY441+AY446+AY451+AY456+AY461+AY466+AY471+AY476+AY481+AY496","v":0},{"$f":"+AY506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},null,{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},0,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":0},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ381+AJ386+AJ391+AJ396+AJ401+AJ406+AJ411+AJ416+AJ421+AJ426+AJ431+AJ436+AJ441+AJ446+AJ451+AJ456+AJ461+AJ466+AJ471+AJ476+AJ481+AJ486+AJ491+AJ496","v":0},0,0,0,{"$f":"AN381+AN386+AN391+AN396+AN401+AN406+AN411+AN416+AN421+AN426+AN431+AN436+AN441+AN446+AN451+AN456+AN461+AN466+AN471+AN476+AN481+AN486+AN491+AN496","v":0},0,0,0,0,{"$f":"AS381+AS386+AS391+AS396+AS401+AS406+AS411+AS416+AS421+AS426+AS431+AS436+AS441+AS446+AS451+AS456+AS461+AS466+AS471+AS476+AS481+AS486+AS491+AS496","v":0},0,0,0,{"$f":"AW381+AW386+AW391+AW396+AW401+AW406+AW411+AW416+AW421+AW426+AW431+AW436+AW441+AW446+AW451+AW456+AW461+AW466+AW471+AW476+AW481+AW486+AW491+AW496","v":0},null,{"$f":"AY381+AY386+AY391+AY396+AY401+AY406+AY411+AY416+AY421+AY426+AY431+AY436+AY441+AY446+AY451+AY456+AY461+AY466+AY471+AY476+AY481+AY486+AY491+AY496","v":0},{"$f":"+AY507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},null,{"$f":"H1*H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},{"$f":"J382+J387+J392+J397+J402+J407+J412+J417+J422+J427+J432+J437+J442+J447+J452+J457+J462+J467+J472+J477+J482+J487+J492+J497","v":0},0,0,0,0,0,0,0,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},0,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":0},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":5610271.916442683},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ382+AJ387+AJ392+AJ397+AJ402+AJ407+AJ412+AJ417+AJ422+AJ427+AJ432+AJ437+AJ442+AJ447+AJ452+AJ457+AJ462+AJ467+AJ472+AJ477+AJ482+AJ487+AJ492+AJ497","v":0},0,0,0,{"$f":"AN382+AN387+AN392+AN397+AN402+AN407+AN412+AN417+AN422+AN427+AN432+AN437+AN442+AN447+AN452+AN457+AN462+AN467+AN472+AN477+AN482+AN487+AN492+AN497","v":0},0,0,0,0,{"$f":"AS382+AS387+AS392+AS397+AS402+AS407+AS412+AS417+AS422+AS427+AS432+AS437+AS442+AS447+AS452+AS457+AS462+AS467+AS472+AS477+AS482+AS487+AS492+AS497","v":0},0,0,0,{"$f":"AW382+AW387+AW392+AW397+AW402+AW407+AW412+AW417+AW422+AW427+AW432+AW437+AW442+AW447+AW452+AW457+AW462+AW467+AW472+AW477+AW482+AW487+AW492+AW497","v":5610271.916442683},null,{"$f":"AY382+AY387+AY392+AY397+AY402+AY407+AY412+AY417+AY422+AY427+AY432+AY437+AY442+AY447+AY452+AY457+AY462+AY467+AY472+AY477+AY482+AY487+AY492+AY497","v":5610271.916442683},{"$f":"+AY509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H1*H368+H509","v":3201019.0975970784},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},0,{"$f":"T368+T509","v":0},{"$f":"U368+U509","v":5610271.916442683},0,599041.79999999993,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ368+AJ509","v":0},0,0,0,{"$f":"AN368+AN509","v":0},0,0,0,0,{"$f":"AS368+AS509","v":0},0,0,0,{"$f":"SUM(F512:AV512)","v":9410332.8140397631},null,{"$f":"SUM(AW512:AW512)","v":9410332.8140397631},{"$f":"+AY512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E521*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F521*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G521*$U$1","v":0},{"$f":"'OYF Savings'!G521*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G529*$W$1","v":0},{"$f":"Pension!G521*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G521*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G521*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G521*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G521*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G521*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G521*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G521*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G521*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G521*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G521*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G521*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G521*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G521*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G521*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G521*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G521*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G521*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G521*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G521*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G521*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G521*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G521*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G521*$AU$1","v":0},null,{"$f":"SUM(F521:AV521)","v":0},null,{"$f":"SUM(AW521:AW521)","v":0},{"$f":"+AY521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E522*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F522*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G522*$U$1","v":0},{"$f":"'OYF Savings'!G522*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G530*$W$1","v":0},{"$f":"Pension!G522*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G522*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G522*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G522*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G522*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G522*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G522*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G522*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G522*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G522*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G522*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G522*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G522*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G522*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G522*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G522*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G522*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G522*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G522*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G522*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G522*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G522*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G522*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G522*$AU$1","v":0},null,{"$f":"SUM(F522:AV522)","v":0},null,{"$f":"SUM(AW522:AW522)","v":0},{"$f":"+AY522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},null,{"$f":"H1*SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},{"$f":"SUM(J521:J522)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q521:Q522)","v":0},{"$f":"SUM(R521:R522)","v":0},{"$f":"SUM(S521:S522)","v":0},0,{"$f":"SUM(U521:U522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ521:AJ522)","v":0},0,0,0,{"$f":"SUM(AN521:AN522)","v":0},0,0,0,0,{"$f":"SUM(AS521:AS522)","v":0},0,0,null,{"$f":"SUM(AW521:AW522)","v":0},null,{"$f":"SUM(AY521:AY522)","v":0},{"$f":"+AY523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E526*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F526*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G526*$U$1","v":0},{"$f":"'OYF Savings'!G526*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G534*$W$1","v":0},{"$f":"Pension!G526*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G526*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G526*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G526*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G526*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G526*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G526*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G526*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G526*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G526*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G526*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G526*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G526*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G526*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G526*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G526*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G526*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G526*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G526*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G526*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G526*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G526*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G526*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G526*$AU$1","v":0},null,{"$f":"SUM(F526:AV526)","v":0},null,{"$f":"SUM(AW526:AW526)","v":0},{"$f":"+AY526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E527*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F527*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G527*$U$1","v":0},{"$f":"'OYF Savings'!G527*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G535*$W$1","v":0},{"$f":"Pension!G527*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G527*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G527*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G527*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G527*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G527*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G527*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G527*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G527*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G527*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G527*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G527*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G527*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G527*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G527*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G527*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G527*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G527*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G527*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G527*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G527*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G527*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G527*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G527*$AU$1","v":0},null,{"$f":"SUM(F527:AV527)","v":0},null,{"$f":"SUM(AW527:AW527)","v":0},{"$f":"+AY527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},null,{"$f":"H1*SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},{"$f":"SUM(J526:J527)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q526:Q527)","v":0},{"$f":"SUM(R526:R527)","v":0},{"$f":"SUM(S526:S527)","v":0},0,{"$f":"SUM(U526:U527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ526:AJ527)","v":0},0,0,0,{"$f":"SUM(AN526:AN527)","v":0},0,0,0,0,{"$f":"SUM(AS526:AS527)","v":0},0,0,null,{"$f":"SUM(AW526:AW527)","v":0},null,{"$f":"SUM(AY526:AY527)","v":0},{"$f":"+AY528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E531*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F531*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G531*$U$1","v":0},{"$f":"'OYF Savings'!G531*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G539*$W$1","v":0},{"$f":"Pension!G531*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G531*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G531*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G531*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G531*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G531*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G531*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G531*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G531*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G531*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G531*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G531*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G531*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G531*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G531*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G531*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G531*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G531*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G531*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G531*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G531*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G531*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G531*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G531*$AU$1","v":0},null,{"$f":"SUM(F531:AV531)","v":0},null,{"$f":"SUM(AW531:AW531)","v":0},{"$f":"+AY531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E532*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F532*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G532*$U$1","v":0},{"$f":"'OYF Savings'!G532*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G540*$W$1","v":0},{"$f":"Pension!G532*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G532*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G532*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G532*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G532*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G532*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G532*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G532*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G532*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G532*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G532*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G532*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G532*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G532*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G532*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G532*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G532*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G532*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G532*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G532*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G532*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G532*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G532*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G532*$AU$1","v":0},null,{"$f":"SUM(F532:AV532)","v":0},null,{"$f":"SUM(AW532:AW532)","v":0},{"$f":"+AY532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},null,{"$f":"H1*SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},{"$f":"SUM(J531:J532)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q531:Q532)","v":0},{"$f":"SUM(R531:R532)","v":0},{"$f":"SUM(S531:S532)","v":0},0,{"$f":"SUM(U531:U532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ531:AJ532)","v":0},0,0,0,{"$f":"SUM(AN531:AN532)","v":0},0,0,0,0,{"$f":"SUM(AS531:AS532)","v":0},0,0,null,{"$f":"SUM(AW531:AW532)","v":0},null,{"$f":"SUM(AY531:AY532)","v":0},{"$f":"+AY533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E536*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F536*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G536*$U$1","v":0},{"$f":"'OYF Savings'!G536*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G544*$W$1","v":0},{"$f":"Pension!G536*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G536*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G536*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G536*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G536*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G536*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G536*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G536*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G536*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G536*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G536*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G536*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G536*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G536*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G536*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G536*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G536*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G536*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G536*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G536*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G536*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G536*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G536*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G536*$AU$1","v":0},null,{"$f":"SUM(F536:AV536)","v":0},null,{"$f":"SUM(AW536:AW536)","v":0},{"$f":"+AY536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E537*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F537*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G537*$U$1","v":0},{"$f":"'OYF Savings'!G537*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G545*$W$1","v":0},{"$f":"Pension!G537*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G537*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G537*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G537*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G537*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G537*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G537*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G537*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G537*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G537*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G537*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G537*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G537*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G537*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G537*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G537*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G537*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G537*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G537*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G537*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G537*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G537*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G537*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G537*$AU$1","v":0},null,{"$f":"SUM(F537:AV537)","v":0},null,{"$f":"SUM(AW537:AW537)","v":0},{"$f":"+AY537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},null,{"$f":"H1*SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},{"$f":"SUM(J536:J537)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q536:Q537)","v":0},{"$f":"SUM(R536:R537)","v":0},{"$f":"SUM(S536:S537)","v":0},0,{"$f":"SUM(U536:U537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ536:AJ537)","v":0},0,0,0,{"$f":"SUM(AN536:AN537)","v":0},0,0,0,0,{"$f":"SUM(AS536:AS537)","v":0},0,0,null,{"$f":"SUM(AW536:AW537)","v":0},null,{"$f":"SUM(AY536:AY537)","v":0},{"$f":"+AY538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E541*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F541*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G541*$U$1","v":0},{"$f":"'OYF Savings'!G541*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G549*$W$1","v":0},{"$f":"Pension!G541*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G541*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G541*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G541*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G541*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G541*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G541*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G541*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G541*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G541*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G541*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G541*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G541*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G541*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G541*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G541*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G541*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G541*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G541*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G541*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G541*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G541*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G541*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G541*$AU$1","v":0},null,{"$f":"SUM(F541:AV541)","v":0},null,{"$f":"SUM(AW541:AW541)","v":0},{"$f":"+AY541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E542*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F542*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G542*$U$1","v":0},{"$f":"'OYF Savings'!G542*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G550*$W$1","v":0},{"$f":"Pension!G542*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G542*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G542*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G542*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G542*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G542*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G542*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G542*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G542*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G542*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G542*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G542*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G542*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G542*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G542*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G542*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G542*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G542*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G542*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G542*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G542*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G542*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G542*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G542*$AU$1","v":0},null,{"$f":"SUM(F542:AV542)","v":0},null,{"$f":"SUM(AW542:AW542)","v":0},{"$f":"+AY542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},null,{"$f":"H1*SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},{"$f":"SUM(J541:J542)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0},{"$f":"SUM(S541:S542)","v":0},0,{"$f":"SUM(U541:U542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ541:AJ542)","v":0},0,0,0,{"$f":"SUM(AN541:AN542)","v":0},0,0,0,0,{"$f":"SUM(AS541:AS542)","v":0},0,0,null,{"$f":"SUM(AW541:AW542)","v":0},null,{"$f":"SUM(AY541:AY542)","v":0},{"$f":"+AY543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E546*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F546*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G546*$U$1","v":0},{"$f":"'OYF Savings'!G546*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G554*$W$1","v":0},{"$f":"Pension!G546*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G546*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G546*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G546*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G546*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G546*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G546*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G546*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G546*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G546*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G546*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G546*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G546*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G546*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G546*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G546*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G546*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G546*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G546*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G546*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G546*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G546*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G546*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G546*$AU$1","v":0},null,{"$f":"SUM(F546:AV546)","v":0},null,{"$f":"SUM(AW546:AW546)","v":0},{"$f":"+AY546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E547*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F547*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G547*$U$1","v":0},{"$f":"'OYF Savings'!G547*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G555*$W$1","v":0},{"$f":"Pension!G547*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G547*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G547*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G547*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G547*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G547*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G547*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G547*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G547*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G547*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G547*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G547*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G547*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G547*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G547*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G547*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G547*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G547*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G547*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G547*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G547*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G547*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G547*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G547*$AU$1","v":0},null,{"$f":"SUM(F547:AV547)","v":0},null,{"$f":"SUM(AW547:AW547)","v":0},{"$f":"+AY547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},null,{"$f":"H1*SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},{"$f":"SUM(J546:J547)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q546:Q547)","v":0},{"$f":"SUM(R546:R547)","v":0},{"$f":"SUM(S546:S547)","v":0},0,{"$f":"SUM(U546:U547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ546:AJ547)","v":0},0,0,0,{"$f":"SUM(AN546:AN547)","v":0},0,0,0,0,{"$f":"SUM(AS546:AS547)","v":0},0,0,null,{"$f":"SUM(AW546:AW547)","v":0},null,{"$f":"SUM(AY546:AY547)","v":0},{"$f":"+AY548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E551*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F551*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G551*$U$1","v":0},{"$f":"'OYF Savings'!G551*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G559*$W$1","v":0},{"$f":"Pension!G551*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G551*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G551*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G551*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G551*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G551*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G551*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G551*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G551*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G551*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G551*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G551*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G551*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G551*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G551*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G551*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G551*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G551*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G551*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G551*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G551*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G551*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G551*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G551*$AU$1","v":0},null,{"$f":"SUM(F551:AV551)","v":0},null,{"$f":"SUM(AW551:AW551)","v":0},{"$f":"+AY551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E552*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F552*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G552*$U$1","v":0},{"$f":"'OYF Savings'!G552*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G560*$W$1","v":0},{"$f":"Pension!G552*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G552*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G552*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G552*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G552*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G552*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G552*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G552*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G552*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G552*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G552*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G552*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G552*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G552*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G552*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G552*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G552*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G552*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G552*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G552*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G552*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G552*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G552*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G552*$AU$1","v":0},null,{"$f":"SUM(F552:AV552)","v":0},null,{"$f":"SUM(AW552:AW552)","v":0},{"$f":"+AY552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},null,{"$f":"H1*SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},{"$f":"SUM(J551:J552)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0},{"$f":"SUM(S551:S552)","v":0},0,{"$f":"SUM(U551:U552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ551:AJ552)","v":0},0,0,0,{"$f":"SUM(AN551:AN552)","v":0},0,0,0,0,{"$f":"SUM(AS551:AS552)","v":0},0,0,null,{"$f":"SUM(AW551:AW552)","v":0},null,{"$f":"SUM(AY551:AY552)","v":0},{"$f":"+AY553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E556*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F556*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G556*$U$1","v":0},{"$f":"'OYF Savings'!G556*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G564*$W$1","v":0},{"$f":"Pension!G556*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G556*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G556*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G556*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G556*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G556*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G556*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G556*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G556*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G556*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G556*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G556*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G556*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G556*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G556*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G556*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G556*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G556*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G556*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G556*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G556*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G556*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G556*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G556*$AU$1","v":0},null,{"$f":"SUM(F556:AV556)","v":0},null,{"$f":"SUM(AW556:AW556)","v":0},{"$f":"+AY556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E557*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F557*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G557*$U$1","v":0},{"$f":"'OYF Savings'!G557*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G565*$W$1","v":0},{"$f":"Pension!G557*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G557*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G557*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G557*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G557*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G557*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G557*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G557*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G557*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G557*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G557*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G557*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G557*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G557*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G557*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G557*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G557*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G557*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G557*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G557*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G557*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G557*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G557*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G557*$AU$1","v":0},null,{"$f":"SUM(F557:AV557)","v":0},null,{"$f":"SUM(AW557:AW557)","v":0},{"$f":"+AY557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},null,{"$f":"H1*SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q556:Q557)","v":0},{"$f":"SUM(R556:R557)","v":0},{"$f":"SUM(S556:S557)","v":0},0,{"$f":"SUM(U556:U557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ556:AJ557)","v":0},0,0,0,{"$f":"SUM(AN556:AN557)","v":0},0,0,0,0,{"$f":"SUM(AS556:AS557)","v":0},0,0,null,{"$f":"SUM(AW556:AW557)","v":0},null,{"$f":"SUM(AY556:AY557)","v":0},{"$f":"+AY558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E561*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F561*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G561*$U$1","v":0},{"$f":"'OYF Savings'!G561*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G569*$W$1","v":0},{"$f":"Pension!G561*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G561*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G561*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G561*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G561*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G561*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G561*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G561*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G561*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G561*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G561*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G561*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G561*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G561*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G561*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G561*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G561*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G561*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G561*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G561*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G561*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G561*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G561*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G561*$AU$1","v":0},null,{"$f":"SUM(F561:AV561)","v":0},null,{"$f":"SUM(AW561:AW561)","v":0},{"$f":"+AY561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E562*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F562*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G562*$U$1","v":0},{"$f":"'OYF Savings'!G562*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G570*$W$1","v":0},{"$f":"Pension!G562*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G562*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G562*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G562*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G562*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G562*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G562*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G562*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G562*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G562*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G562*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G562*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G562*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G562*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G562*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G562*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G562*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G562*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G562*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G562*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G562*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G562*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G562*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G562*$AU$1","v":0},null,{"$f":"SUM(F562:AV562)","v":0},null,{"$f":"SUM(AW562:AW562)","v":0},{"$f":"+AY562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},null,{"$f":"H1*SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},{"$f":"SUM(J561:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0},{"$f":"SUM(S561:S562)","v":0},0,{"$f":"SUM(U561:U562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ561:AJ562)","v":0},0,0,0,{"$f":"SUM(AN561:AN562)","v":0},0,0,0,0,{"$f":"SUM(AS561:AS562)","v":0},0,0,null,{"$f":"SUM(AW561:AW562)","v":0},null,{"$f":"SUM(AY561:AY562)","v":0},{"$f":"+AY563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E566*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F566*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G566*$U$1","v":0},{"$f":"'OYF Savings'!G566*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G574*$W$1","v":0},{"$f":"Pension!G566*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G566*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G566*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G566*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G566*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G566*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G566*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G566*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G566*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G566*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G566*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G566*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G566*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G566*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G566*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G566*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G566*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G566*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G566*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G566*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G566*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G566*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G566*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G566*$AU$1","v":0},null,{"$f":"SUM(F566:AV566)","v":0},null,{"$f":"SUM(AW566:AW566)","v":0},{"$f":"+AY566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E567*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F567*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G567*$U$1","v":0},{"$f":"'OYF Savings'!G567*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G575*$W$1","v":0},{"$f":"Pension!G567*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G567*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G567*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G567*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G567*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G567*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G567*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G567*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G567*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G567*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G567*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G567*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G567*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G567*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G567*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G567*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G567*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G567*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G567*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G567*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G567*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G567*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G567*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G567*$AU$1","v":0},null,{"$f":"SUM(F567:AV567)","v":0},null,{"$f":"SUM(AW567:AW567)","v":0},{"$f":"+AY567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},null,{"$f":"H1*SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},{"$f":"SUM(J566:J567)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q567)","v":0},{"$f":"SUM(R566:R567)","v":0},{"$f":"SUM(S566:S567)","v":0},0,{"$f":"SUM(U566:U567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ566:AJ567)","v":0},0,0,0,{"$f":"SUM(AN566:AN567)","v":0},0,0,0,0,{"$f":"SUM(AS566:AS567)","v":0},0,0,null,{"$f":"SUM(AW566:AW567)","v":0},null,{"$f":"SUM(AY566:AY567)","v":0},{"$f":"+AY568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E571*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F571*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G571*$U$1","v":0},{"$f":"'OYF Savings'!G571*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G579*$W$1","v":0},{"$f":"Pension!G571*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G571*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G571*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G571*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G571*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G571*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G571*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G571*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G571*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G571*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G571*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G571*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G571*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G571*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G571*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G571*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G571*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G571*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G571*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G571*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G571*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G571*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G571*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G571*$AU$1","v":0},null,{"$f":"SUM(F571:AV571)","v":0},null,{"$f":"SUM(AW571:AW571)","v":0},{"$f":"+AY571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E572*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F572*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G572*$U$1","v":0},{"$f":"'OYF Savings'!G572*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G580*$W$1","v":0},{"$f":"Pension!G572*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G572*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G572*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G572*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G572*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G572*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G572*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G572*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G572*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G572*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G572*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G572*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G572*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G572*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G572*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G572*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G572*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G572*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G572*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G572*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G572*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G572*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G572*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G572*$AU$1","v":0},null,{"$f":"SUM(F572:AV572)","v":0},null,{"$f":"SUM(AW572:AW572)","v":0},{"$f":"+AY572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},null,{"$f":"H1*SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},{"$f":"SUM(J571:J572)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q571:Q572)","v":0},{"$f":"SUM(R571:R572)","v":0},{"$f":"SUM(S571:S572)","v":0},0,{"$f":"SUM(U571:U572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ571:AJ572)","v":0},0,0,0,{"$f":"SUM(AN571:AN572)","v":0},0,0,0,0,{"$f":"SUM(AS571:AS572)","v":0},0,0,null,{"$f":"SUM(AW571:AW572)","v":0},null,{"$f":"SUM(AY571:AY572)","v":0},{"$f":"+AY573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E576*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F576*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G576*$U$1","v":0},{"$f":"'OYF Savings'!G576*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G584*$W$1","v":0},{"$f":"Pension!G576*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G576*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G576*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G576*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G576*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G576*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G576*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G576*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G576*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G576*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G576*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G576*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G576*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G576*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G576*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G576*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G576*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G576*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G576*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G576*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G576*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G576*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G576*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G576*$AU$1","v":0},null,{"$f":"SUM(F576:AV576)","v":0},null,{"$f":"SUM(AW576:AW576)","v":0},{"$f":"+AY576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E577*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F577*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G577*$U$1","v":0},{"$f":"'OYF Savings'!G577*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G585*$W$1","v":0},{"$f":"Pension!G577*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G577*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G577*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G577*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G577*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G577*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G577*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G577*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G577*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G577*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G577*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G577*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G577*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G577*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G577*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G577*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G577*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G577*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G577*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G577*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G577*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G577*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G577*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G577*$AU$1","v":0},null,{"$f":"SUM(F577:AV577)","v":0},null,{"$f":"SUM(AW577:AW577)","v":0},{"$f":"+AY577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},null,{"$f":"H1*SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q576:Q577)","v":0},{"$f":"SUM(R576:R577)","v":0},{"$f":"SUM(S576:S577)","v":0},0,{"$f":"SUM(U576:U577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ576:AJ577)","v":0},0,0,0,{"$f":"SUM(AN576:AN577)","v":0},0,0,0,0,{"$f":"SUM(AS576:AS577)","v":0},0,0,null,{"$f":"SUM(AW576:AW577)","v":0},null,{"$f":"SUM(AY576:AY577)","v":0},{"$f":"+AY578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E581*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F581*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G581*$U$1","v":0},{"$f":"'OYF Savings'!G581*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G589*$W$1","v":0},{"$f":"Pension!G581*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G581*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G581*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G581*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G581*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G581*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G581*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G581*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G581*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G581*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G581*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G581*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G581*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G581*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G581*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G581*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G581*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G581*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G581*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G581*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G581*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G581*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G581*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G581*$AU$1","v":0},null,{"$f":"SUM(F581:AV581)","v":0},null,{"$f":"SUM(AW581:AW581)","v":0},{"$f":"+AY581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E582*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F582*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G582*$U$1","v":0},{"$f":"'OYF Savings'!G582*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G590*$W$1","v":0},{"$f":"Pension!G582*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G582*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G582*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G582*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G582*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G582*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G582*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G582*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G582*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G582*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G582*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G582*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G582*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G582*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G582*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G582*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G582*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G582*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G582*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G582*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G582*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G582*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G582*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G582*$AU$1","v":0},null,{"$f":"SUM(F582:AV582)","v":0},null,{"$f":"SUM(AW582:AW582)","v":0},{"$f":"+AY582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},null,{"$f":"H1*SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},{"$f":"SUM(J581:J582)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q581:Q582)","v":0},{"$f":"SUM(R581:R582)","v":0},{"$f":"SUM(S581:S582)","v":0},0,{"$f":"SUM(U581:U582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ581:AJ582)","v":0},0,0,0,{"$f":"SUM(AN581:AN582)","v":0},0,0,0,0,{"$f":"SUM(AS581:AS582)","v":0},0,0,null,{"$f":"SUM(AW581:AW582)","v":0},null,{"$f":"SUM(AY581:AY582)","v":0},{"$f":"+AY583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E586*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F586*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G586*$U$1","v":0},{"$f":"'OYF Savings'!G586*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G594*$W$1","v":0},{"$f":"Pension!G586*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G586*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G586*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G586*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G586*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G586*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G586*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G586*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G586*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G586*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G586*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G586*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G586*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G586*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G586*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G586*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G586*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G586*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G586*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G586*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G586*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G586*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G586*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G586*$AU$1","v":0},null,{"$f":"SUM(F586:AV586)","v":0},null,{"$f":"SUM(AW586:AW586)","v":0},{"$f":"+AY586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E587*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F587*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G587*$U$1","v":0},{"$f":"'OYF Savings'!G587*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G595*$W$1","v":0},{"$f":"Pension!G587*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G587*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G587*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G587*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G587*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G587*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G587*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G587*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G587*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G587*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G587*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G587*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G587*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G587*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G587*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G587*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G587*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G587*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G587*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G587*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G587*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G587*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G587*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G587*$AU$1","v":0},null,{"$f":"SUM(F587:AV587)","v":0},null,{"$f":"SUM(AW587:AW587)","v":0},{"$f":"+AY587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},null,{"$f":"H1*SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q586:Q587)","v":0},{"$f":"SUM(R586:R587)","v":0},{"$f":"SUM(S586:S587)","v":0},0,{"$f":"SUM(U586:U587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ586:AJ587)","v":0},0,0,0,{"$f":"SUM(AN586:AN587)","v":0},0,0,0,0,{"$f":"SUM(AS586:AS587)","v":0},0,0,null,{"$f":"SUM(AW586:AW587)","v":0},null,{"$f":"SUM(AY586:AY587)","v":0},{"$f":"+AY588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E591*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F591*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G591*$U$1","v":0},{"$f":"'OYF Savings'!G591*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G599*$W$1","v":0},{"$f":"Pension!G591*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G591*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G591*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G591*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G591*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G591*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G591*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G591*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G591*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G591*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G591*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G591*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G591*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G591*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G591*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G591*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G591*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G591*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G591*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G591*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G591*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G591*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G591*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G591*$AU$1","v":0},null,{"$f":"SUM(F591:AV591)","v":0},null,{"$f":"SUM(AW591:AW591)","v":0},{"$f":"+AY591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E592*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F592*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G592*$U$1","v":0},{"$f":"'OYF Savings'!G592*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G600*$W$1","v":0},{"$f":"Pension!G592*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G592*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G592*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G592*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G592*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G592*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G592*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G592*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G592*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G592*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G592*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G592*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G592*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G592*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G592*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G592*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G592*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G592*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G592*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G592*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G592*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G592*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G592*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G592*$AU$1","v":0},null,{"$f":"SUM(F592:AV592)","v":0},null,{"$f":"SUM(AW592:AW592)","v":0},{"$f":"+AY592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},null,{"$f":"H1*SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},{"$f":"SUM(J591:J592)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0},{"$f":"SUM(S591:S592)","v":0},0,{"$f":"SUM(U591:U592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ591:AJ592)","v":0},0,0,0,{"$f":"SUM(AN591:AN592)","v":0},0,0,0,0,{"$f":"SUM(AS591:AS592)","v":0},0,0,null,{"$f":"SUM(AW591:AW592)","v":0},null,{"$f":"SUM(AY591:AY592)","v":0},{"$f":"+AY593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E596*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F596*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G596*$U$1","v":0},{"$f":"'OYF Savings'!G596*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G604*$W$1","v":0},{"$f":"Pension!G596*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G596*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G596*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G596*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G596*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G596*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G596*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G596*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G596*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G596*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G596*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G596*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G596*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G596*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G596*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G596*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G596*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G596*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G596*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G596*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G596*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G596*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G596*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G596*$AU$1","v":0},null,{"$f":"SUM(F596:AV596)","v":0},null,{"$f":"SUM(AW596:AW596)","v":0},{"$f":"+AY596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E597*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F597*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G597*$U$1","v":0},{"$f":"'OYF Savings'!G597*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G605*$W$1","v":0},{"$f":"Pension!G597*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G597*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G597*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G597*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G597*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G597*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G597*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G597*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G597*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G597*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G597*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G597*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G597*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G597*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G597*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G597*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G597*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G597*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G597*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G597*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G597*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G597*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G597*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G597*$AU$1","v":0},null,{"$f":"SUM(F597:AV597)","v":0},null,{"$f":"SUM(AW597:AW597)","v":0},{"$f":"+AY597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},null,{"$f":"H1*SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q596:Q597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0},0,{"$f":"SUM(U596:U597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ596:AJ597)","v":0},0,0,0,{"$f":"SUM(AN596:AN597)","v":0},0,0,0,0,{"$f":"SUM(AS596:AS597)","v":0},0,0,null,{"$f":"SUM(AW596:AW597)","v":0},null,{"$f":"SUM(AY596:AY597)","v":0},{"$f":"+AY598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E601*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F601*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G601*$U$1","v":0},{"$f":"'OYF Savings'!G601*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G609*$W$1","v":0},{"$f":"Pension!G601*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G601*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G601*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G601*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G601*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G601*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G601*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G601*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G601*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G601*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G601*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G601*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G601*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G601*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G601*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G601*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G601*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G601*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G601*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G601*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G601*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G601*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G601*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G601*$AU$1","v":0},null,{"$f":"SUM(F601:AV601)","v":0},null,{"$f":"SUM(AW601:AW601)","v":0},{"$f":"+AY601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E602*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F602*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G602*$U$1","v":0},{"$f":"'OYF Savings'!G602*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G610*$W$1","v":0},{"$f":"Pension!G602*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G602*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G602*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G602*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G602*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G602*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G602*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G602*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G602*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G602*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G602*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G602*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G602*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G602*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G602*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G602*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G602*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G602*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G602*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G602*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G602*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G602*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G602*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G602*$AU$1","v":0},null,{"$f":"SUM(F602:AV602)","v":0},null,{"$f":"SUM(AW602:AW602)","v":0},{"$f":"+AY602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},null,{"$f":"H1*SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},{"$f":"SUM(J601:J602)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0},{"$f":"SUM(S601:S602)","v":0},0,{"$f":"SUM(U601:U602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ601:AJ602)","v":0},0,0,0,{"$f":"SUM(AN601:AN602)","v":0},0,0,0,0,{"$f":"SUM(AS601:AS602)","v":0},0,0,null,{"$f":"SUM(AW601:AW602)","v":0},null,{"$f":"SUM(AY601:AY602)","v":0},{"$f":"+AY603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E606*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F606*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G606*$U$1","v":0},{"$f":"'OYF Savings'!G606*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G614*$W$1","v":0},{"$f":"Pension!G606*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G606*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G606*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G606*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G606*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G606*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G606*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G606*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G606*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G606*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G606*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G606*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G606*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G606*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G606*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G606*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G606*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G606*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G606*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G606*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G606*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G606*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G606*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G606*$AU$1","v":0},null,{"$f":"SUM(F606:AV606)","v":0},null,{"$f":"SUM(AW606:AW606)","v":0},{"$f":"+AY606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E607*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F607*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G607*$U$1","v":0},{"$f":"'OYF Savings'!G607*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G615*$W$1","v":0},{"$f":"Pension!G607*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G607*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G607*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G607*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G607*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G607*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G607*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G607*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G607*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G607*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G607*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G607*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G607*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G607*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G607*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G607*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G607*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G607*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G607*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G607*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G607*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G607*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G607*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G607*$AU$1","v":0},null,{"$f":"SUM(F607:AV607)","v":0},null,{"$f":"SUM(AW607:AW607)","v":0},{"$f":"+AY607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},null,{"$f":"H1*SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},{"$f":"SUM(J606:J607)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q606:Q607)","v":0},{"$f":"SUM(R606:R607)","v":0},{"$f":"SUM(S606:S607)","v":0},0,{"$f":"SUM(U606:U607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ606:AJ607)","v":0},0,0,0,{"$f":"SUM(AN606:AN607)","v":0},0,0,0,0,{"$f":"SUM(AS606:AS607)","v":0},0,0,null,{"$f":"SUM(AW606:AW607)","v":0},null,{"$f":"SUM(AY606:AY607)","v":0},{"$f":"+AY608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E611*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F611*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G611*$U$1","v":0},{"$f":"'OYF Savings'!G611*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G619*$W$1","v":0},{"$f":"Pension!G611*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G611*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G611*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G611*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G611*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G611*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G611*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G611*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G611*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G611*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G611*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G611*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G611*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G611*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G611*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G611*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G611*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G611*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G611*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G611*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G611*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G611*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G611*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G611*$AU$1","v":0},null,{"$f":"SUM(F611:AV611)","v":0},null,{"$f":"SUM(AW611:AW611)","v":0},{"$f":"+AY611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E612*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F612*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G612*$U$1","v":0},{"$f":"'OYF Savings'!G612*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G620*$W$1","v":0},{"$f":"Pension!G612*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G612*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G612*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G612*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G612*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G612*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G612*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G612*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G612*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G612*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G612*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G612*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G612*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G612*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G612*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G612*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G612*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G612*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G612*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G612*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G612*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G612*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G612*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G612*$AU$1","v":0},null,{"$f":"SUM(F612:AV612)","v":0},null,{"$f":"SUM(AW612:AW612)","v":0},{"$f":"+AY612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},null,{"$f":"H1*SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},{"$f":"SUM(J611:J612)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q611:Q612)","v":0},{"$f":"SUM(R611:R612)","v":0},{"$f":"SUM(S611:S612)","v":0},0,{"$f":"SUM(U611:U612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ611:AJ612)","v":0},0,0,0,{"$f":"SUM(AN611:AN612)","v":0},0,0,0,0,{"$f":"SUM(AS611:AS612)","v":0},0,0,null,{"$f":"SUM(AW611:AW612)","v":0},null,{"$f":"SUM(AY611:AY612)","v":0},{"$f":"+AY613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E616*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F616*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G616*$U$1","v":0},{"$f":"'OYF Savings'!G616*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G624*$W$1","v":0},{"$f":"Pension!G616*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G616*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G616*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G616*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G616*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G616*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G616*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G616*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G616*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G616*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G616*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G616*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G616*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G616*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G616*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G616*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G616*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G616*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G616*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G616*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G616*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G616*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G616*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G616*$AU$1","v":0},null,{"$f":"SUM(F616:AV616)","v":0},null,{"$f":"SUM(AW616:AW616)","v":0},{"$f":"+AY616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E617*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F617*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G617*$U$1","v":0},{"$f":"'OYF Savings'!G617*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G625*$W$1","v":0},{"$f":"Pension!G617*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G617*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G617*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G617*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G617*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G617*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G617*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G617*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G617*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G617*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G617*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G617*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G617*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G617*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G617*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G617*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G617*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G617*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G617*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G617*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G617*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G617*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G617*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G617*$AU$1","v":0},null,{"$f":"SUM(F617:AV617)","v":0},null,{"$f":"SUM(AW617:AW617)","v":0},{"$f":"+AY617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},null,0,{"$f":"SUM(I616:I617)","v":0},0,{"$f":"SUM(K616:K617)","v":0},0,0,0,0,0,{"$f":"SUM(Q616:Q617)","v":0},{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},0,{"$f":"SUM(U616:U617)","v":0},0,{"$f":"SUM(W616:W617)","v":0},{"$f":"SUM(X616:X617)","v":0},0,{"$f":"SUM(Z616:Z617)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ616:AJ617)","v":0},0,0,0,{"$f":"SUM(AN616:AN617)","v":0},0,0,0,0,{"$f":"SUM(AS616:AS617)","v":0},0,0,null,{"$f":"SUM(AW616:AW617)","v":0},null,{"$f":"SUM(AY616:AY617)","v":0},{"$f":"+AY618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E621*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F621*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G621*$U$1","v":0},{"$f":"'OYF Savings'!G621*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G629*$W$1","v":0},{"$f":"Pension!G621*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G621*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G621*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G621*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G621*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G621*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G621*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G621*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G621*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G621*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G621*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G621*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G621*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G621*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G621*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G621*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G621*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G621*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G621*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G621*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G621*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G621*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G621*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G621*$AU$1","v":0},null,{"$f":"SUM(F621:AV621)","v":0},null,{"$f":"SUM(AW621:AW621)","v":0},{"$f":"+AY621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E622*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F622*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G622*$U$1","v":0},{"$f":"'OYF Savings'!G622*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G630*$W$1","v":0},{"$f":"Pension!G622*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G622*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G622*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G622*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G622*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G622*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G622*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G622*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G622*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G622*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G622*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G622*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G622*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G622*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G622*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G622*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G622*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G622*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G622*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G622*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G622*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G622*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G622*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G622*$AU$1","v":0},null,{"$f":"SUM(F622:AV622)","v":0},null,{"$f":"SUM(AW622:AW622)","v":0},{"$f":"+AY622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},null,0,{"$f":"SUM(I621:I622)","v":0},0,{"$f":"SUM(K621:K622)","v":0},0,0,0,0,0,{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},0,{"$f":"SUM(U621:U622)","v":0},0,{"$f":"SUM(W621:W622)","v":0},{"$f":"SUM(X621:X622)","v":0},0,{"$f":"SUM(Z621:Z622)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ621:AJ622)","v":0},0,0,0,{"$f":"SUM(AN621:AN622)","v":0},0,0,0,0,{"$f":"SUM(AS621:AS622)","v":0},0,0,null,{"$f":"SUM(AW621:AW622)","v":0},null,{"$f":"SUM(AY621:AY622)","v":0},{"$f":"+AY623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E626*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F626*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G626*$U$1","v":0},{"$f":"'OYF Savings'!G626*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G634*$W$1","v":0},{"$f":"Pension!G626*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G626*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G626*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G626*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G626*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G626*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G626*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G626*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G626*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G626*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G626*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G626*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G626*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G626*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G626*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G626*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G626*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G626*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G626*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G626*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G626*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G626*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G626*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G626*$AU$1","v":0},null,{"$f":"SUM(F626:AV626)","v":0},null,{"$f":"SUM(AW626:AW626)","v":0},{"$f":"+AY626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E627*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F627*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G627*$U$1","v":0},{"$f":"'OYF Savings'!G627*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G635*$W$1","v":0},{"$f":"Pension!G627*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G627*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G627*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G627*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G627*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G627*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G627*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G627*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G627*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G627*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G627*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G627*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G627*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G627*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G627*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G627*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G627*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G627*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G627*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G627*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G627*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G627*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G627*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G627*$AU$1","v":0},null,{"$f":"SUM(F627:AV627)","v":0},null,{"$f":"SUM(AW627:AW627)","v":0},{"$f":"+AY627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},null,0,{"$f":"SUM(I626:I627)","v":0},0,{"$f":"SUM(K626:K627)","v":0},0,0,0,0,0,{"$f":"SUM(Q626:Q627)","v":0},{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},0,{"$f":"SUM(U626:U627)","v":0},0,{"$f":"SUM(W626:W627)","v":0},{"$f":"SUM(X626:X627)","v":0},0,{"$f":"SUM(Z626:Z627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ626:AJ627)","v":0},0,0,0,{"$f":"SUM(AN626:AN627)","v":0},0,0,0,0,{"$f":"SUM(AS626:AS627)","v":0},0,0,null,{"$f":"SUM(AW626:AW627)","v":0},null,{"$f":"SUM(AY626:AY627)","v":0},{"$f":"+AY628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},null,{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,{"$f":"R536+R611+R628","v":0},0,{"$f":"T536+T611+T628","v":0},{"$f":"U536+U611+U628","v":0},0,0,0,0,{"$f":"Z536+Z611+Z628","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ536+AJ611+AJ628","v":0},0,0,0,{"$f":"AN536+AN611+AN628","v":0},0,0,0,0,{"$f":"AS536+AS611+AS628","v":0},0,0,0,{"$f":"AW536+AW611+AW628","v":0},null,{"$f":"AY536+AY611+AY628","v":0},{"$f":"+AY631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},null,0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},0,{"$f":"T521+T526+T531+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T616+T621","v":0},{"$f":"U521+U526+U531+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U616+U621","v":0},0,{"$f":"W521+W526+W531+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W616+W621","v":0},{"$f":"X521+X526+X531+X541+X546+X551+X556+X561+X566+X571+X576+X581+X586+X591+X596+X601+X606+X616+X621","v":0},0,{"$f":"Z521+Z526+Z531+Z541+Z546+Z551+Z556+Z561+Z566+Z571+Z576+Z581+Z586+Z591+Z596+Z601+Z606+Z616+Z621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ521+AJ526+AJ531+AJ541+AJ546+AJ551+AJ556+AJ561+AJ566+AJ571+AJ576+AJ581+AJ586+AJ591+AJ596+AJ601+AJ606+AJ616+AJ621","v":0},0,0,0,{"$f":"AN521+AN526+AN531+AN541+AN546+AN551+AN556+AN561+AN566+AN571+AN576+AN581+AN586+AN591+AN596+AN601+AN606+AN616+AN621","v":0},0,0,0,0,{"$f":"AS521+AS526+AS531+AS541+AS546+AS551+AS556+AS561+AS566+AS571+AS576+AS581+AS586+AS591+AS596+AS601+AS606+AS616+AS621","v":0},0,0,0,{"$f":"AW521+AW526+AW531+AW541+AW546+AW551+AW556+AW561+AW566+AW571+AW576+AW581+AW586+AW591+AW596+AW601+AW606+AW616+AW621","v":0},null,{"$f":"AY521+AY526+AY531+AY541+AY546+AY551+AY556+AY561+AY566+AY571+AY576+AY581+AY586+AY591+AY596+AY601+AY606+AY616+AY621","v":0},{"$f":"+AY632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},null,0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,{"$f":"R537+R612","v":0},0,{"$f":"T537+T612","v":0},{"$f":"U537+U612","v":0},0,{"$f":"W537+W612","v":0},{"$f":"X537+X612","v":0},0,{"$f":"Z537+Z612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ537+AJ612","v":0},0,0,0,{"$f":"AN537+AN612","v":0},0,0,0,0,{"$f":"AS537+AS612","v":0},0,0,0,{"$f":"AW537+AW612","v":0},null,{"$f":"AY537+AY612","v":0},{"$f":"+AY633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},null,0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},0,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U617+U622","v":0},0,{"$f":"W522+W527+W532+W542+W547+W552+W557+W562+W567+W572+W577+W582+W587+W592+W597+W602+W607+W617+W622","v":0},{"$f":"X522+X527+X532+X542+X547+X552+X557+X562+X567+X572+X577+X582+X587+X592+X597+X602+X607+X617+X622","v":0},0,{"$f":"Z522+Z527+Z532+Z542+Z547+Z552+Z557+Z562+Z567+Z572+Z577+Z582+Z587+Z592+Z597+Z602+Z607+Z617+Z622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ522+AJ527+AJ532+AJ542+AJ547+AJ552+AJ557+AJ562+AJ567+AJ572+AJ577+AJ582+AJ587+AJ592+AJ597+AJ602+AJ607+AJ617+AJ622","v":0},0,0,0,{"$f":"AN522+AN527+AN532+AN542+AN547+AN552+AN557+AN562+AN567+AN572+AN577+AN582+AN587+AN592+AN597+AN602+AN607+AN617+AN622","v":0},0,0,0,0,{"$f":"AS522+AS527+AS532+AS542+AS547+AS552+AS557+AS562+AS567+AS572+AS577+AS582+AS587+AS592+AS597+AS602+AS607+AS617+AS622","v":0},0,0,0,{"$f":"AW522+AW527+AW532+AW542+AW547+AW552+AW557+AW562+AW567+AW572+AW577+AW582+AW587+AW592+AW597+AW602+AW607+AW617+AW622","v":0},null,{"$f":"AY522+AY527+AY532+AY542+AY547+AY552+AY557+AY562+AY567+AY572+AY577+AY582+AY587+AY592+AY597+AY602+AY607+AY617+AY622","v":0},{"$f":"+AY634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,-1164593.8399999999,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},0,{"$f":"+(T201+T202+T230+T231+T501)-T632","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U632","v":0},0,{"$f":"+(W201+W202+W230+W231+W501)-W632","v":0},{"$f":"+(X201+X202+X230+X231+X501)-X632","v":0},0,{"$f":"+(Z201+Z202+Z230+Z231+Z501)-Z632","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AJ201+AJ202+AJ230+AJ231+AJ501)-AJ632","v":0},0,0,0,{"$f":"+(AN201+AN202+AN230+AN231+AN501)-AN632","v":0},0,0,0,0,{"$f":"+(AS201+AS202+AS230+AS231+AS501)-AS632","v":0},0,0,0,{"$f":"+(AW201+AW202+AW230+AW231+AW501)-AW632","v":-1164593.8399999999},null,{"$f":"+(AY201+AY202+AY230+AY231+AY501)-AY632","v":-1164593.8399999999},{"$f":"+AY635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},null,{"$f":"+(H324+H326+H354+H505)-H634","v":-241075.5198181014},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},0,{"$f":"+(T324+T326+T354+T505)-T634","v":0},{"$f":"+(U324+U326+U354+U505)-U634","v":0},0,{"$f":"+(W324+W326+W354+W505)-W634","v":0},{"$f":"+(X324+X326+X354+X505)-X634","v":0},0,{"$f":"+(Z324+Z326+Z354+Z505)-Z634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AJ324+AJ326+AJ354+AJ505)-AJ634","v":0},0,0,0,{"$f":"+(AN324+AN326+AN354+AN505)-AN634","v":0},0,0,0,0,{"$f":"+(AS324+AS326+AS354+AS505)-AS634","v":0},0,0,0,{"$f":"+(AW324+AW326+AW354+AW505)-AW634-AW633","v":-241075.5198181014},null,{"$f":"+(AY324+AY326+AY354+AY505)-AY634-AY633","v":-241075.5198181014},{"$f":"+AY636-'ROR-Model'!G637","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},null,{"$f":"H1*H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":-1405669.3598181012},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$f":"J523+J528+J533+J538+J543+J548+J553+J558+J563+J568+J573+J578+J583+J588+J593+J598+J603+J608+J613+J618+J623+J635+J636","v":0},0,0,0,0,0,0,0,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},0,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618+T623+T635+T636","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U613+U618+U623+U635+U636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ523+AJ528+AJ533+AJ538+AJ543+AJ548+AJ553+AJ558+AJ563+AJ568+AJ573+AJ578+AJ583+AJ588+AJ593+AJ598+AJ603+AJ608+AJ613+AJ618+AJ623+AJ635+AJ636","v":0},0,0,0,{"$f":"AN523+AN528+AN533+AN538+AN543+AN548+AN553+AN558+AN563+AN568+AN573+AN578+AN583+AN588+AN593+AN598+AN603+AN608+AN613+AN618+AN623+AN635+AN636","v":0},0,0,0,0,{"$f":"AS523+AS528+AS533+AS538+AS543+AS548+AS553+AS558+AS563+AS568+AS573+AS578+AS583+AS588+AS593+AS598+AS603+AS608+AS613+AS618+AS623+AS635+AS636","v":0},0,0,0,{"$f":"AW523+AW528+AW533+AW538+AW543+AW548+AW553+AW558+AW563+AW568+AW573+AW578+AW583+AW588+AW593+AW598+AW603+AW608+AW613+AW618+AW623+AW635+AW636","v":-1405669.3598181012},null,{"$f":"AY523+AY528+AY533+AY538+AY543+AY548+AY553+AY558+AY563+AY568+AY573+AY578+AY583+AY588+AY593+AY598+AY603+AY608+AY613+AY618+AY623+AY635+AY636","v":-1405669.3598181012},{"$f":"+AY639-'ROR-Model'!G640","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":304.92770000000019},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E646*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F646*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G646*$U$1","v":0},{"$f":"'OYF Savings'!G646*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G654*$W$1","v":0},{"$f":"Pension!G646*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G646*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G646*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G646*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G646*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G646*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G646*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G646*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G646*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G646*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G646*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G646*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G646*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G646*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G646*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G646*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G646*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G646*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G646*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G646*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G646*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G646*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G646*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G646*$AU$1","v":0},null,{"$f":"SUM(F646:AV646)","v":304.92770000000019},null,{"$f":"SUM(AW646:AW646)","v":304.92770000000019},{"$f":"+AY646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":17344.121808999917},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E647*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F647*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G647*$U$1","v":0},{"$f":"'OYF Savings'!G647*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G655*$W$1","v":0},{"$f":"Pension!G647*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G647*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G647*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G647*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G647*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G647*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G647*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G647*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G647*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G647*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G647*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G647*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G647*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G647*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G647*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G647*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G647*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G647*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G647*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G647*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G647*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G647*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G647*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G647*$AU$1","v":0},null,{"$f":"SUM(F647:AV647)","v":17344.121808999917},null,{"$f":"SUM(AW647:AW647)","v":17344.121808999917},{"$f":"+AY647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":17649.049508999917},{"$f":"H1*SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},{"$f":"SUM(J646:J647)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R646:R647)","v":0},0,{"$f":"SUM(T646:T647)","v":0},{"$f":"SUM(U646:U647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ646:AJ647)","v":0},0,0,0,{"$f":"SUM(AN646:AN647)","v":0},0,0,0,0,{"$f":"SUM(AS646:AS647)","v":0},0,0,null,{"$f":"SUM(AW646:AW647)","v":17649.049508999917},null,{"$f":"SUM(AY646:AY647)","v":17649.049508999917},{"$f":"+AY649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY651-'ROR-Model'!G652","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L146","v":99077.678669690154},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E654*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F654*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G654*$U$1","v":0},{"$f":"'OYF Savings'!G654*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G662*$W$1","v":0},{"$f":"Pension!G654*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G654*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G654*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G654*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G654*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G654*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G654*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G654*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G654*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G654*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G654*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G654*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G654*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G654*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G654*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G654*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G654*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G654*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G654*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G654*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G654*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G654*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G654*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G654*$AU$1","v":0},null,{"$f":"SUM(F654:AV654)","v":99077.678669690154},null,{"$f":"SUM(AW654:AW654)","v":99077.678669690154},{"$f":"+AY654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L147","v":7382.087598411541},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E655*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F655*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G655*$U$1","v":0},{"$f":"'OYF Savings'!G655*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G663*$W$1","v":0},{"$f":"Pension!G655*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G655*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G655*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G655*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G655*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G655*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G655*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G655*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G655*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G655*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G655*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G655*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G655*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G655*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G655*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G655*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G655*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G655*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G655*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G655*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G655*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G655*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G655*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G655*$AU$1","v":0},null,{"$f":"SUM(F655:AV655)","v":7382.087598411541},null,{"$f":"SUM(AW655:AW655)","v":7382.087598411541},{"$f":"+AY655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":106459.7662681017},{"$f":"H1*SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},{"$f":"SUM(J654:J655)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q654:Q655)","v":0},{"$f":"SUM(R654:R655)","v":0},{"$f":"SUM(S654:S655)","v":0},0,{"$f":"SUM(U654:U655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ654:AJ655)","v":0},0,0,0,{"$f":"SUM(AN654:AN655)","v":0},0,0,0,0,{"$f":"SUM(AS654:AS655)","v":0},0,0,null,{"$f":"SUM(AW654:AW655)","v":106459.7662681017},null,{"$f":"SUM(AY654:AY655)","v":106459.7662681017},{"$f":"+AY656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L151","v":2331.7223712012637},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E659*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F659*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G659*$U$1","v":0},{"$f":"'OYF Savings'!G659*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G667*$W$1","v":0},{"$f":"Pension!G659*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G659*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G659*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G659*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G659*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G659*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G659*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G659*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G659*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G659*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G659*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G659*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G659*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G659*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G659*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G659*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G659*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G659*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G659*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G659*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G659*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G659*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G659*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G659*$AU$1","v":0},null,{"$f":"SUM(F659:AV659)","v":2331.7223712012637},null,{"$f":"SUM(AW659:AW659)","v":2331.7223712012637},{"$f":"+AY659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L152","v":69.748230932033039},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E660*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F660*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G660*$U$1","v":0},{"$f":"'OYF Savings'!G660*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G668*$W$1","v":0},{"$f":"Pension!G660*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G660*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G660*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G660*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G660*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G660*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G660*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G660*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G660*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G660*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G660*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G660*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G660*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G660*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G660*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G660*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G660*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G660*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G660*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G660*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G660*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G660*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G660*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G660*$AU$1","v":0},null,{"$f":"SUM(F660:AV660)","v":69.748230932033039},null,{"$f":"SUM(AW660:AW660)","v":69.748230932033039},{"$f":"+AY660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":2401.4706021332968},{"$f":"H1*SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},{"$f":"SUM(J659:J660)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q659:Q660)","v":0},{"$f":"SUM(R659:R660)","v":0},{"$f":"SUM(S659:S660)","v":0},0,{"$f":"SUM(U659:U660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ659:AJ660)","v":0},0,0,0,{"$f":"SUM(AN659:AN660)","v":0},0,0,0,0,{"$f":"SUM(AS659:AS660)","v":0},0,0,null,{"$f":"SUM(AW659:AW660)","v":2401.4706021332968},null,{"$f":"SUM(AY659:AY660)","v":2401.4706021332968},{"$f":"+AY661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E664*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F664*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G664*$U$1","v":0},{"$f":"'OYF Savings'!G664*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G672*$W$1","v":0},{"$f":"Pension!G664*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G664*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G664*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G664*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G664*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G664*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G664*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G664*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G664*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G664*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G664*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G664*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G664*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G664*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G664*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G664*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G664*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G664*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G664*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G664*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G664*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G664*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G664*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G664*$AU$1","v":0},null,{"$f":"SUM(F664:AV664)","v":0},null,{"$f":"SUM(AW664:AW664)","v":0},{"$f":"+AY664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L157","v":-6.1259999999999994},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E665*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F665*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G665*$U$1","v":0},{"$f":"'OYF Savings'!G665*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G673*$W$1","v":0},{"$f":"Pension!G665*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G665*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G665*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G665*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G665*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G665*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G665*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G665*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G665*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G665*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G665*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G665*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G665*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G665*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G665*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G665*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G665*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G665*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G665*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G665*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G665*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G665*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G665*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G665*$AU$1","v":0},null,{"$f":"SUM(F665:AV665)","v":-6.1259999999999994},null,{"$f":"SUM(AW665:AW665)","v":-6.1259999999999994},{"$f":"+AY665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":0},{"$f":"SUM(G664:G665)","v":-6.1259999999999994},{"$f":"H1*SUM(H664:H665)","v":0},{"$f":"SUM(I664:I665)","v":0},{"$f":"SUM(J664:J665)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0},{"$f":"SUM(S664:S665)","v":0},0,{"$f":"SUM(U664:U665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ664:AJ665)","v":0},0,0,0,{"$f":"SUM(AN664:AN665)","v":0},0,0,0,0,{"$f":"SUM(AS664:AS665)","v":0},0,0,null,{"$f":"SUM(AW664:AW665)","v":-6.1259999999999994},null,{"$f":"SUM(AY664:AY665)","v":-6.1259999999999994},{"$f":"+AY666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L161","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E669*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F669*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G669*$U$1","v":0},{"$f":"'OYF Savings'!G669*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G677*$W$1","v":0},{"$f":"Pension!G669*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G669*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G669*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G669*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G669*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G669*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G669*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G669*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G669*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G669*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G669*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G669*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G669*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G669*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G669*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G669*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G669*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G669*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G669*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G669*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G669*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G669*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G669*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G669*$AU$1","v":0},null,{"$f":"SUM(F669:AV669)","v":0},null,{"$f":"SUM(AW669:AW669)","v":0},{"$f":"+AY669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L162","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E670*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F670*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G670*$U$1","v":0},{"$f":"'OYF Savings'!G670*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G678*$W$1","v":0},{"$f":"Pension!G670*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G670*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G670*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G670*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G670*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G670*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G670*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G670*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G670*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G670*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G670*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G670*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G670*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G670*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G670*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G670*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G670*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G670*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G670*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G670*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G670*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G670*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G670*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G670*$AU$1","v":0},null,{"$f":"SUM(F670:AV670)","v":0},null,{"$f":"SUM(AW670:AW670)","v":0},{"$f":"+AY670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":0},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0},{"$f":"SUM(S669:S670)","v":0},0,{"$f":"SUM(U669:U670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ669:AJ670)","v":0},0,0,0,{"$f":"SUM(AN669:AN670)","v":0},0,0,0,0,{"$f":"SUM(AS669:AS670)","v":0},0,0,null,{"$f":"SUM(AW669:AW670)","v":0},null,{"$f":"SUM(AY669:AY670)","v":0},{"$f":"+AY671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L166","v":28120.637384796515},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E674*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F674*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G674*$U$1","v":0},{"$f":"'OYF Savings'!G674*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G682*$W$1","v":0},{"$f":"Pension!G674*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G674*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G674*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G674*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G674*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G674*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G674*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G674*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G674*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G674*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G674*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G674*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G674*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G674*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G674*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G674*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G674*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G674*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G674*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G674*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G674*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G674*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G674*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G674*$AU$1","v":0},null,{"$f":"SUM(F674:AV674)","v":28120.637384796515},null,{"$f":"SUM(AW674:AW674)","v":28120.637384796515},{"$f":"+AY674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L167","v":1317.1390677727759},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E675*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F675*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G675*$U$1","v":0},{"$f":"'OYF Savings'!G675*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G683*$W$1","v":0},{"$f":"Pension!G675*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G675*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G675*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G675*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G675*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G675*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G675*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G675*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G675*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G675*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G675*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G675*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G675*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G675*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G675*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G675*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G675*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G675*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G675*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G675*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G675*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G675*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G675*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G675*$AU$1","v":0},null,{"$f":"SUM(F675:AV675)","v":1317.1390677727759},null,{"$f":"SUM(AW675:AW675)","v":1317.1390677727759},{"$f":"+AY675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":29437.776452569291},{"$f":"H1*SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q674:Q675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0},0,{"$f":"SUM(U674:U675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ674:AJ675)","v":0},0,0,0,{"$f":"SUM(AN674:AN675)","v":0},0,0,0,0,{"$f":"SUM(AS674:AS675)","v":0},0,0,null,{"$f":"SUM(AW674:AW675)","v":29437.776452569291},null,{"$f":"SUM(AY674:AY675)","v":29437.776452569291},{"$f":"+AY676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L171","v":-22121.827877886128},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E679*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F679*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G679*$U$1","v":0},{"$f":"'OYF Savings'!G679*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G687*$W$1","v":0},{"$f":"Pension!G679*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G679*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G679*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G679*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G679*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G679*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G679*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G679*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G679*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G679*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G679*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G679*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G679*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G679*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G679*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G679*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G679*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G679*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G679*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G679*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G679*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G679*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G679*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G679*$AU$1","v":0},null,{"$f":"SUM(F679:AV679)","v":-22121.827877886128},null,{"$f":"SUM(AW679:AW679)","v":-22121.827877886128},{"$f":"+AY679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L172","v":-686.1421326220443},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E680*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F680*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G680*$U$1","v":0},{"$f":"'OYF Savings'!G680*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G688*$W$1","v":0},{"$f":"Pension!G680*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G680*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G680*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G680*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G680*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G680*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G680*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G680*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G680*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G680*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G680*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G680*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G680*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G680*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G680*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G680*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G680*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G680*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G680*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G680*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G680*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G680*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G680*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G680*$AU$1","v":0},null,{"$f":"SUM(F680:AV680)","v":-686.1421326220443},null,{"$f":"SUM(AW680:AW680)","v":-686.1421326220443},{"$f":"+AY680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":-22807.970010508172},{"$f":"H1*SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},{"$f":"SUM(J679:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q679:Q680)","v":0},{"$f":"SUM(R679:R680)","v":0},{"$f":"SUM(S679:S680)","v":0},0,{"$f":"SUM(U679:U680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ679:AJ680)","v":0},0,0,0,{"$f":"SUM(AN679:AN680)","v":0},0,0,0,0,{"$f":"SUM(AS679:AS680)","v":0},0,0,null,{"$f":"SUM(AW679:AW680)","v":-22807.970010508172},null,{"$f":"SUM(AY679:AY680)","v":-22807.970010508172},{"$f":"+AY681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L176","v":-51211.307847079355},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E684*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F684*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G684*$U$1","v":0},{"$f":"'OYF Savings'!G684*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G692*$W$1","v":0},{"$f":"Pension!G684*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G684*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G684*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G684*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G684*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G684*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G684*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G684*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G684*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G684*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G684*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G684*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G684*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G684*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G684*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G684*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G684*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G684*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G684*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G684*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G684*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G684*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G684*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G684*$AU$1","v":0},null,{"$f":"SUM(F684:AV684)","v":-51211.307847079355},null,{"$f":"SUM(AW684:AW684)","v":-51211.307847079355},{"$f":"+AY684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L177","v":-5999.11714168865},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E685*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F685*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G685*$U$1","v":0},{"$f":"'OYF Savings'!G685*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G693*$W$1","v":0},{"$f":"Pension!G685*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G685*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G685*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G685*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G685*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G685*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G685*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G685*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G685*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G685*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G685*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G685*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G685*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G685*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G685*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G685*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G685*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G685*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G685*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G685*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G685*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G685*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G685*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G685*$AU$1","v":0},null,{"$f":"SUM(F685:AV685)","v":-5999.11714168865},null,{"$f":"SUM(AW685:AW685)","v":-5999.11714168865},{"$f":"+AY685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":-57210.424988768005},{"$f":"H1*SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},{"$f":"SUM(J684:J685)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q684:Q685)","v":0},{"$f":"SUM(R684:R685)","v":0},{"$f":"SUM(S684:S685)","v":0},0,{"$f":"SUM(U684:U685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ684:AJ685)","v":0},0,0,0,{"$f":"SUM(AN684:AN685)","v":0},0,0,0,0,{"$f":"SUM(AS684:AS685)","v":0},0,0,null,{"$f":"SUM(AW684:AW685)","v":-57210.424988768005},null,{"$f":"SUM(AY684:AY685)","v":-57210.424988768005},{"$f":"+AY686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L181","v":-45327.650295351166},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E689*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F689*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G689*$U$1","v":0},{"$f":"'OYF Savings'!G689*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G697*$W$1","v":0},{"$f":"Pension!G689*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G689*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G689*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G689*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G689*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G689*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G689*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G689*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G689*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G689*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G689*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G689*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G689*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G689*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G689*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G689*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G689*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G689*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G689*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G689*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G689*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G689*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G689*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G689*$AU$1","v":0},null,{"$f":"SUM(F689:AV689)","v":-45327.650295351166},null,{"$f":"SUM(AW689:AW689)","v":-45327.650295351166},{"$f":"+AY689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L182","v":-2033.9366743761639},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E690*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F690*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G690*$U$1","v":0},{"$f":"'OYF Savings'!G690*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G698*$W$1","v":0},{"$f":"Pension!G690*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G690*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G690*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G690*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G690*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G690*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G690*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G690*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G690*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G690*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G690*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G690*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G690*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G690*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G690*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G690*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G690*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G690*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G690*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G690*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G690*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G690*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G690*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G690*$AU$1","v":0},null,{"$f":"SUM(F690:AV690)","v":-2033.9366743761639},null,{"$f":"SUM(AW690:AW690)","v":-2033.9366743761639},{"$f":"+AY690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":-47361.58696972733},{"$f":"H1*SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},{"$f":"SUM(J689:J690)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q689:Q690)","v":0},{"$f":"SUM(R689:R690)","v":0},{"$f":"SUM(S689:S690)","v":0},0,{"$f":"SUM(U689:U690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ689:AJ690)","v":0},0,0,0,{"$f":"SUM(AN689:AN690)","v":0},0,0,0,0,{"$f":"SUM(AS689:AS690)","v":0},0,0,null,{"$f":"SUM(AW689:AW690)","v":-47361.58696972733},null,{"$f":"SUM(AY689:AY690)","v":-47361.58696972733},{"$f":"+AY691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L186","v":64211.507634192705},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E694*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F694*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G694*$U$1","v":0},{"$f":"'OYF Savings'!G694*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G702*$W$1","v":0},{"$f":"Pension!G694*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G694*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G694*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G694*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G694*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G694*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G694*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G694*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G694*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G694*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G694*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G694*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G694*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G694*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G694*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G694*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G694*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G694*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G694*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G694*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G694*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G694*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G694*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G694*$AU$1","v":0},null,{"$f":"SUM(F694:AV694)","v":64211.507634192705},null,{"$f":"SUM(AW694:AW694)","v":64211.507634192705},{"$f":"+AY694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L187","v":4531.9910784733947},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E695*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F695*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G695*$U$1","v":0},{"$f":"'OYF Savings'!G695*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G703*$W$1","v":0},{"$f":"Pension!G695*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G695*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G695*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G695*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G695*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G695*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G695*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G695*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G695*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G695*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G695*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G695*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G695*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G695*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G695*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G695*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G695*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G695*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G695*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G695*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G695*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G695*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G695*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G695*$AU$1","v":0},null,{"$f":"SUM(F695:AV695)","v":4531.9910784733947},null,{"$f":"SUM(AW695:AW695)","v":4531.9910784733947},{"$f":"+AY695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":68743.4987126661},{"$f":"H1*SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q694:Q695)","v":0},{"$f":"SUM(R694:R695)","v":0},{"$f":"SUM(S694:S695)","v":0},0,{"$f":"SUM(U694:U695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ694:AJ695)","v":0},0,0,0,{"$f":"SUM(AN694:AN695)","v":0},0,0,0,0,{"$f":"SUM(AS694:AS695)","v":0},0,0,null,{"$f":"SUM(AW694:AW695)","v":68743.4987126661},null,{"$f":"SUM(AY694:AY695)","v":68743.4987126661},{"$f":"+AY696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L191","v":-419.74834855126392},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E699*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F699*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G699*$U$1","v":0},{"$f":"'OYF Savings'!G699*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G707*$W$1","v":0},{"$f":"Pension!G699*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G699*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G699*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G699*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G699*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G699*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G699*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G699*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G699*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G699*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G699*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G699*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G699*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G699*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G699*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G699*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G699*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G699*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G699*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G699*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G699*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G699*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G699*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G699*$AU$1","v":0},null,{"$f":"SUM(F699:AV699)","v":-419.74834855126392},null,{"$f":"SUM(AW699:AW699)","v":-419.74834855126392},{"$f":"+AY699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L192","v":-13.82303296185728},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E700*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F700*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G700*$U$1","v":0},{"$f":"'OYF Savings'!G700*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G708*$W$1","v":0},{"$f":"Pension!G700*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G700*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G700*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G700*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G700*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G700*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G700*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G700*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G700*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G700*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G700*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G700*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G700*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G700*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G700*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G700*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G700*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G700*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G700*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G700*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G700*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G700*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G700*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G700*$AU$1","v":0},null,{"$f":"SUM(F700:AV700)","v":-13.82303296185728},null,{"$f":"SUM(AW700:AW700)","v":-13.82303296185728},{"$f":"+AY700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":-433.5713815131212},{"$f":"H1*SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q699:Q700)","v":0},{"$f":"SUM(R699:R700)","v":0},{"$f":"SUM(S699:S700)","v":0},0,{"$f":"SUM(U699:U700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ699:AJ700)","v":0},0,0,0,{"$f":"SUM(AN699:AN700)","v":0},0,0,0,0,{"$f":"SUM(AS699:AS700)","v":0},0,0,null,{"$f":"SUM(AW699:AW700)","v":-433.5713815131212},null,{"$f":"SUM(AY699:AY700)","v":-433.5713815131212},{"$f":"+AY701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L196","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E704*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F704*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G704*$U$1","v":0},{"$f":"'OYF Savings'!G704*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G712*$W$1","v":0},{"$f":"Pension!G704*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G704*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G704*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G704*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G704*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G704*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G704*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G704*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G704*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G704*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G704*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G704*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G704*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G704*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G704*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G704*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G704*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G704*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G704*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G704*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G704*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G704*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G704*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G704*$AU$1","v":0},null,{"$f":"SUM(F704:AV704)","v":0},null,{"$f":"SUM(AW704:AW704)","v":0},{"$f":"+AY704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L197","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E705*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F705*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G705*$U$1","v":0},{"$f":"'OYF Savings'!G705*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G713*$W$1","v":0},{"$f":"Pension!G705*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G705*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G705*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G705*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G705*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G705*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G705*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G705*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G705*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G705*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G705*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G705*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G705*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G705*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G705*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G705*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G705*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G705*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G705*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G705*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G705*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G705*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G705*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G705*$AU$1","v":0},null,{"$f":"SUM(F705:AV705)","v":0},null,{"$f":"SUM(AW705:AW705)","v":0},{"$f":"+AY705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":0},{"$f":"H1*SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},{"$f":"SUM(J704:J705)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704:Q705)","v":0},{"$f":"SUM(R704:R705)","v":0},{"$f":"SUM(S704:S705)","v":0},0,{"$f":"SUM(U704:U705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ704:AJ705)","v":0},0,0,0,{"$f":"SUM(AN704:AN705)","v":0},0,0,0,0,{"$f":"SUM(AS704:AS705)","v":0},0,0,null,{"$f":"SUM(AW704:AW705)","v":0},null,{"$f":"SUM(AY704:AY705)","v":0},{"$f":"+AY706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L201","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E709*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F709*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G709*$U$1","v":0},{"$f":"'OYF Savings'!G709*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G717*$W$1","v":0},{"$f":"Pension!G709*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G709*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G709*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G709*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G709*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G709*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G709*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G709*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G709*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G709*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G709*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G709*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G709*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G709*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G709*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G709*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G709*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G709*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G709*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G709*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G709*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G709*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G709*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G709*$AU$1","v":0},null,{"$f":"SUM(F709:AV709)","v":0},null,{"$f":"SUM(AW709:AW709)","v":0},{"$f":"+AY709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L202","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E710*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F710*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G710*$U$1","v":0},{"$f":"'OYF Savings'!G710*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G718*$W$1","v":0},{"$f":"Pension!G710*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G710*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G710*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G710*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G710*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G710*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G710*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G710*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G710*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G710*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G710*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G710*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G710*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G710*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G710*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G710*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G710*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G710*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G710*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G710*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G710*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G710*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G710*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G710*$AU$1","v":0},null,{"$f":"SUM(F710:AV710)","v":0},null,{"$f":"SUM(AW710:AW710)","v":0},{"$f":"+AY710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":0},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q709:Q710)","v":0},{"$f":"SUM(R709:R710)","v":0},{"$f":"SUM(S709:S710)","v":0},0,{"$f":"SUM(U709:U710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ709:AJ710)","v":0},0,0,0,{"$f":"SUM(AN709:AN710)","v":0},0,0,0,0,{"$f":"SUM(AS709:AS710)","v":0},0,0,null,{"$f":"SUM(AW709:AW710)","v":0},null,{"$f":"SUM(AY709:AY710)","v":0},{"$f":"+AY711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L206","v":167388.68363309838},null,null,null,null,null,null,null,null,null,null,{"$f":"+'PIPELINE INTEGRITY'!G18*R1","v":1092325.9646306131},{"$f":"0*'Transition Costs'!E714*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F714*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G714*$U$1","v":0},{"$f":"'OYF Savings'!G714*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G722*$W$1","v":0},{"$f":"Pension!G714*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G714*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G714*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G714*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G714*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G714*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G714*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G714*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G714*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G714*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G714*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G714*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G714*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G714*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G714*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G714*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G714*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G714*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G714*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G714*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G714*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G714*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G714*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G714*$AU$1","v":0},null,{"$f":"SUM(F714:AV714)","v":1259714.6482637115},null,{"$f":"SUM(AW714:AW714)","v":1259714.6482637115},{"$f":"+AY714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L207","v":657.79237840389396},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E715*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F715*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G715*$U$1","v":0},{"$f":"'OYF Savings'!G715*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G723*$W$1","v":0},{"$f":"Pension!G715*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G715*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G715*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G715*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G715*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G715*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G715*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G715*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G715*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G715*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G715*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G715*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G715*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G715*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G715*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G715*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G715*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G715*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G715*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G715*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G715*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G715*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G715*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G715*$AU$1","v":0},null,{"$f":"SUM(F715:AV715)","v":657.79237840389396},null,{"$f":"SUM(AW715:AW715)","v":657.79237840389396},{"$f":"+AY715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":168046.47601150227},{"$f":"H1*SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},{"$f":"SUM(J714:J715)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q714:Q715)","v":0},{"$f":"SUM(R714:R715)","v":1092325.9646306131},{"$f":"SUM(S714:S715)","v":0},0,{"$f":"SUM(U714:U715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ714:AJ715)","v":0},0,0,0,{"$f":"SUM(AN714:AN715)","v":0},0,0,0,0,{"$f":"SUM(AS714:AS715)","v":0},0,0,null,{"$f":"SUM(AW714:AW715)","v":1260372.4406421154},null,{"$f":"SUM(AY714:AY715)","v":1260372.4406421154},{"$f":"+AY716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L211","v":-23257.490367931547},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E719*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F719*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G719*$U$1","v":0},{"$f":"'OYF Savings'!G719*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G727*$W$1","v":0},{"$f":"Pension!G719*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G719*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G719*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G719*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G719*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G719*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G719*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G719*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G719*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G719*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G719*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G719*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G719*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G719*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G719*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G719*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G719*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G719*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G719*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G719*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G719*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G719*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G719*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G719*$AU$1","v":0},null,{"$f":"SUM(F719:AV719)","v":-23257.490367931547},null,{"$f":"SUM(AW719:AW719)","v":-23257.490367931547},{"$f":"+AY719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L212","v":-766.36079938812327},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E720*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F720*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G720*$U$1","v":0},{"$f":"'OYF Savings'!G720*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G728*$W$1","v":0},{"$f":"Pension!G720*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G720*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G720*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G720*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G720*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G720*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G720*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G720*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G720*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G720*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G720*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G720*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G720*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G720*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G720*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G720*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G720*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G720*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G720*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G720*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G720*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G720*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G720*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G720*$AU$1","v":0},null,{"$f":"SUM(F720:AV720)","v":-766.36079938812327},null,{"$f":"SUM(AW720:AW720)","v":-766.36079938812327},{"$f":"+AY720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":-24023.85116731967},{"$f":"H1*SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},{"$f":"SUM(J719:J720)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q719:Q720)","v":0},{"$f":"SUM(R719:R720)","v":0},{"$f":"SUM(S719:S720)","v":0},0,{"$f":"SUM(U719:U720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ719:AJ720)","v":0},0,0,0,{"$f":"SUM(AN719:AN720)","v":0},0,0,0,0,{"$f":"SUM(AS719:AS720)","v":0},0,0,null,{"$f":"SUM(AW719:AW720)","v":-24023.85116731967},null,{"$f":"SUM(AY719:AY720)","v":-24023.85116731967},{"$f":"+AY721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L216","v":-473.07971207266019},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E724*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F724*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G724*$U$1","v":0},{"$f":"'OYF Savings'!G724*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G732*$W$1","v":0},{"$f":"Pension!G724*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G724*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G724*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G724*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G724*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G724*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G724*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G724*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G724*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G724*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G724*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G724*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G724*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G724*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G724*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G724*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G724*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G724*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G724*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G724*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G724*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G724*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G724*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G724*$AU$1","v":0},null,{"$f":"SUM(F724:AV724)","v":-473.07971207266019},null,{"$f":"SUM(AW724:AW724)","v":-473.07971207266019},{"$f":"+AY724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L217","v":-14.252528759491952},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E725*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F725*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G725*$U$1","v":0},{"$f":"'OYF Savings'!G725*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G733*$W$1","v":0},{"$f":"Pension!G725*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G725*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G725*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G725*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G725*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G725*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G725*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G725*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G725*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G725*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G725*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G725*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G725*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G725*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G725*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G725*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G725*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G725*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G725*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G725*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G725*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G725*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G725*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G725*$AU$1","v":0},null,{"$f":"SUM(F725:AV725)","v":-14.252528759491952},null,{"$f":"SUM(AW725:AW725)","v":-14.252528759491952},{"$f":"+AY725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":-487.33224083215214},{"$f":"H1*SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},{"$f":"SUM(J724:J725)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q724:Q725)","v":0},{"$f":"SUM(R724:R725)","v":0},{"$f":"SUM(S724:S725)","v":0},0,{"$f":"SUM(U724:U725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ724:AJ725)","v":0},0,0,0,{"$f":"SUM(AN724:AN725)","v":0},0,0,0,0,{"$f":"SUM(AS724:AS725)","v":0},0,0,null,{"$f":"SUM(AW724:AW725)","v":-487.33224083215214},null,{"$f":"SUM(AY724:AY725)","v":-487.33224083215214},{"$f":"+AY726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L221","v":-19740.616016100394},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E729*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F729*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G729*$U$1","v":0},{"$f":"'OYF Savings'!G729*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G737*$W$1","v":0},{"$f":"Pension!G729*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G729*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G729*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G729*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G729*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G729*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G729*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G729*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G729*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G729*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G729*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G729*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G729*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G729*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G729*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G729*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G729*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G729*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G729*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G729*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G729*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G729*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G729*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G729*$AU$1","v":0},null,{"$f":"SUM(F729:AV729)","v":-19740.616016100394},null,{"$f":"SUM(AW729:AW729)","v":-19740.616016100394},{"$f":"+AY729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L222","v":-889.74367607462773},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E730*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F730*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G730*$U$1","v":0},{"$f":"'OYF Savings'!G730*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G738*$W$1","v":0},{"$f":"Pension!G730*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G730*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G730*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G730*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G730*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G730*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G730*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G730*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G730*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G730*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G730*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G730*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G730*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G730*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G730*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G730*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G730*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G730*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G730*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G730*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G730*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G730*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G730*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G730*$AU$1","v":0},null,{"$f":"SUM(F730:AV730)","v":-889.74367607462773},null,{"$f":"SUM(AW730:AW730)","v":-889.74367607462773},{"$f":"+AY730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":-20630.359692175021},{"$f":"H1*SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0},{"$f":"SUM(S729:S730)","v":0},0,{"$f":"SUM(U729:U730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ729:AJ730)","v":0},0,0,0,{"$f":"SUM(AN729:AN730)","v":0},0,0,0,0,{"$f":"SUM(AS729:AS730)","v":0},0,0,null,{"$f":"SUM(AW729:AW730)","v":-20630.359692175021},null,{"$f":"SUM(AY729:AY730)","v":-20630.359692175021},{"$f":"+AY731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L226","v":-15508.547423701501},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E734*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F734*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G734*$U$1","v":0},{"$f":"'OYF Savings'!G734*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G742*$W$1","v":0},{"$f":"Pension!G734*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G734*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G734*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G734*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G734*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G734*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G734*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G734*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G734*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G734*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G734*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G734*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G734*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G734*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G734*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G734*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G734*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G734*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G734*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G734*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G734*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G734*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G734*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G734*$AU$1","v":0},null,{"$f":"SUM(F734:AV734)","v":-15508.547423701501},null,{"$f":"SUM(AW734:AW734)","v":-15508.547423701501},{"$f":"+AY734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L227","v":-630.38302180243772},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E735*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F735*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G735*$U$1","v":0},{"$f":"'OYF Savings'!G735*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G743*$W$1","v":0},{"$f":"Pension!G735*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G735*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G735*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G735*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G735*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G735*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G735*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G735*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G735*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G735*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G735*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G735*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G735*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G735*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G735*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G735*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G735*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G735*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G735*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G735*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G735*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G735*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G735*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G735*$AU$1","v":0},null,{"$f":"SUM(F735:AV735)","v":-630.38302180243772},null,{"$f":"SUM(AW735:AW735)","v":-630.38302180243772},{"$f":"+AY735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":-16138.930445503938},{"$f":"H1*SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q734:Q735)","v":0},{"$f":"SUM(R734:R735)","v":0},{"$f":"SUM(S734:S735)","v":0},0,{"$f":"SUM(U734:U735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ734:AJ735)","v":0},0,0,0,{"$f":"SUM(AN734:AN735)","v":0},0,0,0,0,{"$f":"SUM(AS734:AS735)","v":0},0,0,null,{"$f":"SUM(AW734:AW735)","v":-16138.930445503938},null,{"$f":"SUM(AY734:AY735)","v":-16138.930445503938},{"$f":"+AY736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L231","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E739*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F739*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G739*$U$1","v":0},{"$f":"'OYF Savings'!G739*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G747*$W$1","v":0},{"$f":"Pension!G739*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G739*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G739*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G739*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G739*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G739*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G739*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G739*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G739*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G739*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G739*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G739*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G739*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G739*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G739*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G739*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G739*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G739*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G739*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G739*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G739*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G739*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G739*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G739*$AU$1","v":0},null,{"$f":"SUM(F739:AV739)","v":0},null,{"$f":"SUM(AW739:AW739)","v":0},{"$f":"+AY739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L232","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E740*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F740*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G740*$U$1","v":0},{"$f":"'OYF Savings'!G740*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G748*$W$1","v":0},{"$f":"Pension!G740*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G740*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G740*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G740*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G740*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G740*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G740*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G740*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G740*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G740*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G740*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G740*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G740*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G740*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G740*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G740*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G740*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G740*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G740*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G740*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G740*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G740*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G740*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G740*$AU$1","v":0},null,{"$f":"SUM(F740:AV740)","v":0},null,{"$f":"SUM(AW740:AW740)","v":0},{"$f":"+AY740-'ROR-Model'!G741","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F739:F740)","v":0},{"$f":"SUM(G739:G740)","v":0},{"$f":"H1*SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},{"$f":"SUM(J739:J740)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0},{"$f":"SUM(S739:S740)","v":0},0,{"$f":"SUM(U739:U740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ739:AJ740)","v":0},0,0,0,{"$f":"SUM(AN739:AN740)","v":0},0,0,0,0,{"$f":"SUM(AS739:AS740)","v":0},0,0,null,{"$f":"SUM(AW739:AW740)","v":0},null,{"$f":"SUM(AY739:AY740)","v":0},{"$f":"+AY741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L236","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E744*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F744*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G744*$U$1","v":0},{"$f":"'OYF Savings'!G744*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G752*$W$1","v":0},{"$f":"Pension!G744*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G744*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G744*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G744*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G744*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G744*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G744*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G744*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G744*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G744*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G744*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G744*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G744*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G744*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G744*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G744*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G744*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G744*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G744*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G744*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G744*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G744*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G744*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G744*$AU$1","v":0},null,{"$f":"SUM(F744:AV744)","v":0},null,{"$f":"SUM(AW744:AW744)","v":0},{"$f":"+AY744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L237","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E745*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F745*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G745*$U$1","v":0},{"$f":"'OYF Savings'!G745*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G753*$W$1","v":0},{"$f":"Pension!G745*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G745*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G745*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G745*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G745*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G745*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G745*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G745*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G745*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G745*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G745*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G745*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G745*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G745*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G745*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G745*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G745*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G745*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G745*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G745*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G745*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G745*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G745*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G745*$AU$1","v":0},null,{"$f":"SUM(F745:AV745)","v":0},null,{"$f":"SUM(AW745:AW745)","v":0},{"$f":"+AY745-'ROR-Model'!G746","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F744:F745)","v":0},{"$f":"SUM(G744:G745)","v":0},{"$f":"H1*SUM(H744:H745)","v":0},{"$f":"SUM(I744:I745)","v":0},{"$f":"SUM(J744:J745)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0},{"$f":"SUM(S744:S745)","v":0},0,{"$f":"SUM(U744:U745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ744:AJ745)","v":0},0,0,0,{"$f":"SUM(AN744:AN745)","v":0},0,0,0,0,{"$f":"SUM(AS744:AS745)","v":0},0,0,null,{"$f":"SUM(AW744:AW745)","v":0},null,{"$f":"SUM(AY744:AY745)","v":0},{"$f":"+AY746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},183069.961804305,{"$f":"H1*H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":0},{"$f":"J654+J659+J664+J669+J674+J679+J684+J689+J694+J699+J704+J709+J714+J719+J724+J729+J734+J739+J744","v":0},0,0,0,0,0,0,{"$f":"Q654+Q659+Q664+Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744","v":0},{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":1092325.9646306131},{"$f":"S654+S659+S664+S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744","v":0},0,{"$f":"U654+U659+U664+U669+U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744","v":0},0,{"$f":"W654+W659+W664+W669+W674+W679+W684+W689+W694+W699+W704+W709+W714+W719+W724+W729+W734+W739+W744","v":0},{"$f":"X654+X659+X664+X669+X674+X679+X684+X689+X694+X699+X704+X709+X714+X719+X724+X729+X734+X739+X744","v":0},0,{"$f":"Z654+Z659+Z664+Z669+Z674+Z679+Z684+Z689+Z694+Z699+Z704+Z709+Z714+Z719+Z724+Z729+Z734+Z739+Z744","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ654+AJ659+AJ664+AJ669+AJ674+AJ679+AJ684+AJ689+AJ694+AJ699+AJ704+AJ709+AJ714+AJ719+AJ724+AJ729+AJ734+AJ739+AJ744","v":0},0,0,0,{"$f":"AN654+AN659+AN664+AN669+AN674+AN679+AN684+AN689+AN694+AN699+AN704+AN709+AN714+AN719+AN724+AN729+AN734+AN739+AN744","v":0},0,0,0,0,{"$f":"AS654+AS659+AS664+AS669+AS674+AS679+AS684+AS689+AS694+AS699+AS704+AS709+AS714+AS719+AS724+AS729+AS734+AS739+AS744","v":0},0,0,0,{"$f":"AW654+AW659+AW664+AW669+AW674+AW679+AW684+AW689+AW694+AW699+AW704+AW709+AW714+AW719+AW724+AW729+AW734+AW739+AW744","v":1275395.9264349181},null,{"$f":"AY654+AY659+AY664+AY669+AY674+AY679+AY684+AY689+AY694+AY699+AY704+AY709+AY714+AY719+AY724+AY729+AY734+AY739+AY744","v":1275395.9264349181},{"$f":"+AY749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,2918.8733463202425,{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,0,0,0,0,0,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":0},{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":0},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},{"$f":"S655+S660+S665+S670+S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745","v":0},0,{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},0,{"$f":"W655+W660+W665+W670+W675+W680+W685+W690+W695+W700+W705+W710+W715+W720+W725+W730+W735+W740+W745","v":0},{"$f":"X655+X660+X665+X670+X675+X680+X685+X690+X695+X700+X705+X710+X715+X720+X725+X730+X735+X740+X745","v":0},0,{"$f":"Z655+Z660+Z665+Z670+Z675+Z680+Z685+Z690+Z695+Z700+Z705+Z710+Z715+Z720+Z725+Z730+Z735+Z740+Z745","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ655+AJ660+AJ665+AJ670+AJ675+AJ680+AJ685+AJ690+AJ695+AJ700+AJ705+AJ710+AJ715+AJ720+AJ725+AJ730+AJ735+AJ740+AJ745","v":0},0,0,0,{"$f":"AN655+AN660+AN665+AN670+AN675+AN680+AN685+AN690+AN695+AN700+AN705+AN710+AN715+AN720+AN725+AN730+AN735+AN740+AN745","v":0},0,0,0,0,{"$f":"AS655+AS660+AS665+AS670+AS675+AS680+AS685+AS690+AS695+AS700+AS705+AS710+AS715+AS720+AS725+AS730+AS735+AS740+AS745","v":0},0,0,0,{"$f":"AW655+AW660+AW665+AW670+AW675+AW680+AW685+AW690+AW695+AW700+AW705+AW710+AW715+AW720+AW725+AW730+AW735+AW740+AW745","v":2918.8733463202425},null,{"$f":"AY655+AY660+AY665+AY670+AY675+AY680+AY685+AY690+AY695+AY700+AY705+AY710+AY715+AY720+AY725+AY730+AY735+AY740+AY745","v":2918.8733463202425},{"$f":"+AY750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":185988.83515062524},{"$f":"H1*H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},{"$f":"J656+J661+J666+J671+J676+J681+J686+J691+J696+J701+J706+J711+J716+J721+J726+J731+J736+J741+J746","v":0},0,0,0,0,0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":1092325.9646306131},0,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":0},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ656+AJ661+AJ666+AJ671+AJ676+AJ681+AJ686+AJ691+AJ696+AJ701+AJ706+AJ711+AJ716+AJ721+AJ726+AJ731+AJ736+AJ741+AJ746","v":0},0,0,0,{"$f":"AN656+AN661+AN666+AN671+AN676+AN681+AN686+AN691+AN696+AN701+AN706+AN711+AN716+AN721+AN726+AN731+AN736+AN741+AN746","v":0},0,0,0,0,{"$f":"AS656+AS661+AS666+AS671+AS676+AS681+AS686+AS691+AS696+AS701+AS706+AS711+AS716+AS721+AS726+AS731+AS736+AS741+AS746","v":0},0,0,0,{"$f":"AW656+AW661+AW666+AW671+AW676+AW681+AW686+AW691+AW696+AW701+AW706+AW711+AW716+AW721+AW726+AW731+AW736+AW741+AW746","v":1278314.7997812387},null,{"$f":"AY656+AY661+AY666+AY671+AY676+AY681+AY686+AY691+AY696+AY701+AY706+AY711+AY716+AY721+AY726+AY731+AY736+AY741+AY746","v":1278314.7997812387},{"$f":"+AY752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":-14718.148937052349},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E757*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F757*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G757*$U$1","v":0},{"$f":"'OYF Savings'!G757*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G765*$W$1","v":0},{"$f":"Pension!G757*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G757*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G757*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G757*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G757*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G757*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G757*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G757*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G757*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G757*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G757*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G757*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G757*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G757*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G757*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G757*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G757*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G757*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G757*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G757*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G757*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G757*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G757*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G757*$AU$1","v":0},null,{"$f":"SUM(F757:AV757)","v":-14718.148937052349},null,{"$f":"SUM(AW757:AW757)","v":-14718.148937052349},{"$f":"+AY757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L250","v":-425.68210135456684},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E758*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F758*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G758*$U$1","v":0},{"$f":"'OYF Savings'!G758*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G766*$W$1","v":0},{"$f":"Pension!G758*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G758*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G758*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G758*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G758*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G758*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G758*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G758*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G758*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G758*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G758*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G758*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G758*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G758*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G758*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G758*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G758*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G758*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G758*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G758*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G758*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G758*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G758*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G758*$AU$1","v":0},null,{"$f":"SUM(F758:AV758)","v":-425.68210135456684},null,{"$f":"SUM(AW758:AW758)","v":-425.68210135456684},{"$f":"+AY758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":-15143.831038406915},{"$f":"H1*SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},{"$f":"SUM(J757:J758)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q757:Q758)","v":0},{"$f":"SUM(R757:R758)","v":0},{"$f":"SUM(S757:S758)","v":0},0,{"$f":"SUM(U757:U758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ757:AJ758)","v":0},0,0,0,{"$f":"SUM(AN757:AN758)","v":0},0,0,0,0,{"$f":"SUM(AS757:AS758)","v":0},0,0,null,{"$f":"SUM(AW757:AW758)","v":-15143.831038406915},null,{"$f":"SUM(AY757:AY758)","v":-15143.831038406915},{"$f":"+AY759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":-26235.642844768241},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E762*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F762*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G762*$U$1","v":0},{"$f":"'OYF Savings'!G762*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G770*$W$1","v":0},{"$f":"Pension!G762*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G762*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G762*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G762*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G762*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G762*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G762*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G762*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G762*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G762*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G762*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G762*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G762*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G762*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G762*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G762*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G762*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G762*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G762*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G762*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G762*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G762*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G762*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G762*$AU$1","v":0},null,{"$f":"SUM(F762:AV762)","v":-26235.642844768241},null,{"$f":"SUM(AW762:AW762)","v":-26235.642844768241},{"$f":"+AY762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L255","v":-847.03017308047129},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E763*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F763*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G763*$U$1","v":0},{"$f":"'OYF Savings'!G763*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G771*$W$1","v":0},{"$f":"Pension!G763*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G763*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G763*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G763*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G763*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G763*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G763*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G763*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G763*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G763*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G763*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G763*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G763*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G763*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G763*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G763*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G763*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G763*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G763*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G763*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G763*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G763*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G763*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G763*$AU$1","v":0},null,{"$f":"SUM(F763:AV763)","v":-847.03017308047129},null,{"$f":"SUM(AW763:AW763)","v":-847.03017308047129},{"$f":"+AY763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":-27082.673017848712},{"$f":"H1*SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},{"$f":"SUM(J762:J763)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q762:Q763)","v":0},{"$f":"SUM(R762:R763)","v":0},{"$f":"SUM(S762:S763)","v":0},0,{"$f":"SUM(U762:U763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ762:AJ763)","v":0},0,0,0,{"$f":"SUM(AN762:AN763)","v":0},0,0,0,0,{"$f":"SUM(AS762:AS763)","v":0},0,0,null,{"$f":"SUM(AW762:AW763)","v":-27082.673017848712},null,{"$f":"SUM(AY762:AY763)","v":-27082.673017848712},{"$f":"+AY764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":-247461.83419588301},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E767*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F767*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G767*$U$1","v":0},{"$f":"'OYF Savings'!G767*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G775*$W$1","v":0},{"$f":"Pension!G767*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G767*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G767*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G767*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G767*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G767*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G767*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G767*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G767*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G767*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G767*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G767*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G767*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G767*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G767*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G767*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G767*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G767*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G767*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G767*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G767*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G767*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G767*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G767*$AU$1","v":0},null,{"$f":"SUM(F767:AV767)","v":-247461.83419588301},null,{"$f":"SUM(AW767:AW767)","v":-247461.83419588301},{"$f":"+AY767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L260","v":-7278.7873831189354},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E768*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F768*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G768*$U$1","v":0},{"$f":"'OYF Savings'!G768*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G776*$W$1","v":0},{"$f":"Pension!G768*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G768*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G768*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G768*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G768*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G768*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G768*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G768*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G768*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G768*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G768*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G768*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G768*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G768*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G768*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G768*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G768*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G768*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G768*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G768*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G768*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G768*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G768*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G768*$AU$1","v":0},null,{"$f":"SUM(F768:AV768)","v":-7278.7873831189354},null,{"$f":"SUM(AW768:AW768)","v":-7278.7873831189354},{"$f":"+AY768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":-254740.62157900195},{"$f":"H1*SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},{"$f":"SUM(J767:J768)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0},{"$f":"SUM(S767:S768)","v":0},0,{"$f":"SUM(U767:U768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ767:AJ768)","v":0},0,0,0,{"$f":"SUM(AN767:AN768)","v":0},0,0,0,0,{"$f":"SUM(AS767:AS768)","v":0},0,0,null,{"$f":"SUM(AW767:AW768)","v":-254740.62157900195},null,{"$f":"SUM(AY767:AY768)","v":-254740.62157900195},{"$f":"+AY769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L264","v":73755.92128213495},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E772*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F772*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G772*$U$1","v":0},{"$f":"'OYF Savings'!G772*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G780*$W$1","v":0},{"$f":"Pension!G772*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G772*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G772*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G772*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G772*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G772*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G772*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G772*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G772*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G772*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G772*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G772*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G772*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G772*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G772*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G772*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G772*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G772*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G772*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G772*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G772*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G772*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G772*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G772*$AU$1","v":0},null,{"$f":"SUM(F772:AV772)","v":73755.92128213495},null,{"$f":"SUM(AW772:AW772)","v":73755.92128213495},{"$f":"+AY772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L265","v":3191.2400415608863},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E773*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F773*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G773*$U$1","v":0},{"$f":"'OYF Savings'!G773*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G781*$W$1","v":0},{"$f":"Pension!G773*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G773*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G773*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G773*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G773*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G773*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G773*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G773*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G773*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G773*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G773*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G773*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G773*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G773*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G773*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G773*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G773*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G773*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G773*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G773*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G773*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G773*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G773*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G773*$AU$1","v":0},null,{"$f":"SUM(F773:AV773)","v":3191.2400415608863},null,{"$f":"SUM(AW773:AW773)","v":3191.2400415608863},{"$f":"+AY773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":76947.161323695836},{"$f":"H1*SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},{"$f":"SUM(J772:J773)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q772:Q773)","v":0},{"$f":"SUM(R772:R773)","v":0},{"$f":"SUM(S772:S773)","v":0},0,{"$f":"SUM(U772:U773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ772:AJ773)","v":0},0,0,0,{"$f":"SUM(AN772:AN773)","v":0},0,0,0,0,{"$f":"SUM(AS772:AS773)","v":0},0,0,null,{"$f":"SUM(AW772:AW773)","v":76947.161323695836},null,{"$f":"SUM(AY772:AY773)","v":76947.161323695836},{"$f":"+AY774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E777*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F777*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G777*$U$1","v":0},{"$f":"'OYF Savings'!G777*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G785*$W$1","v":0},{"$f":"Pension!G777*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G777*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G777*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G777*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G777*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G777*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G777*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G777*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G777*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G777*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G777*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G777*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G777*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G777*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G777*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G777*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G777*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G777*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G777*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G777*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G777*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G777*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G777*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G777*$AU$1","v":0},null,{"$f":"SUM(F777:AV777)","v":0},null,{"$f":"SUM(AW777:AW777)","v":0},{"$f":"+AY777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L270","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E778*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F778*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G778*$U$1","v":0},{"$f":"'OYF Savings'!G778*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G786*$W$1","v":0},{"$f":"Pension!G778*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G778*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G778*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G778*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G778*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G778*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G778*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G778*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G778*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G778*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G778*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G778*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G778*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G778*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G778*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G778*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G778*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G778*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G778*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G778*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G778*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G778*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G778*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G778*$AU$1","v":0},null,{"$f":"SUM(F778:AV778)","v":0},null,{"$f":"SUM(AW778:AW778)","v":0},{"$f":"+AY778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":0},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},{"$f":"SUM(S777:S778)","v":0},0,{"$f":"SUM(U777:U778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ777:AJ778)","v":0},0,0,0,{"$f":"SUM(AN777:AN778)","v":0},0,0,0,0,{"$f":"SUM(AS777:AS778)","v":0},0,0,null,{"$f":"SUM(AW777:AW778)","v":0},null,{"$f":"SUM(AY777:AY778)","v":0},{"$f":"+AY779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L274","v":0},null,{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J200+J229)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G12*$L$1","v":325347.09335409512},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P200+P229)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q200+Q229)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R200+R229)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S200+S229)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T200+T229)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U200+U229)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V200+V229)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W200+W229)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":1425.7455848866578},{"$f":"((X200+X229)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y200+Y229)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z200+Z229)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA200+AA229)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB200+AB229)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC200+AC229)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD200+AD229)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE200+AE229)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF200+AF229)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG200+AG229)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH200+AH229)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI200+AI229)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ200+AJ229)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK200+AK229)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL200+AL229)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM200+AM229)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN200+AN229)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO200+AO229)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP200+AP229)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ200+AQ229)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR200+AR229)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS200+AS229)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT200+AT229)+(AT$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU200+AU229)+(AU$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AU$1","v":0},null,{"$f":"SUM(F782:AV782)","v":326772.83893898176},null,{"$f":"SUM(AW782:AW782)","v":326772.83893898176},{"$f":"+AY782-'ROR-Model'!G783","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L275","v":0},null,{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J323)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G13*L1","v":-23740.77606586531},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P323)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q323)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R323)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S323)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T323)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U323)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V323)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W323)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X323)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y323)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z323)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA323)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB323)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC323)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD323)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE323)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF323)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG323)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH323)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI323)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ323)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK323)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL323)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM323)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN323)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO323)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP323)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ323)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR323)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS323)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT323)+(AT$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU323)+(AU$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AU$1","v":0},null,{"$f":"SUM(F783:AV783)","v":-23740.77606586531},null,{"$f":"SUM(AW783:AW783)","v":-23740.77606586531},{"$f":"+AY783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"SUM(G782:G783)","v":0},{"$f":"H1*SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},{"$f":"SUM(J782:J783)","v":0},0,301606.31728822982,0,0,0,0,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},{"$f":"SUM(S782:S783)","v":0},0,{"$f":"SUM(U782:U783)","v":0},0,1425.7455848866578,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ782:AJ783)","v":0},0,0,0,{"$f":"SUM(AN782:AN783)","v":0},0,0,0,0,{"$f":"SUM(AS782:AS783)","v":0},0,0,null,{"$f":"SUM(AW782:AW783)","v":303032.06287311646},null,{"$f":"SUM(AY782:AY783)","v":303032.06287311646},{"$f":"+AY784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L279","v":0},null,{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J205+J234)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G24*$L$1","v":-212317.90000000002},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P205+P234)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q205+Q234)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R205+R234)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S205+S234)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T205+T234)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U205+U234)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V205+V234)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W205+W234)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":214.20392139546726},{"$f":"((X205+X234)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y205+Y234)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z205+Z234)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA205+AA234)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB205+AB234)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC205+AC234)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD205+AD234)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE205+AE234)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF205+AF234)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG205+AG234)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH205+AH234)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI205+AI234)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ205+AJ234)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK205+AK234)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL205+AL234)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM205+AM234)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN205+AN234)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO205+AO234)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP205+AP234)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ205+AQ234)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR205+AR234)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS205+AS234)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT205+AT234)+(AT$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU205+AU234)+(AU$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AU$1","v":0},null,{"$f":"SUM(F787:AV787)","v":-212103.69607860455},null,{"$f":"SUM(AW787:AW787)","v":-212103.69607860455},{"$f":"+AY787-'ROR-Model'!G788","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L280","v":0},null,{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J328)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G25*$L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P328)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q328)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R328)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S328)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T328)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U328)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V328)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W328)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X328)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y328)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z328)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA328)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB328)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC328)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD328)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE328)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF328)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG328)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH328)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI328)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ328)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK328)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL328)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM328)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN328)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO328)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP328)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ328)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR328)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS328)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT328)+(AT$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU328)+(AU$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AU$1","v":0},null,{"$f":"SUM(F788:AV788)","v":0},null,{"$f":"SUM(AW788:AW788)","v":0},{"$f":"+AY788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},0,0,0,{"$f":"SUM(J787:J788)","v":0},0,-212317.90000000002,0,0,0,0,0,{"$f":"SUM(R787:R788)","v":0},0,{"$f":"SUM(T787:T788)","v":0},{"$f":"SUM(U787:U788)","v":0},0,{"$f":"SUM(W787:W788)","v":214.20392139546726},{"$f":"SUM(X787:X788)","v":0},0,{"$f":"SUM(Z787:Z788)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ787:AJ788)","v":0},0,0,0,{"$f":"SUM(AN787:AN788)","v":0},0,0,0,0,{"$f":"SUM(AS787:AS788)","v":0},0,0,null,{"$f":"SUM(AW787:AW788)","v":-212103.69607860455},null,{"$f":"SUM(AY787:AY788)","v":-212103.69607860455},{"$f":"+AY789-'ROR-Model'!G790","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY791-'ROR-Model'!G792","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L284","v":0},null,{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J210+J239)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G29*$L$1","v":-752545.07000000007},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P210+P239)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q210+Q239)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R210+R239)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S210+S239)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T210+T239)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U210+U239)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V210+V239)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W210+W239)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X210+X239)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y210+Y239)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z210+Z239)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA210+AA239)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB210+AB239)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC210+AC239)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD210+AD239)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE210+AE239)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF210+AF239)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG210+AG239)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH210+AH239)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI210+AI239)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ210+AJ239)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK210+AK239)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL210+AL239)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM210+AM239)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN210+AN239)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO210+AO239)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP210+AP239)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ210+AQ239)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR210+AR239)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS210+AS239)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT210+AT239)+(AT$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU210+AU239)+(AU$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AU$1","v":0},null,{"$f":"SUM(F792:AV792)","v":-752545.07000000007},null,{"$f":"SUM(AW792:AW792)","v":-752545.07000000007},{"$f":"+AY792-'ROR-Model'!G793","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L285","v":0},null,{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J333)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G30*$L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P333)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q333)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R333)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S333)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T333)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U333)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V333)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W333)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X333)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y333)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z333)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA333)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB333)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC333)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD333)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE333)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF333)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG333)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH333)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI333)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ333)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK333)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL333)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM333)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN333)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO333)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP333)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ333)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR333)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS333)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT333)+(AT$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU333)+(AU$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AU$1","v":0},null,{"$f":"SUM(F793:AV793)","v":0},null,{"$f":"SUM(AW793:AW793)","v":0},{"$f":"+AY793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":0},{"$f":"H11*SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},{"$f":"SUM(J792:J793)","v":0},0,-752545.07000000007,0,0,0,0,0,{"$f":"SUM(R792:R793)","v":0},0,{"$f":"SUM(T792:T793)","v":0},{"$f":"SUM(U792:U793)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ792:AJ793)","v":0},0,0,0,{"$f":"SUM(AN792:AN793)","v":0},0,0,0,0,{"$f":"SUM(AS792:AS793)","v":0},0,0,null,{"$f":"SUM(AW792:AW793)","v":-752545.07000000007},null,{"$f":"SUM(AY792:AY793)","v":-752545.07000000007},{"$f":"+AY794-'ROR-Model'!G795","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E797*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F797*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G797*$U$1","v":0},{"$f":"'OYF Savings'!G797*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G805*$W$1","v":0},{"$f":"Pension!G797*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G797*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G797*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G797*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G797*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G797*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G797*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G797*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G797*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G797*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G797*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G797*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G797*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G797*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G797*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G797*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G797*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G797*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G797*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G797*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G797*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G797*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G797*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G797*$AU$1","v":0},null,{"$f":"SUM(F797:AV797)","v":0},null,{"$f":"SUM(AW797:AW797)","v":0},{"$f":"+AY797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E798*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F798*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G798*$U$1","v":0},{"$f":"'OYF Savings'!G798*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G806*$W$1","v":0},{"$f":"Pension!G798*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G798*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G798*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G798*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G798*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G798*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G798*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G798*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G798*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G798*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G798*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G798*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G798*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G798*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G798*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G798*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G798*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G798*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G798*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G798*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G798*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G798*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G798*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G798*$AU$1","v":0},null,{"$f":"SUM(F798:AV798)","v":0},null,{"$f":"SUM(AW798:AW798)","v":0},{"$f":"+AY798-'ROR-Model'!G799","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F797:F798)","v":0},{"$f":"SUM(G797:G798)","v":0},{"$f":"H1*SUM(H797:H798)","v":0},{"$f":"SUM(I797:I798)","v":0},{"$f":"SUM(J797:J798)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0},{"$f":"SUM(S797:S798)","v":0},0,{"$f":"SUM(U797:U798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ797:AJ798)","v":0},0,0,0,{"$f":"SUM(AN797:AN798)","v":0},0,0,0,0,{"$f":"SUM(AS797:AS798)","v":0},0,0,null,{"$f":"SUM(AW797:AW798)","v":0},null,{"$f":"SUM(AY797:AY798)","v":0},{"$f":"+AY799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},{"$f":"G757+G762+G767+G772+G777+G782+G797+G792+G787","v":-214659.70469556865},0,0,0,0,-639515.87664590497,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,{"$f":"R757+R762+R767+R772+R777+R782+R797+R792+R787","v":0},0,{"$f":"T757+T762+T767+T772+T777+T782+T797+T792+T787","v":0},{"$f":"U757+U762+U767+U772+U777+U782+U797+U792+U787","v":0},0,{"$f":"W757+W762+W767+W772+W777+W782+W797+W792+W787","v":1639.949506282125},{"$f":"X757+X762+X767+X772+X777+X782+X797+X792+X787","v":0},0,{"$f":"Z757+Z762+Z767+Z772+Z777+Z782+Z797+Z792+Z787","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ757+AJ762+AJ767+AJ772+AJ777+AJ782+AJ797+AJ792+AJ787","v":0},0,0,0,{"$f":"AN757+AN762+AN767+AN772+AN777+AN782+AN797+AN792+AN787","v":0},0,0,0,0,{"$f":"AS757+AS762+AS767+AS772+AS777+AS782+AS797+AS792+AS787","v":0},0,0,0,{"$f":"AW757+AW762+AW767+AW772+AW777+AW782+AW797+AW787+AW792","v":-852535.63183519151},null,{"$f":"AY757+AY762+AY767+AY772+AY777+AY782+AY797+AY787+AY792","v":-852535.63183519151},{"$f":"+AY802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G758+G763+G768+G773+G778+G783+G798","v":-5360.2596159930872},{"$f":"H1*H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},{"$f":"J758+J763+J768+J773+J778+J783+J798","v":0},0,-23740.77606586531,0,0,0,{"$f":"P758+P763+P768+P773+P778+P783+P798","v":0},{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798","v":0},{"$f":"R758+R763+R768+R773+R778+R783+R798","v":0},{"$f":"S758+S763+S768+S773+S778+S783+S798","v":0},0,{"$f":"U758+U763+U768+U773+U778+U783+U798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ758+AJ763+AJ768+AJ773+AJ778+AJ783+AJ798","v":0},0,0,0,{"$f":"AN758+AN763+AN768+AN773+AN778+AN783+AN798","v":0},0,0,0,0,{"$f":"AS758+AS763+AS768+AS773+AS778+AS783+AS798","v":0},0,0,0,{"$f":"AW758+AW763+AW768+AW773+AW778+AW783+AW798","v":-29101.035681858397},null,{"$f":"AY758+AY763+AY768+AY773+AY778+AY783+AY798","v":-29101.035681858397},{"$f":"+AY803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY804-'ROR-Model'!G805","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F759+F764+F769+F774+F794+F789+F784+F799+F779","v":0},{"$f":"G759+G764+G769+G774+G794+G789+G784+G799+G779","v":-220019.96431156172},0,0,0,0,-663256.65271177026,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,{"$f":"R759+R764+R769+R774+R794+R789+R784+R799+R779","v":0},0,{"$f":"T759+T764+T769+T774+T794+T789+T784+T799+T779","v":0},{"$f":"U759+U764+U769+U774+U794+U789+U784+U799+U779","v":0},0,{"$f":"W759+W764+W769+W774+W794+W789+W784+W799+W779","v":1639.949506282125},{"$f":"X759+X764+X769+X774+X794+X789+X784+X799+X779","v":0},0,{"$f":"Z759+Z764+Z769+Z774+Z794+Z789+Z784+Z799+Z779","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ759+AJ764+AJ769+AJ774+AJ794+AJ789+AJ784+AJ799+AJ779","v":0},0,0,0,{"$f":"AN759+AN764+AN769+AN774+AN794+AN789+AN784+AN799+AN779","v":0},0,0,0,0,{"$f":"AS759+AS764+AS769+AS774+AS794+AS789+AS784+AS799+AS779","v":0},0,0,0,{"$f":"AW759+AW764+AW769+AW774+AW779+AW784+AW799+AW789+AW794","v":-881636.66751704994},null,{"$f":"AY759+AY764+AY769+AY774+AY779+AY784+AY799+AY789+AY794","v":-881636.66751704994},{"$f":"+AY805-'ROR-Model'!G806","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY807-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L303","v":-6710.6122373584076},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E810*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F810*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G810*$U$1","v":0},{"$f":"'OYF Savings'!G810*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G818*$W$1","v":0},{"$f":"Pension!G810*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G810*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G810*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G810*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G810*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G810*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G810*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G810*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G810*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G810*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G810*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G810*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G810*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G810*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G810*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G810*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G810*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G810*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G810*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G810*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G810*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G810*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G810*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G810*$AU$1","v":0},null,{"$f":"SUM(F810:AV810)","v":-6710.6122373584076},null,{"$f":"SUM(AW810:AW810)","v":-6710.6122373584076},{"$f":"+AY810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L304","v":-185.61602887511071},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E811*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F811*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G811*$U$1","v":0},{"$f":"'OYF Savings'!G811*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G819*$W$1","v":0},{"$f":"Pension!G811*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G811*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G811*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G811*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G811*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G811*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G811*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G811*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G811*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G811*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G811*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G811*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G811*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G811*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G811*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G811*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G811*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G811*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G811*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G811*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G811*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G811*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G811*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G811*$AU$1","v":0},null,{"$f":"SUM(F811:AV811)","v":-185.61602887511071},null,{"$f":"SUM(AW811:AW811)","v":-185.61602887511071},{"$f":"+AY811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":-6896.2282662335183},{"$f":"H1*SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},{"$f":"SUM(J810:J811)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q810:Q811)","v":0},{"$f":"SUM(R810:R811)","v":0},{"$f":"SUM(S810:S811)","v":0},0,{"$f":"SUM(U810:U811)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ810:AJ811)","v":0},0,0,0,{"$f":"SUM(AN810:AN811)","v":0},0,0,0,0,{"$f":"SUM(AS810:AS811)","v":0},0,0,null,{"$f":"SUM(AW810:AW811)","v":-6896.2282662335183},null,{"$f":"SUM(AY810:AY811)","v":-6896.2282662335183},{"$f":"+AY812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L308","v":686861.33903991804},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H18","v":-24633934.802971117},null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E815*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F815*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G815*$U$1","v":0},{"$f":"'OYF Savings'!G815*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G823*$W$1","v":0},{"$f":"Pension!G815*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G815*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G815*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G815*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G815*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G815*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G815*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G815*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G815*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G815*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G815*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G815*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G815*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G815*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G815*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G815*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G815*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G815*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G815*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G815*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G815*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G815*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G815*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G815*$AU$1","v":0},null,{"$f":"SUM(F815:AV815)","v":-23947073.463931199},null,{"$f":"SUM(AW815:AW815)","v":-23947073.463931199},{"$f":"+AY815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L309","v":6452.3287462342414},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H19","v":-195901.57880215999},null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E816*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F816*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G816*$U$1","v":0},{"$f":"'OYF Savings'!G816*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G824*$W$1","v":0},{"$f":"Pension!G816*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G816*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G816*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G816*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G816*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G816*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G816*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G816*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G816*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G816*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G816*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G816*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G816*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G816*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G816*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G816*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G816*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G816*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G816*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G816*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G816*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G816*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G816*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G816*$AU$1","v":0},null,{"$f":"SUM(F816:AV816)","v":-189449.25005592575},null,{"$f":"SUM(AW816:AW816)","v":-189449.25005592575},{"$f":"+AY816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},693313.66778615233,0,0,{"$f":"SUM(J815:J816)","v":0},-24829836.381773278,0,0,0,0,0,{"$f":"SUM(Q815:Q816)","v":0},{"$f":"SUM(R815:R816)","v":0},{"$f":"SUM(S815:S816)","v":0},0,{"$f":"SUM(U815:U816)","v":0},0,{"$f":"SUM(W815:W816)","v":0},{"$f":"SUM(X815:X816)","v":0},0,{"$f":"SUM(Z815:Z816)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ815:AJ816)","v":0},0,0,0,{"$f":"SUM(AN815:AN816)","v":0},0,0,0,0,{"$f":"SUM(AS815:AS816)","v":0},0,0,null,{"$f":"SUM(AW815:AW816)","v":-24136522.713987123},null,{"$f":"SUM(AY815:AY816)","v":-24136522.713987123},{"$f":"+AY817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L313","v":22819.21788312553},null,null,null,null,null,null,null,{"$f":"Advertising!H26*O1","v":-5963.6218397811963},null,null,null,{"$f":"0*'Transition Costs'!E820*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F820*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G820*$U$1","v":0},{"$f":"'OYF Savings'!G820*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G828*$W$1","v":0},{"$f":"Pension!G820*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G820*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G820*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G820*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G820*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G820*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G820*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G820*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G820*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G820*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G820*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G820*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G820*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G820*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G820*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G820*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G820*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G820*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G820*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G820*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G820*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G820*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G820*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G820*$AU$1","v":0},null,{"$f":"SUM(F820:AV820)","v":16855.596043344332},null,{"$f":"SUM(AW820:AW820)","v":16855.596043344332},{"$f":"+AY820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L314","v":227.48966016509257},null,null,null,null,null,null,null,{"$f":"Advertising!H27*O1","v":-211.45816021880267},null,null,null,{"$f":"0*'Transition Costs'!E821*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F821*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G821*$U$1","v":0},{"$f":"'OYF Savings'!G821*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G829*$W$1","v":0},{"$f":"Pension!G821*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G821*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G821*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G821*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G821*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G821*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G821*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G821*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G821*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G821*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G821*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G821*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G821*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G821*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G821*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G821*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G821*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G821*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G821*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G821*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G821*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G821*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G821*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G821*$AU$1","v":0},null,{"$f":"SUM(F821:AV821)","v":16.031499946289898},null,{"$f":"SUM(AW821:AW821)","v":16.031499946289898},{"$f":"+AY821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":23046.70754329062},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,{"$f":"SUM(O820:O821)","v":-6175.079999999999},0,{"$f":"SUM(Q820:Q821)","v":0},{"$f":"SUM(R820:R821)","v":0},{"$f":"SUM(S820:S821)","v":0},0,{"$f":"SUM(U820:U821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ820:AJ821)","v":0},0,0,0,{"$f":"SUM(AN820:AN821)","v":0},0,0,0,0,{"$f":"SUM(AS820:AS821)","v":0},0,0,null,{"$f":"SUM(AW820:AW821)","v":16871.627543290622},null,{"$f":"SUM(AY820:AY821)","v":16871.627543290622},{"$f":"+AY822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L318","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E825*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F825*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G825*$U$1","v":0},{"$f":"'OYF Savings'!G825*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G833*$W$1","v":0},{"$f":"Pension!G825*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G825*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G825*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G825*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G825*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G825*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G825*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G825*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G825*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G825*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G825*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G825*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G825*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G825*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G825*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G825*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G825*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G825*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G825*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G825*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G825*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G825*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G825*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G825*$AU$1","v":0},null,{"$f":"SUM(F825:AV825)","v":0},null,{"$f":"SUM(AW825:AW825)","v":0},{"$f":"+AY825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L319","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E826*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F826*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G826*$U$1","v":0},{"$f":"'OYF Savings'!G826*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G834*$W$1","v":0},{"$f":"Pension!G826*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G826*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G826*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G826*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G826*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G826*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G826*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G826*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G826*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G826*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G826*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G826*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G826*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G826*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G826*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G826*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G826*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G826*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G826*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G826*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G826*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G826*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G826*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G826*$AU$1","v":0},null,{"$f":"SUM(F826:AV826)","v":0},null,{"$f":"SUM(AW826:AW826)","v":0},{"$f":"+AY826-'ROR-Model'!G827","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F825:F826)","v":0},{"$f":"SUM(G825:G826)","v":0},{"$f":"H1*SUM(H825:H826)","v":0},{"$f":"SUM(I825:I826)","v":0},{"$f":"SUM(J825:J826)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q825:Q826)","v":0},{"$f":"SUM(R825:R826)","v":0},{"$f":"SUM(S825:S826)","v":0},0,{"$f":"SUM(U825:U826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ825:AJ826)","v":0},0,0,0,{"$f":"SUM(AN825:AN826)","v":0},0,0,0,0,{"$f":"SUM(AS825:AS826)","v":0},0,0,null,{"$f":"SUM(AW825:AW826)","v":0},null,{"$f":"SUM(AY825:AY826)","v":0},{"$f":"+AY827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},702969.9446856851,{"$f":"H810+H815+H820+H825","v":0},0,0,-24633934.802971117,0,0,0,-5963.6218397811963,0,0,0,{"$f":"S810+S815+S820+S825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23936928.480125211,null,{"$f":"AY810+AY815+AY820+AY825","v":-23936928.480125211},{"$f":"+AY830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,6494.2023775242233,{"$f":"H811+H816+H821+H826","v":0},0,0,-195901.57880215999,0,0,0,-211.45816021880267,0,0,0,{"$f":"S811+S816+S821+S826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV811+AV816+AV821+AV826","v":0},-189618.83458485457,null,{"$f":"AY811+AY816+AY821+AY826","v":-189618.83458485457},{"$f":"+AY831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G812+G817+G822+G827","v":709464.14706320944},{"$f":"H1*H812+H817+H822+H827","v":0},{"$f":"I1*I812+I817+I822+I827","v":0},0,-24829836.381773278,{"$f":"L812+L817+L822+L827","v":0},0,0,-6175.079999999999,0,0,{"$f":"R812+R817+R822+R827","v":0},0,{"$f":"T812+T817+T822+T827","v":0},{"$f":"U812+U817+U822+U827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ812+AJ817+AJ822+AJ827","v":0},0,0,0,{"$f":"AN812+AN817+AN822+AN827","v":0},0,0,0,0,{"$f":"AS812+AS817+AS822+AS827","v":0},0,0,0,{"$f":"SUM(F833:AV833)","v":-24126547.314710066},null,{"$f":"SUM(AW833:AW833)","v":-24126547.314710066},{"$f":"+AY833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":-24462.078179909848},null,null,null,null,null,{"$f":"Incentive!I22*M1","v":-1256806.4336160023},null,null,null,null,null,{"$f":"0*'Transition Costs'!E838*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F838*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G838*$U$1","v":0},{"$f":"'OYF Savings'!G838*$V$1","v":-500000},{"$f":"'RNGT -NGV Volume'!G846*$W$1","v":0},{"$f":"Pension!G838*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G838*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G838*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G838*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G838*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G838*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G838*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G838*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G838*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G838*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G838*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G838*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G838*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G838*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G838*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G838*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G838*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G838*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G838*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G838*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G838*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G838*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G838*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G838*$AU$1","v":0},{"$f":"'Labor Adjustment ROO'!G13*AV1","v":0},{"$f":"SUM(F838:AV838)","v":-1781268.5117959122},null,{"$f":"SUM(AW838:AW838)","v":-1781268.5117959122},{"$f":"+AY838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L332","v":-4827.0396008335229},null,null,null,null,null,{"$f":"Incentive!I23*M1","v":-44563.854540673783},null,null,null,null,null,{"$f":"0*'Transition Costs'!E839*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F839*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G839*$U$1","v":0},{"$f":"'OYF Savings'!G839*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G847*$W$1","v":0},{"$f":"Pension!G839*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G839*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G839*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G839*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G839*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G839*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G839*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G839*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G839*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G839*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G839*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G839*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G839*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G839*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G839*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G839*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G839*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G839*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G839*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G839*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G839*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G839*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G839*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G839*$AU$1","v":0},{"$f":"'Labor Adjustment ROO'!G14*AV1","v":0},{"$f":"SUM(F839:AV839)","v":-49390.894141507306},null,{"$f":"SUM(AW839:AW839)","v":-49390.894141507306},{"$f":"+AY839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":-29289.117780743371},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-1301370.2881566761,0,0,0,{"$f":"SUM(Q838:Q839)","v":0},{"$f":"SUM(R838:R839)","v":0},{"$f":"SUM(S838:S839)","v":0},0,{"$f":"SUM(U838:U839)","v":0},-500000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ838:AJ839)","v":0},0,0,0,{"$f":"SUM(AN838:AN839)","v":0},0,0,0,0,{"$f":"SUM(AS838:AS839)","v":0},0,0,0,{"$f":"SUM(F840:AV840)","v":-1830659.4059374195},null,{"$f":"SUM(AW840:AW840)","v":-1830659.4059374195},{"$f":"+AY840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":91300.271696906071},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":0},null,{"$f":"+Donations!L15*P1","v":-146332.33492440061},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":-357859.21135591093},null,{"$f":"0*'Transition Costs'!E842*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F842*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G842*$U$1","v":0},{"$f":"'OYF Savings'!G842*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G850*$W$1","v":0},{"$f":"Pension!G842*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G842*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G842*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G842*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G842*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G842*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G842*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G842*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G842*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G842*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G842*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G842*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G842*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G842*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G842*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G842*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G842*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G842*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G842*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G842*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G842*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G842*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G842*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G842*$AU$1","v":0},null,{"$f":"SUM(F842:AV842)","v":-412891.27458340547},null,{"$f":"SUM(AW842:AW842)","v":-412891.27458340547},{"$f":"+AY842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":6363.3521899527404},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":0},null,{"$f":"+Donations!L16*P1","v":-5188.6533309715514},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":-12688.975338089005},null,{"$f":"0*'Transition Costs'!E843*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F843*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G843*$U$1","v":0},{"$f":"'OYF Savings'!G843*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G851*$W$1","v":0},{"$f":"Pension!G843*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G843*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G843*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G843*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G843*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G843*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G843*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G843*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G843*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G843*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G843*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G843*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G843*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G843*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G843*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G843*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G843*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G843*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G843*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G843*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G843*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G843*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G843*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G843*$AU$1","v":0},null,{"$f":"SUM(F843:AV843)","v":-11514.276479107815},null,{"$f":"SUM(AW843:AW843)","v":-11514.276479107815},{"$f":"+AY843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":97663.623886858812},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,0,0,-151520.98825537215,{"$f":"SUM(Q842:Q843)","v":-370548.18669399992},{"$f":"SUM(R842:R843)","v":0},{"$f":"SUM(S842:S843)","v":0},0,{"$f":"SUM(U842:U843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ842:AJ843)","v":0},0,0,0,{"$f":"SUM(AN842:AN843)","v":0},0,0,0,0,{"$f":"SUM(AS842:AS843)","v":0},0,0,null,{"$f":"SUM(F844:AV844)","v":-424405.55106251326},null,{"$f":"SUM(AW844:AW844)","v":-424405.55106251326},{"$f":"+AY844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L339","v":-141675.88398052752},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E846*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F846*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G846*$U$1","v":0},{"$f":"'OYF Savings'!G846*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G854*$W$1","v":0},{"$f":"Pension!G846*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G846*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G846*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G846*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G846*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G846*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G846*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G846*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G846*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G846*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G846*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G846*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G846*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G846*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G846*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G846*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G846*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G846*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G846*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G846*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G846*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G846*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G846*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G846*$AU$1","v":0},null,{"$f":"SUM(F846:AV846)","v":-141675.88398052752},null,{"$f":"SUM(AW846:AW846)","v":-141675.88398052752},{"$f":"+AY846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":-4668.3818357458222},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E847*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F847*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G847*$U$1","v":0},{"$f":"'OYF Savings'!G847*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G855*$W$1","v":0},{"$f":"Pension!G847*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G847*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G847*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G847*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G847*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G847*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G847*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G847*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G847*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G847*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G847*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G847*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G847*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G847*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G847*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G847*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G847*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G847*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G847*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G847*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G847*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G847*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G847*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G847*$AU$1","v":0},null,{"$f":"SUM(F847:AV847)","v":-4668.3818357458222},null,{"$f":"SUM(AW847:AW847)","v":-4668.3818357458222},{"$f":"+AY847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"SUM(G846:G847)","v":-146344.26581627334},{"$f":"H1*SUM(H846:H847)","v":0},{"$f":"SUM(I846:I847)","v":0},{"$f":"SUM(J846:J847)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q846:Q847)","v":0},{"$f":"SUM(R846:R847)","v":0},{"$f":"SUM(S846:S847)","v":0},0,{"$f":"SUM(U846:U847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ846:AJ847)","v":0},0,0,0,{"$f":"SUM(AN846:AN847)","v":0},0,0,0,0,{"$f":"SUM(AS846:AS847)","v":0},0,0,null,{"$f":"SUM(F848:AV848)","v":-146344.26581627334},null,{"$f":"SUM(AW848:AW848)","v":-146344.26581627334},{"$f":"+AY848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L343","v":-923959.14593872428},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E850*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F850*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G850*$U$1","v":0},{"$f":"'OYF Savings'!G850*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G858*$W$1","v":0},{"$f":"Pension!G850*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G850*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G850*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G850*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G850*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G850*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G850*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G850*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G850*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G850*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G850*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G850*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G850*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G850*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G850*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G850*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G850*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G850*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G850*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G850*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G850*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G850*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G850*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G850*$AU$1","v":0},null,{"$f":"SUM(F850:AV850)","v":-923959.14593872428},null,{"$f":"SUM(AW850:AW850)","v":-923959.14593872428},{"$f":"+AY850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L344","v":-34706.32821169938},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E851*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F851*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G851*$U$1","v":0},{"$f":"'OYF Savings'!G851*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G859*$W$1","v":0},{"$f":"Pension!G851*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G851*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G851*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G851*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G851*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G851*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G851*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G851*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G851*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G851*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G851*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G851*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G851*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G851*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G851*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G851*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G851*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G851*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G851*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G851*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G851*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G851*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G851*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G851*$AU$1","v":0},null,{"$f":"SUM(F851:AV851)","v":-34706.32821169938},null,{"$f":"SUM(AW851:AW851)","v":-34706.32821169938},{"$f":"+AY851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":-958665.47415042366},{"$f":"H1*SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},{"$f":"SUM(J850:J851)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0},{"$f":"SUM(S850:S851)","v":0},0,{"$f":"SUM(U850:U851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ850:AJ851)","v":0},0,0,0,{"$f":"SUM(AN850:AN851)","v":0},0,0,0,0,{"$f":"SUM(AS850:AS851)","v":0},0,0,null,{"$f":"SUM(F852:AV852)","v":-958665.47415042366},null,{"$f":"SUM(AW852:AW852)","v":-958665.47415042366},{"$f":"+AY852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L347","v":7117.4604818200169},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E854*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F854*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G854*$U$1","v":0},{"$f":"'OYF Savings'!G854*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G862*$W$1","v":0},{"$f":"Pension!G854*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G854*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G854*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G854*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G854*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G854*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G854*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G854*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G854*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G854*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G854*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G854*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G854*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G854*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G854*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G854*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G854*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G854*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G854*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G854*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G854*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G854*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G854*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G854*$AU$1","v":0},null,{"$f":"SUM(F854:AV854)","v":7117.4604818200169},null,{"$f":"SUM(AW854:AW854)","v":7117.4604818200169},{"$f":"+AY854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L348","v":209.54366108000158},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E855*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F855*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G855*$U$1","v":0},{"$f":"'OYF Savings'!G855*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G863*$W$1","v":0},{"$f":"Pension!G855*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G855*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G855*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G855*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G855*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G855*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G855*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G855*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G855*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G855*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G855*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G855*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G855*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G855*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G855*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G855*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G855*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G855*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G855*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G855*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G855*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G855*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G855*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G855*$AU$1","v":0},null,{"$f":"SUM(F855:AV855)","v":209.54366108000158},null,{"$f":"SUM(AW855:AW855)","v":209.54366108000158},{"$f":"+AY855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":7327.0041429000185},{"$f":"H1*SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},{"$f":"SUM(J854:J855)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q854:Q855)","v":0},{"$f":"SUM(R854:R855)","v":0},{"$f":"SUM(S854:S855)","v":0},0,{"$f":"SUM(U854:U855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ854:AJ855)","v":0},0,0,0,{"$f":"SUM(AN854:AN855)","v":0},0,0,0,0,{"$f":"SUM(AS854:AS855)","v":0},0,0,null,{"$f":"SUM(F856:AV856)","v":7327.0041429000185},null,{"$f":"SUM(AW856:AW856)","v":7327.0041429000185},{"$f":"+AY856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L351","v":60494.554163600551},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E858*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F858*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G858*$U$1","v":0},{"$f":"'OYF Savings'!G858*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G866*$W$1","v":0},{"$f":"Pension!G858*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G858*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G858*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G858*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G858*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G858*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G858*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G858*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G858*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G858*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G858*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G858*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G858*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G858*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G858*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G858*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G858*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G858*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G858*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G858*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G858*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G858*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G858*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G858*$AU$1","v":0},null,{"$f":"SUM(F858:AV858)","v":60494.554163600551},null,{"$f":"SUM(AW858:AW858)","v":60494.554163600551},{"$f":"+AY858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L352","v":1840.2996596000012},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E859*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F859*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G859*$U$1","v":0},{"$f":"'OYF Savings'!G859*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G867*$W$1","v":0},{"$f":"Pension!G859*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G859*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G859*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G859*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G859*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G859*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G859*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G859*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G859*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G859*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G859*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G859*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G859*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G859*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G859*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G859*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G859*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G859*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G859*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G859*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G859*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G859*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G859*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G859*$AU$1","v":0},null,{"$f":"SUM(F859:AV859)","v":1840.2996596000012},null,{"$f":"SUM(AW859:AW859)","v":1840.2996596000012},{"$f":"+AY859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":62334.853823200552},{"$f":"H1*SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},{"$f":"SUM(J858:J859)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q858:Q859)","v":0},{"$f":"SUM(R858:R859)","v":0},{"$f":"SUM(S858:S859)","v":0},0,{"$f":"SUM(U858:U859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ858:AJ859)","v":0},0,0,0,{"$f":"SUM(AN858:AN859)","v":0},0,0,0,0,{"$f":"SUM(AS858:AS859)","v":0},0,0,null,{"$f":"SUM(F860:AV860)","v":62334.853823200552},null,{"$f":"SUM(AW860:AW860)","v":62334.853823200552},{"$f":"+AY860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L355","v":-165642.01470374595},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E862*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F862*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G862*$U$1","v":0},{"$f":"'OYF Savings'!G862*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G870*$W$1","v":0},{"$f":"Pension!G862*$X$1","v":5261562.4677091818},{"$f":"'Optional Adjustment 23'!G862*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G862*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G862*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G862*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G862*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G862*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G862*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G862*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G862*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G862*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G862*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G862*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G862*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G862*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G862*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G862*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G862*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G862*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G862*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G862*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G862*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G862*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G862*$AU$1","v":0},null,{"$f":"SUM(F862:AV862)","v":5095920.4530054359},null,{"$f":"SUM(AW862:AW862)","v":5095920.4530054359},{"$f":"+AY862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L356","v":-8595.549253075762},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E863*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F863*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G863*$U$1","v":0},{"$f":"'OYF Savings'!G863*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G871*$W$1","v":0},{"$f":"Pension!G863*$X$1","v":186564.53229081808},{"$f":"'Optional Adjustment 23'!G863*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G863*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G863*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G863*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G863*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G863*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G863*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G863*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G863*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G863*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G863*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G863*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G863*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G863*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G863*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G863*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G863*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G863*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G863*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G863*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G863*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G863*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G863*$AU$1","v":0},null,{"$f":"SUM(F863:AV863)","v":177968.98303774232},null,{"$f":"SUM(AW863:AW863)","v":177968.98303774232},{"$f":"+AY863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":-174237.56395682172},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q862:Q863)","v":0},{"$f":"SUM(R862:R863)","v":0},{"$f":"SUM(S862:S863)","v":0},0,{"$f":"SUM(U862:U863)","v":0},0,0,5448127,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ862:AJ863)","v":0},0,0,0,{"$f":"SUM(AN862:AN863)","v":0},0,0,0,0,{"$f":"SUM(AS862:AS863)","v":0},0,0,null,{"$f":"SUM(F864:AV864)","v":5273889.4360431787},null,{"$f":"SUM(AW864:AW864)","v":5273889.4360431787},{"$f":"+AY864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L359","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E866*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F866*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G866*$U$1","v":0},{"$f":"'OYF Savings'!G866*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G874*$W$1","v":0},{"$f":"Pension!G866*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G866*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G866*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G866*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G866*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G866*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G866*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G866*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G866*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G866*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G866*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G866*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G866*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G866*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G866*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G866*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G866*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G866*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G866*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G866*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G866*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G866*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G866*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G866*$AU$1","v":0},null,{"$f":"SUM(F866:AV866)","v":0},null,{"$f":"SUM(AW866:AW866)","v":0},{"$f":"+AY866-'ROR-Model'!G873","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L360","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E867*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F867*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G867*$U$1","v":0},{"$f":"'OYF Savings'!G867*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G875*$W$1","v":0},{"$f":"Pension!G867*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G867*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G867*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G867*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G867*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G867*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G867*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G867*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G867*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G867*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G867*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G867*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G867*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G867*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G867*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G867*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G867*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G867*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G867*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G867*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G867*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G867*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G867*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G867*$AU$1","v":0},null,{"$f":"SUM(F867:AV867)","v":0},null,{"$f":"SUM(AW867:AW867)","v":0},{"$f":"+AY867-'ROR-Model'!G874","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"SUM(G866:G867)","v":0},{"$f":"H1*SUM(H866:H867)","v":0},{"$f":"SUM(I866:I867)","v":0},{"$f":"SUM(J866:J867)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q866:Q867)","v":0},{"$f":"SUM(R866:R867)","v":0},{"$f":"SUM(S866:S867)","v":0},0,{"$f":"SUM(U866:U867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ866:AJ867)","v":0},0,0,0,{"$f":"SUM(AN866:AN867)","v":0},0,0,0,0,{"$f":"SUM(AS866:AS867)","v":0},0,0,null,{"$f":"SUM(F868:AV868)","v":0},null,{"$f":"SUM(AW868:AW868)","v":0},{"$f":"+AY868-'ROR-Model'!G875","v":0}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY869-'ROR-Model'!G876","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L363","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E870*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F870*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G870*$U$1","v":0},{"$f":"'OYF Savings'!G870*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G878*$W$1","v":0},{"$f":"Pension!G870*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G870*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G870*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G870*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G870*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G870*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G870*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G870*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G870*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G870*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G870*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G870*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G870*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G870*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G870*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G870*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G870*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G870*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G870*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G870*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G870*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G870*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G870*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G870*$AU$1","v":0},null,{"$f":"SUM(F870:AV870)","v":0},null,{"$f":"SUM(AW870:AW870)","v":0},{"$f":"+AY870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E871*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F871*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G871*$U$1","v":0},{"$f":"'OYF Savings'!G871*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G879*$W$1","v":0},{"$f":"Pension!G871*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G871*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G871*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G871*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G871*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G871*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G871*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G871*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G871*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G871*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G871*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G871*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G871*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G871*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G871*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G871*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G871*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G871*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G871*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G871*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G871*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G871*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G871*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G871*$AU$1","v":0},null,{"$f":"SUM(F871:AV871)","v":0},null,{"$f":"SUM(AW871:AW871)","v":0},{"$f":"+AY871-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F870:F871)","v":0},{"$f":"SUM(G870:G871)","v":0},{"$f":"H1*SUM(H870:H871)","v":0},{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q870:Q871)","v":0},{"$f":"SUM(R870:R871)","v":0},{"$f":"SUM(S870:S871)","v":0},0,{"$f":"SUM(U870:U871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ870:AJ871)","v":0},0,0,0,{"$f":"SUM(AN870:AN871)","v":0},0,0,0,0,{"$f":"SUM(AS870:AS871)","v":0},0,0,null,{"$f":"SUM(F872:AV872)","v":0},null,{"$f":"SUM(AW872:AW872)","v":0},{"$f":"+AY872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L367","v":169529.47596274409},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Transition Costs'!H24*S1","v":0},{"$f":"'EDIT Amort Adj'!F874*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G874*$U$1","v":0},{"$f":"'OYF Savings'!G874*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G882*$W$1","v":0},{"$f":"Pension!G874*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G874*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G874*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G874*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G874*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G874*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G874*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G874*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G874*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G874*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G874*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G874*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G874*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G874*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G874*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G874*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G874*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G874*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G874*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G874*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G874*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G874*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G874*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G874*$AU$1","v":0},null,{"$f":"SUM(F874:AV874)","v":169529.47596274409},null,{"$f":"SUM(AW874:AW874)","v":169529.47596274409},{"$f":"+AY874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L368","v":3767.1769919453363},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Transition Costs'!H25*S1","v":0},{"$f":"'EDIT Amort Adj'!F875*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G875*$U$1","v":0},{"$f":"'OYF Savings'!G875*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G883*$W$1","v":0},{"$f":"Pension!G875*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G875*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G875*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G875*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G875*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G875*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G875*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G875*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G875*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G875*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G875*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G875*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G875*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G875*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G875*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G875*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G875*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G875*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G875*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G875*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G875*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G875*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G875*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G875*$AU$1","v":0},null,{"$f":"SUM(F875:AV875)","v":3767.1769919453363},null,{"$f":"SUM(AW875:AW875)","v":3767.1769919453363},{"$f":"+AY875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":173296.65295468943},{"$f":"H1*SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},{"$f":"SUM(J874:J875)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},{"$f":"SUM(S874:S875)","v":0},0,{"$f":"SUM(U874:U875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ874:AJ875)","v":0},0,0,0,{"$f":"SUM(AN874:AN875)","v":0},0,0,0,0,{"$f":"SUM(AS874:AS875)","v":0},0,0,null,{"$f":"SUM(F876:AV876)","v":173296.65295468943},null,{"$f":"SUM(AW876:AW876)","v":173296.65295468943},{"$f":"+AY876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L371","v":6971.000645490014},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E878*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F878*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G878*$U$1","v":0},{"$f":"'OYF Savings'!G878*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G886*$W$1","v":0},{"$f":"Pension!G878*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G878*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G878*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G878*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G878*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G878*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G878*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G878*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G878*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G878*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G878*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G878*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G878*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G878*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G878*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G878*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G878*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G878*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G878*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G878*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G878*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G878*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G878*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G878*$AU$1","v":0},null,{"$f":"SUM(F878:AV878)","v":6971.000645490014},null,{"$f":"SUM(AW878:AW878)","v":6971.000645490014},{"$f":"+AY878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L372","v":6718.1776246199734},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E879*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F879*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G879*$U$1","v":0},{"$f":"'OYF Savings'!G879*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G887*$W$1","v":0},{"$f":"Pension!G879*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G879*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G879*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G879*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G879*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G879*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G879*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G879*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G879*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G879*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G879*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G879*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G879*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G879*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G879*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G879*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G879*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G879*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G879*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G879*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G879*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G879*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G879*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G879*$AU$1","v":0},null,{"$f":"SUM(F879:AV879)","v":6718.1776246199734},null,{"$f":"SUM(AW879:AW879)","v":6718.1776246199734},{"$f":"+AY879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":13689.178270109987},{"$f":"H1*SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},{"$f":"SUM(J878:J879)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q878:Q879)","v":0},{"$f":"SUM(R878:R879)","v":0},{"$f":"SUM(S878:S879)","v":0},0,{"$f":"SUM(U878:U879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ878:AJ879)","v":0},0,0,0,{"$f":"SUM(AN878:AN879)","v":0},0,0,0,0,{"$f":"SUM(AS878:AS879)","v":0},0,0,null,{"$f":"SUM(F880:AV880)","v":13689.178270109987},null,{"$f":"SUM(AW880:AW880)","v":13689.178270109987},{"$f":"+AY880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L375","v":79124.511853317264},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E882*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F882*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G882*$U$1","v":0},{"$f":"'OYF Savings'!G882*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G890*$W$1","v":0},{"$f":"Pension!G882*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G882*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G882*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G882*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G882*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G882*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G882*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G882*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G882*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G882*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G882*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G882*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G882*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G882*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G882*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G882*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G882*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G882*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G882*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G882*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G882*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G882*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G882*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G882*$AU$1","v":0},null,{"$f":"SUM(F882:AV882)","v":79124.511853317264},null,{"$f":"SUM(AW882:AW882)","v":79124.511853317264},{"$f":"+AY882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L376","v":3393.8492108762148},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E883*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F883*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G883*$U$1","v":0},{"$f":"'OYF Savings'!G883*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G891*$W$1","v":0},{"$f":"Pension!G883*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G883*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G883*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G883*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G883*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G883*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G883*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G883*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G883*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G883*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G883*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G883*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G883*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G883*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G883*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G883*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G883*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G883*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G883*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G883*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G883*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G883*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G883*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G883*$AU$1","v":0},null,{"$f":"SUM(F883:AV883)","v":3393.8492108762148},null,{"$f":"SUM(AW883:AW883)","v":3393.8492108762148},{"$f":"+AY883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":82518.361064193479},{"$f":"H1*SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q882:Q883)","v":0},{"$f":"SUM(R882:R883)","v":0},{"$f":"SUM(S882:S883)","v":0},0,{"$f":"SUM(U882:U883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ882:AJ883)","v":0},0,0,0,{"$f":"SUM(AN882:AN883)","v":0},0,0,0,0,{"$f":"SUM(AS882:AS883)","v":0},0,0,null,{"$f":"SUM(F884:AV884)","v":82518.361064193479},null,{"$f":"SUM(AW884:AW884)","v":82518.361064193479},{"$f":"+AY884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},-841201.84799902968,{"$f":"H1*H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},{"$f":"J838+J842+J846+J850+J854+J858+J862+J866+J870+J874+J878+J882","v":0},0,0,-1256806.4336160023,0,0,-146332.33492440061,{"$f":"Q838+Q842+Q846+Q850+Q854+Q858+Q862+Q866+Q870+Q874+Q878+Q882","v":-357859.21135591093},{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":0},{"$f":"S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":0},0,{"$f":"U838+U842+U846+U850+U854+U858+U862+U866+U870+U874+U878+U882","v":0},-500000,{"$f":"W838+W842+W846+W850+W854+W858+W862+W866+W870+W874+W878+W882","v":0},{"$f":"X838+X842+X846+X850+X854+X858+X862+X866+X870+X874+X878+X882","v":5261562.4677091818},0,{"$f":"Z838+Z842+Z846+Z850+Z854+Z858+Z862+Z866+Z870+Z874+Z878+Z882","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ838+AJ842+AJ846+AJ850+AJ854+AJ858+AJ862+AJ866+AJ870+AJ874+AJ878+AJ882","v":0},0,0,0,{"$f":"AN838+AN842+AN846+AN850+AN854+AN858+AN862+AN866+AN870+AN874+AN878+AN882","v":0},0,0,0,0,{"$f":"AS838+AS842+AS846+AS850+AS854+AS858+AS862+AS866+AS870+AS874+AS878+AS882","v":0},0,0,0,{"$f":"SUM(F886:AV886)","v":2159362.6398138381},null,{"$f":"SUM(AW886:AW886)","v":2159362.6398138381},{"$f":"+AY886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,0,-30504.899563280218,{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-44563.854540673783,0,0,-5188.6533309715514,{"$f":"Q839+Q843+Q847+Q851+Q855+Q859+Q863+Q867+Q871+Q875+Q879+Q883","v":-12688.975338089005},{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":0},{"$f":"S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":0},0,{"$f":"U839+U843+U847+U851+U855+U859+U863+U867+U871+U875+U879+U883","v":0},0,{"$f":"W839+W843+W847+W851+W855+W859+W863+W867+W871+W875+W879+W883","v":0},{"$f":"X839+X843+X847+X851+X855+X859+X863+X867+X871+X875+X879+X883","v":186564.53229081808},0,{"$f":"Z839+Z843+Z847+Z851+Z855+Z859+Z863+Z867+Z871+Z875+Z879+Z883","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ839+AJ843+AJ847+AJ851+AJ855+AJ859+AJ863+AJ867+AJ871+AJ875+AJ879+AJ883","v":0},0,0,0,{"$f":"AN839+AN843+AN847+AN851+AN855+AN859+AN863+AN867+AN871+AN875+AN879+AN883","v":0},0,0,0,0,{"$f":"AS839+AS843+AS847+AS851+AS855+AS859+AS863+AS867+AS871+AS875+AS879+AS883","v":0},0,0,0,{"$f":"SUM(F887:AV887)","v":93618.149517803526},null,{"$f":"SUM(AW887:AW887)","v":93618.149517803526},{"$f":"+AY887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"G886+G887","v":-871706.74756230984},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-1301370.2881566761,0,0,-151520.98825537215,-370548.18669399992,{"$f":"SUM(R886:R887)","v":0},{"$f":"IF((S886+S887)=S884+S880+S876+S872+S868+S864+S860+S856+S852+S848+S844+S840,S886+S887,\"ERROR\")","v":0},0,{"$f":"IF((U886+U887)=U884+U880+U876+U872+U868+U864+U860+U856+U852+U848+U844+U840,U886+U887,\"ERROR\")","v":0},-500000,0,5448127,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ886+AJ887)=AJ884+AJ880+AJ876+AJ872+AJ868+AJ864+AJ860+AJ856+AJ852+AJ848+AJ844+AJ840,AJ886+AJ887,\"ERROR\")","v":0},0,0,0,{"$f":"IF((AN886+AN887)=AN884+AN880+AN876+AN872+AN868+AN864+AN860+AN856+AN852+AN848+AN844+AN840,AN886+AN887,\"ERROR\")","v":0},0,0,0,0,{"$f":"IF((AS886+AS887)=AS884+AS880+AS876+AS872+AS868+AS864+AS860+AS856+AS852+AS848+AS844+AS840,AS886+AS887,\"ERROR\")","v":0},0,0,0,{"$f":"SUM(F889:AV889)","v":2252980.789331642},null,{"$f":"SUM(AW889:AW889)","v":2252980.789331642},{"$f":"+AY889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G649+G752+G805+G833+G889","v":-178624.68015103694},{"$f":"H1*H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},-24829836.381773278,{"$f":"L649+L752+L805+L833+L889","v":-663256.65271177026},-1301370.2881566761,0,-6175.079999999999,-151520.98825537215,-370548.18669399992,{"$f":"R649+R752+R805+R833+R889","v":1092325.9646306131},0,{"$f":"T649+T752+T805+T833+T889","v":0},{"$f":"U649+U752+U805+U833+U889","v":0},-500000,1639.949506282125,5448127,0,0,0,0,0,0,{"$f":"AE649+AE752+AE805+AE833+AE889","v":0},0,0,0,0,{"$f":"AJ649+AJ752+AJ805+AJ833+AJ889","v":0},0,0,0,{"$f":"AN649+AN752+AN805+AN833+AN889","v":0},0,0,0,0,{"$f":"AS649+AS752+AS805+AS833+AS889","v":0},0,0,0,{"$f":"SUM(F892:AV892)","v":-21459239.343605235},null,{"$f":"SUM(AW892:AW892)","v":-21459239.343605235},{"$f":"+AY892-'ROR-Model'!G905","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"EXPENSES!L388*$G$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E900*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F900*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G900*$U$1","v":0},{"$f":"'OYF Savings'!G900*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G908*$W$1","v":0},{"$f":"Pension!G900*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G900*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G900*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G900*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G900*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G900*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G900*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G900*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G900*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G900*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G900*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G900*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G900*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G900*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G900*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G900*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G900*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G900*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G900*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G900*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G900*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G900*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G900*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G900*$AU$1","v":0},null,{"$f":"SUM(F900:AV900)","v":0},null,{"$f":"SUM(AW900:AW900)","v":0},{"$f":"+AY900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L389*$G$1","v":536403.11860094848},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E901*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F901*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G901*$U$1","v":0},{"$f":"'OYF Savings'!G901*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G909*$W$1","v":0},{"$f":"Pension!G901*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G901*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G901*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G901*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G901*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G901*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G901*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G901*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G901*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G901*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G901*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G901*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G901*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G901*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G901*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G901*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G901*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G901*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G901*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G901*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G901*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G901*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G901*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G901*$AU$1","v":0},null,{"$f":"SUM(F901:AV901)","v":536403.11860094848},null,{"$f":"SUM(AW901:AW901)","v":536403.11860094848},{"$f":"+AY901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L390*$G$1","v":8435776.7461135536},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E902*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F902*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G902*$U$1","v":0},{"$f":"'OYF Savings'!G902*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G910*$W$1","v":0},{"$f":"Pension!G902*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G902*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G902*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G902*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G902*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G902*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G902*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G902*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G902*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G902*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G902*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G902*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G902*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G902*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G902*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G902*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G902*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G902*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G902*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G902*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G902*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G902*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G902*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G902*$AU$1","v":0},null,{"$f":"SUM(F902:AV902)","v":8435776.7461135536},null,{"$f":"SUM(AW902:AW902)","v":8435776.7461135536},{"$f":"+AY902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L391*$G$1","v":6015785.54028292},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E903*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F903*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G903*$U$1","v":0},{"$f":"'OYF Savings'!G903*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G911*$W$1","v":0},{"$f":"Pension!G903*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G903*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G903*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G903*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G903*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G903*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G903*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G903*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G903*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G903*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G903*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G903*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G903*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G903*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G903*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G903*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G903*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G903*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G903*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G903*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G903*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G903*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G903*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G903*$AU$1","v":0},null,{"$f":"SUM(F903:AV903)","v":6015785.54028292},null,{"$f":"SUM(AW903:AW903)","v":6015785.54028292},{"$f":"+AY903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":14987965.404997421},{"$f":"H1*SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},{"$f":"SUM(J900:J903)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q900:Q903)","v":0},{"$f":"SUM(R900:R903)","v":0},{"$f":"SUM(S900:S903)","v":0},0,{"$f":"SUM(U900:U903)","v":0},0,0,0,0,{"$f":"SUM(Z900:Z903)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ900:AJ903)","v":0},0,0,0,{"$f":"SUM(AN900:AN903)","v":0},0,0,0,0,{"$f":"SUM(AS900:AS903)","v":0},0,0,null,{"$f":"SUM(AW900:AW903)","v":14987965.404997421},null,{"$f":"SUM(AY900:AY903)","v":14987965.404997421},{"$f":"+AY904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY905-'ROR-Model'!G906","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L395*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E907*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F907*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G907*$U$1","v":0},{"$f":"'OYF Savings'!G907*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G915*$W$1","v":0},{"$f":"Pension!G907*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G907*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G907*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G907*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G907*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G907*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G907*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G907*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G907*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G907*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G907*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G907*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G907*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G907*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G907*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G907*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G907*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G907*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G907*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G907*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G907*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G907*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G907*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G907*$AU$1","v":0},null,{"$f":"SUM(F907:AV907)","v":0},null,{"$f":"SUM(AW907:AW907)","v":0},{"$f":"+AY907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L396*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E908*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F908*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G908*$U$1","v":0},{"$f":"'OYF Savings'!G908*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G916*$W$1","v":0},{"$f":"Pension!G908*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G908*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G908*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G908*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G908*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G908*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G908*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G908*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G908*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G908*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G908*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G908*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G908*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G908*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G908*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G908*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G908*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G908*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G908*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G908*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G908*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G908*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G908*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G908*$AU$1","v":0},null,{"$f":"SUM(F908:AV908)","v":0},null,{"$f":"SUM(AW908:AW908)","v":0},{"$f":"+AY908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L397*G1","v":9.0949470177292824E-13},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E909*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F909*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G909*$U$1","v":0},{"$f":"'OYF Savings'!G909*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G917*$W$1","v":0},{"$f":"Pension!G909*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G909*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G909*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G909*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G909*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G909*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G909*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G909*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G909*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G909*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G909*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G909*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G909*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G909*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G909*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G909*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G909*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G909*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G909*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G909*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G909*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G909*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G909*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G909*$AU$1","v":0},null,{"$f":"SUM(F909:AV909)","v":9.0949470177292824E-13},null,{"$f":"SUM(AW909:AW909)","v":9.0949470177292824E-13},{"$f":"+AY909-'ROR-Model'!G910","v":9.0949470177292824E-13}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L398*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E910*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F910*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G910*$U$1","v":0},{"$f":"'OYF Savings'!G910*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G918*$W$1","v":0},{"$f":"Pension!G910*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G910*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G910*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G910*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G910*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G910*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G910*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G910*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G910*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G910*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G910*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G910*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G910*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G910*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G910*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G910*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G910*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G910*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G910*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G910*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G910*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G910*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G910*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G910*$AU$1","v":0},null,{"$f":"SUM(F910:AV910)","v":0},null,{"$f":"SUM(AW910:AW910)","v":0},{"$f":"+AY910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":9.0949470177292824E-13},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q910)","v":0},{"$f":"SUM(R907:R910)","v":0},{"$f":"SUM(S907:S910)","v":0},0,{"$f":"SUM(U907:U910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ907:AJ910)","v":0},0,0,0,{"$f":"SUM(AN907:AN910)","v":0},0,0,0,0,{"$f":"SUM(AS907:AS910)","v":0},0,0,null,{"$f":"SUM(AW907:AW910)","v":9.0949470177292824E-13},null,{"$f":"SUM(AY907:AY910)","v":9.0949470177292824E-13},{"$f":"+AY911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":14987965.404997421},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,{"$f":"R904+R911","v":0},0,{"$f":"T904+T911","v":0},{"$f":"U904+U911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ904+AJ911","v":0},0,0,0,{"$f":"AN904+AN911","v":0},0,0,0,0,{"$f":"AS904+AS911","v":0},0,0,null,{"$f":"SUM(F913:AV913)","v":14987965.404997421},null,{"$f":"SUM(AW913:AW913)","v":14987965.404997421},{"$f":"+AY913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L405*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E917*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F917*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G917*$U$1","v":0},{"$f":"'OYF Savings'!G917*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G925*$W$1","v":0},{"$f":"Pension!G917*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G917*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G917*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G917*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G917*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G917*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G917*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G917*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G917*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G917*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G917*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G917*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G917*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G917*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G917*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G917*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G917*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G917*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G917*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G917*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G917*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G917*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G917*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G917*$AU$1","v":0},null,{"$f":"SUM(F917:AV917)","v":0},null,{"$f":"SUM(AW917:AW917)","v":0},{"$f":"+AY917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L406*G1","v":279989.1119582518},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E918*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F918*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G918*$U$1","v":0},{"$f":"'OYF Savings'!G918*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G926*$W$1","v":0},{"$f":"Pension!G918*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G918*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G918*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G918*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G918*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G918*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G918*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G918*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G918*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G918*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G918*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G918*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G918*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G918*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G918*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G918*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G918*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G918*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G918*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G918*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G918*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G918*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G918*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G918*$AU$1","v":0},null,{"$f":"SUM(F918:AV918)","v":279989.1119582518},null,{"$f":"SUM(AW918:AW918)","v":279989.1119582518},{"$f":"+AY918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L407*G1","v":5222993.0080844425},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E919*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F919*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G919*$U$1","v":0},{"$f":"'OYF Savings'!G919*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G927*$W$1","v":0},{"$f":"Pension!G919*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G919*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G919*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G919*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G919*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G919*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G919*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G919*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G919*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G919*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G919*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G919*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G919*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G919*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G919*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G919*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G919*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G919*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G919*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G919*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G919*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G919*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G919*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G919*$AU$1","v":0},null,{"$f":"SUM(F919:AV919)","v":5222993.0080844425},null,{"$f":"SUM(AW919:AW919)","v":5222993.0080844425},{"$f":"+AY919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L408*G1","v":-66116.763817708183},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E920*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F920*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G920*$U$1","v":0},{"$f":"'OYF Savings'!G920*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G928*$W$1","v":0},{"$f":"Pension!G920*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G920*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G920*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G920*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G920*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G920*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G920*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G920*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G920*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G920*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G920*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G920*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G920*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G920*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G920*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G920*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G920*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G920*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G920*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G920*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G920*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G920*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G920*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G920*$AU$1","v":0},null,{"$f":"SUM(F920:AV920)","v":-66116.763817708183},null,{"$f":"SUM(AW920:AW920)","v":-66116.763817708183},{"$f":"+AY920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G916:G920)","v":5436865.3562249867},{"$f":"H1*SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},{"$f":"SUM(J917:J920)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q917:Q920)","v":0},{"$f":"SUM(R917:R920)","v":0},{"$f":"SUM(S917:S920)","v":0},0,{"$f":"SUM(U917:U920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ917:AJ920)","v":0},0,0,0,{"$f":"SUM(AN917:AN920)","v":0},0,0,0,0,{"$f":"SUM(AS917:AS920)","v":0},0,0,null,{"$f":"SUM(AW917:AW920)","v":5436865.3562249867},null,{"$f":"SUM(AY917:AY920)","v":5436865.3562249867},{"$f":"+AY921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$41","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-5010951.0082114153},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$41","v":1140158.8069273939},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$41","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$41","v":0},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$41","v":6145402.9042653739},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$41","v":164156.51304252163},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$41","v":322090.11067963985},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$41","v":0},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$41","v":1528.3368759500804},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$41","v":37501.556875552109},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$41","v":91710.950795920871},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$41","v":-270351.48569779005},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$41","v":0},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$41","v":0},{"$f":"((U512)-(U639+U892+U913+U921-U925))*Taxes!$L$41","v":1388546.4567271164},{"$f":"((V512)-(V639+V892+V913+V921-V925))*Taxes!$L$41","v":123750.37051747351},{"$f":"((W512)-(W639+W892+W913+W921-W925))*Taxes!$L$41","v":147857.40069284377},{"$f":"((X512)-(X639+X892+X913+X921-X925))*Taxes!$L$41","v":-1348415.4697525029},{"$f":"((Y512)-(Y639+Y892+Y913+Y921-Y925))*Taxes!$L$41","v":0},{"$f":"((Z512)-(Z639+Z892+Z913+Z921-Z925))*Taxes!$L$41","v":0},{"$f":"((AA512)-(AA639+AA892+AA913+AA921-AA925))*Taxes!$L$41","v":0},{"$f":"((AB512)-(AB639+AB892+AB913+AB921-AB925))*Taxes!$L$41","v":0},{"$f":"((AC512)-(AC639+AC892+AC913+AC921-AC925))*Taxes!$L$41","v":0},{"$f":"((AD512)-(AD639+AD892+AD913+AD921-AD925))*Taxes!$L$41","v":0},{"$f":"((AE512)-(AE639+AE892+AE913+AE921-AE925))*Taxes!$L$41","v":0},{"$f":"((AF512)-(AF639+AF892+AF913+AF921-AF925))*Taxes!$L$41","v":0},{"$f":"((AG512)-(AG639+AG892+AG913+AG921-AG925))*Taxes!$L$41","v":0},{"$f":"((AH512)-(AH639+AH892+AH913+AH921-AH925))*Taxes!$L$41","v":0},{"$f":"((AI512)-(AI639+AI892+AI913+AI921-AI925))*Taxes!$L$41","v":0},{"$f":"((AJ512)-(AJ639+AJ892+AJ913+AJ921-AJ925))*Taxes!$L$41","v":0},{"$f":"((AK512)-(AK639+AK892+AK913+AK921-AK925))*Taxes!$L$41","v":0},{"$f":"((AL512)-(AL639+AL892+AL913+AL921-AL925))*Taxes!$L$41","v":0},{"$f":"((AM512)-(AM639+AM892+AM913+AM921-AM925))*Taxes!$L$41","v":0},{"$f":"((AN512)-(AN639+AN892+AN913+AN921-AN925))*Taxes!$L$41","v":0},{"$f":"((AO512)-(AO639+AO892+AO913+AO921-AO925))*Taxes!$L$41","v":0},{"$f":"((AP512)-(AP639+AP892+AP913+AP921-AP925))*Taxes!$L$41","v":0},{"$f":"((AQ512)-(AQ639+AQ892+AQ913+AQ921-AQ925))*Taxes!$L$41","v":0},{"$f":"((AR512)-(AR639+AR892+AR913+AR921-AR925))*Taxes!$L$41","v":0},{"$f":"((AS512)-(AS639+AS892+AS913+AS921-AS925))*Taxes!$L$41","v":0},{"$f":"((AT512)-(AT639+AT892+AT913+AT921-AT925))*Taxes!$L$41","v":0},{"$f":"((AU512)-(AU639+AU892+AU913+AU921-AU925))*Taxes!$L$41","v":0},{"$f":"((AV512)-(AV639+AV892+AV913+AV921-AV925))*Taxes!$L$41","v":0},{"$f":"((AW512)-(AW639+AW892+AW913+AW921-AW925))*Taxes!$L$41","v":2932985.4437380782},null,{"$f":"SUM(AW923:AW923)","v":2932985.4437380782},{"$f":"+AY923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L413*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E925*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F925*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G925*$U$1","v":0},{"$f":"'OYF Savings'!G925*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G933*$W$1","v":0},{"$f":"Pension!G925*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G925*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G925*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G925*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G925*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G925*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G925*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G925*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G925*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G925*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G925*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G925*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G925*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G925*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G925*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G925*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G925*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G925*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G925*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G925*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G925*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G925*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G925*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G925*$AU$1","v":0},null,{"$f":"SUM(F925:AV925)","v":0},null,{"$f":"SUM(AW925:AW925)","v":0},{"$f":"+AY925-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L415*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E927*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F927*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G927*$U$1","v":0},{"$f":"'OYF Savings'!G927*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G935*$W$1","v":0},{"$f":"Pension!G927*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G927*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G927*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G927*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G927*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G927*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G927*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G927*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G927*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G927*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G927*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G927*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G927*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G927*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G927*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G927*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G927*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G927*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G927*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G927*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G927*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G927*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G927*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G927*$AU$1","v":0},null,{"$f":"SUM(F927:AV927)","v":0},null,{"$f":"SUM(AW927:AW927)","v":0},{"$f":"+AY927-'ROR-Model'!G940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L417*G1","v":-487801.35000000033},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E929*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F929*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G929*$U$1","v":0},{"$f":"'OYF Savings'!G929*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G937*$W$1","v":0},{"$f":"Pension!G929*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G929*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G929*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G929*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G929*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G929*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G929*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G929*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G929*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G929*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G929*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G929*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G929*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G929*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G929*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G929*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G929*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G929*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G929*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G929*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G929*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G929*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G929*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G929*$AU$1","v":0},null,{"$f":"SUM(F929:AV929)","v":-487801.35000000033},null,{"$f":"SUM(AW929:AW929)","v":-487801.35000000033},{"$f":"+AY929-'ROR-Model'!G942","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E931*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F931*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G931*$U$1","v":0},{"$f":"'OYF Savings'!G931*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G939*$W$1","v":0},{"$f":"Pension!G931*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G931*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G931*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G931*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G931*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G931*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G931*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G931*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G931*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G931*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G931*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G931*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G931*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G931*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G931*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G931*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G931*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G931*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G931*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G931*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G931*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G931*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G931*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G931*$AU$1","v":0},null,{"$f":"SUM(F931:AV931)","v":0},null,{"$f":"SUM(AW931:AW931)","v":0},{"$f":"+AY931-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":-61887.001986428862},{"$f":"H921+H923+H925+H927+H929+H931","v":1140158.8069273939},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,6145402.9042653739,164156.51304252163,322090.11067963985,0,1528.3368759500804,37501.556875552109,91710.950795920871,{"$f":"R921+R923+R925+R927+R929+R931","v":-270351.48569779005},0,{"$f":"T921+T923+T925+T927+T929+T931","v":0},{"$f":"U921+U923+U925+U927+U929+U931","v":1388546.4567271164},123750.37051747351,147857.40069284377,-1348415.4697525029,0,{"$f":"Z921+Z923+Z925+Z927+Z929+Z931","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ921+AJ923+AJ925+AJ927+AJ929+AJ931","v":0},0,0,0,{"$f":"AN921+AN923+AN925+AN927+AN929+AN931","v":0},0,0,0,0,{"$f":"AS921+AS923+AS925+AS927+AS929+AS931","v":0},0,0,0,{"$f":"SUM(F933:AV933)","v":7882049.4499630621},null,{"$f":"SUM(AW933:AW933)","v":7882049.4499630621},{"$f":"+AY933-'ROR-Model'!G950","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*G913+G933","v":14926078.403010992},{"$f":"H1*H913+H933","v":1140158.8069273939},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},6145402.9042653739,164156.51304252163,322090.11067963985,0,1528.3368759500804,37501.556875552109,91710.950795920871,{"$f":"R913+R933","v":-270351.48569779005},0,{"$f":"T913+T933","v":0},{"$f":"U913+U933","v":1388546.4567271164},123750.37051747351,147857.40069284377,-1348415.4697525029,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ913+AJ933","v":0},0,0,0,{"$f":"AN913+AN933","v":0},0,0,0,0,{"$f":"AS913+AS933","v":0},0,0,0,{"$f":"SUM(F936:AV936)","v":22870014.854960486},null,{"$f":"SUM(AW936:AW936)","v":22870014.854960486},{"$f":"+AY936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G1*G639+G892+G936","v":14747453.722859956},{"$f":"H1*H639+H892+H936","v":-265510.55289070727},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},-18684433.477507904,-499100.1396692486,-979280.17747703625,0,-4646.7431240499191,-114019.43137982005,-278837.23589807906,{"$f":"R639+R892+R936","v":821974.47893282305},0,{"$f":"T639+T892+T936","v":0},{"$f":"U639+U892+U936","v":1388546.4567271164},-376249.62948252651,149497.35019912591,4099711.5302474974,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ639+AJ892+AJ936","v":0},0,0,0,{"$f":"AN639+AN892+AN936","v":0},0,0,0,0,{"$f":"AS639+AS892+AS936","v":0},0,0,0,{"$f":"SUM(F939:AV939)","v":5106.1515371464193},null,{"$f":"SUM(AW939:AW939)","v":5106.1515371464193},{"$f":"+AY939-'ROR-Model'!G956","v":-3.7252902984619141E-9}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AQ$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E950*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F950*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G950*$U$1","v":0},{"$f":"'OYF Savings'!G950*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G958*$W$1","v":0},{"$f":"Pension!G950*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G950*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G950*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G950*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G950*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G950*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G950*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G950*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G950*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G950*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G950*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G950*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G950*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G950*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G950*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G950*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G950*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G950*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G950*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G950*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G950*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G950*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G950*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G950*$AU$1","v":0},null,{"$f":"SUM(F950:AV950)","v":0},null,{"$f":"SUM(AW950:AW950)","v":0},{"$f":"+AY950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E951*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F951*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G951*$U$1","v":0},{"$f":"'OYF Savings'!G951*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G959*$W$1","v":0},{"$f":"Pension!G951*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G951*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G951*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G951*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G951*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G951*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G951*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G951*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G951*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G951*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G951*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G951*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G951*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G951*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G951*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G951*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G951*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G951*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G951*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G951*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G951*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G951*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G951*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G951*$AU$1","v":0},null,{"$f":"SUM(F951:AV951)","v":0},null,{"$f":"SUM(AW951:AW951)","v":0},{"$f":"+AY951-'ROR-Model'!G967","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S950:S951)","v":0},0,{"$f":"SUM(U950:U951)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ950:AJ951)","v":0},0,0,0,{"$f":"SUM(AN950:AN951)","v":0},0,0,0,0,{"$f":"SUM(AS950:AS951)","v":0},0,0,null,{"$f":"SUM(F953:AV953)","v":0},null,{"$f":"SUM(AW953:AW953)","v":0},{"$f":"+AY953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AQ$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP21*Wexpro!$G$12*$J$1","v":-394806.15342000005},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E956*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F956*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G956*$U$1","v":0},{"$f":"'OYF Savings'!G956*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G964*$W$1","v":0},{"$f":"Pension!G956*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G956*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G956*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G956*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G956*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G956*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G956*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G956*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G956*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G956*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G956*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G956*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G956*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G956*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G956*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G956*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G956*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G956*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G956*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G956*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G956*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G956*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G956*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G956*$AU$1","v":0},null,{"$f":"SUM(F956:AV956)","v":-394806.15342000005},null,{"$f":"SUM(AW956:AW956)","v":-394806.15342000005},{"$f":"+AY956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AQ$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP22*Wexpro!$G$12*$J$1","v":-90575.373420000004},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E957*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F957*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G957*$U$1","v":0},{"$f":"'OYF Savings'!G957*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G965*$W$1","v":0},{"$f":"Pension!G957*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G957*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G957*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G957*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G957*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G957*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G957*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G957*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G957*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G957*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G957*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G957*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G957*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G957*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G957*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G957*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G957*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G957*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G957*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G957*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G957*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G957*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G957*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G957*$AU$1","v":0},null,-90575.373420000004,null,-90575.373420000004,{"$f":"+AY957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AQ$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP23*Wexpro!$G$12*$J$1","v":-3287043.51003},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E958*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F958*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G958*$U$1","v":0},{"$f":"'OYF Savings'!G958*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G966*$W$1","v":0},{"$f":"Pension!G958*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G958*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G958*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G958*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G958*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G958*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G958*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G958*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G958*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G958*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G958*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G958*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G958*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G958*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G958*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G958*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G958*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G958*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G958*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G958*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G958*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G958*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G958*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G958*$AU$1","v":0},null,-3287043.51003,null,-3287043.51003,{"$f":"+AY958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$24*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP24*Wexpro!$G$12*$J$1","v":-1084630.4311500003},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E959*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F959*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G959*$U$1","v":0},{"$f":"'OYF Savings'!G959*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G967*$W$1","v":0},{"$f":"Pension!G959*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G959*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G959*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G959*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G959*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G959*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G959*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G959*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G959*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G959*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G959*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G959*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G959*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G959*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G959*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G959*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G959*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G959*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G959*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G959*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G959*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G959*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G959*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G959*$AU$1","v":0},null,-1084630.4311500003,null,-1084630.4311500003,{"$f":"+AY959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AQ$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP25*Wexpro!$G$12*$J$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E960*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F960*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G960*$U$1","v":0},{"$f":"'OYF Savings'!G960*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G968*$W$1","v":0},{"$f":"Pension!G960*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G960*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G960*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G960*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G960*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G960*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G960*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G960*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G960*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G960*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G960*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G960*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G960*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G960*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G960*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G960*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G960*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G960*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G960*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G960*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G960*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G960*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G960*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G960*$AU$1","v":0},null,-169710.41556000002,null,-169710.41556000002,{"$f":"+AY960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E961*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F961*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G961*$U$1","v":0},{"$f":"'OYF Savings'!G961*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G969*$W$1","v":0},{"$f":"Pension!G961*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G961*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G961*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G961*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G961*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G961*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G961*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G961*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G961*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G961*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G961*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G961*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G961*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G961*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G961*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G961*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G961*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G961*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G961*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G961*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G961*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G961*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G961*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G961*$AU$1","v":0},null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+AY961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E962*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F962*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G962*$U$1","v":0},{"$f":"'OYF Savings'!G962*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G970*$W$1","v":0},{"$f":"Pension!G962*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G962*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G962*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G962*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G962*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G962*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G962*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G962*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G962*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G962*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G962*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G962*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G962*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G962*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G962*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G962*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G962*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G962*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G962*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G962*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G962*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G962*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G962*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G962*$AU$1","v":0},null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+AY962-'ROR-Model'!G978","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,null,{"$f":"SUM(J956:J962)","v":-5037992.5680000009},null,null,null,null,null,null,null,null,{"$f":"SUM(S956:S962)","v":0},0,{"$f":"SUM(U956:U962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ956:AJ962)","v":0},0,0,0,{"$f":"SUM(AN956:AN962)","v":0},0,0,0,0,{"$f":"SUM(AS956:AS962)","v":0},0,0,null,{"$f":"+AW1091","v":-5037992.5680000009},null,{"$f":"+AY1091","v":-5037992.5680000009},{"$f":"+AY964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY966-'ROR-Model'!G982","v":0}]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY967-'ROR-Model'!G983","v":0}]
[null,null,"Wyoming",null,{"$f":"+F968","v":0},{"$f":"'Rate Base'!$AQ$33*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E968*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F968*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G968*$U$1","v":0},{"$f":"'OYF Savings'!G968*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G976*$W$1","v":0},{"$f":"Pension!G968*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G968*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G968*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G968*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G968*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G968*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G968*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G968*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G968*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G968*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G968*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G968*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G968*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G968*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G968*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G968*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G968*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G968*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G968*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G968*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G968*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G968*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G968*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G968*$AU$1","v":0},null,{"$f":"SUM(F968:AV968)","v":0},null,{"$f":"SUM(AW968:AW968)","v":0},{"$f":"+AY968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$34*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E969*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F969*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G969*$U$1","v":0},{"$f":"'OYF Savings'!G969*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G977*$W$1","v":0},{"$f":"Pension!G969*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G969*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G969*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G969*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G969*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G969*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G969*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G969*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G969*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G969*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G969*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G969*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G969*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G969*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G969*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G969*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G969*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G969*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G969*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G969*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G969*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G969*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G969*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G969*$AU$1","v":0},null,{"$f":"SUM(F969:AV969)","v":0},null,{"$f":"SUM(AW969:AW969)","v":0},{"$f":"+AY969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S968:S969)","v":0},0,{"$f":"SUM(U968:U969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ968:AJ969)","v":0},0,0,0,{"$f":"SUM(AN968:AN969)","v":0},0,0,0,0,{"$f":"SUM(AS968:AS969)","v":0},0,0,null,{"$f":"SUM(F970:AV970)","v":0},null,{"$f":"SUM(AW970:AW970)","v":0},{"$f":"+AY970-'ROR-Model'!G986","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY971-'ROR-Model'!G987","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,{"$f":"+F973","v":4351.218849478988},{"$f":"'Rate Base'!$AQ$38*$F$1","v":4351.218849478988},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E973*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F973*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G973*$U$1","v":0},{"$f":"'OYF Savings'!G973*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G981*$W$1","v":0},{"$f":"Pension!G973*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G973*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G973*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G973*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G973*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G973*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G973*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G973*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G973*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G973*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G973*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G973*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G973*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G973*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G973*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G973*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G973*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G973*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G973*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G973*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G973*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G973*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G973*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G973*$AU$1","v":0},null,{"$f":"SUM(F973:AV973)","v":4351.218849478988},null,{"$f":"SUM(AW973:AW973)","v":4351.218849478988},{"$f":"+AY973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$39*$F$1","v":58940.191150512546},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E974*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F974*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G974*$U$1","v":0},{"$f":"'OYF Savings'!G974*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G982*$W$1","v":0},{"$f":"Pension!G974*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G974*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G974*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G974*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G974*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G974*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G974*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G974*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G974*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G974*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G974*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G974*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G974*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G974*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G974*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G974*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G974*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G974*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G974*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G974*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G974*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G974*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G974*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G974*$AU$1","v":0},null,{"$f":"SUM(F974:AV974)","v":58940.191150512546},null,{"$f":"SUM(AW974:AW974)","v":58940.191150512546},{"$f":"+AY974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":63291.409999991534},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S973:S974)","v":0},0,{"$f":"SUM(U973:U974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ973:AJ974)","v":0},0,0,0,{"$f":"SUM(AN973:AN974)","v":0},0,0,0,0,{"$f":"SUM(AS973:AS974)","v":0},0,0,null,{"$f":"SUM(F975:AV975)","v":63291.409999991534},null,{"$f":"SUM(AW975:AW975)","v":63291.409999991534},{"$f":"+AY975-'ROR-Model'!G991","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY976-'ROR-Model'!G992","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY977-'ROR-Model'!G993","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$43*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E978*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F978*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G978*$U$1","v":0},{"$f":"'OYF Savings'!G978*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G986*$W$1","v":0},{"$f":"Pension!G978*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G978*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G978*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G978*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G978*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G978*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G978*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G978*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G978*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G978*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G978*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G978*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G978*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G978*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G978*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G978*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G978*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G978*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G978*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G978*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G978*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G978*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G978*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G978*$AU$1","v":0},null,{"$f":"SUM(F978:AV978)","v":0},null,{"$f":"SUM(AW978:AW978)","v":0},{"$f":"+AY978-'ROR-Model'!G994","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$44*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E979*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F979*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G979*$U$1","v":0},{"$f":"'OYF Savings'!G979*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G987*$W$1","v":0},{"$f":"Pension!G979*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G979*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G979*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G979*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G979*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G979*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G979*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G979*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G979*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G979*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G979*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G979*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G979*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G979*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G979*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G979*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G979*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G979*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G979*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G979*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G979*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G979*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G979*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G979*$AU$1","v":0},null,0,null,0,{"$f":"+AY979-'ROR-Model'!G995","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$45*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E980*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F980*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G980*$U$1","v":0},{"$f":"'OYF Savings'!G980*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G988*$W$1","v":0},{"$f":"Pension!G980*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G980*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G980*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G980*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G980*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G980*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G980*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G980*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G980*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G980*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G980*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G980*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G980*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G980*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G980*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G980*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G980*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G980*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G980*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G980*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G980*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G980*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G980*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G980*$AU$1","v":0},null,0,null,0,{"$f":"+AY980-'ROR-Model'!G996","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F981","v":8881023.0747740716},{"$f":"'Rate Base'!$AQ$46*$F$1","v":8881023.0747740716},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E981*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F981*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G981*$U$1","v":0},{"$f":"'OYF Savings'!G981*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G989*$W$1","v":0},{"$f":"Pension!G981*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G981*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G981*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G981*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G981*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G981*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G981*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G981*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G981*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G981*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G981*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G981*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G981*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G981*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G981*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G981*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G981*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G981*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G981*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G981*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G981*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G981*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G981*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G981*$AU$1","v":0},null,8881023.0747740716,null,8881023.0747740716,{"$f":"+AY981-'ROR-Model'!G997","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$47*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E982*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F982*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G982*$U$1","v":0},{"$f":"'OYF Savings'!G982*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G990*$W$1","v":0},{"$f":"Pension!G982*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G982*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G982*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G982*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G982*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G982*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G982*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G982*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G982*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G982*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G982*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G982*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G982*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G982*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G982*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G982*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G982*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G982*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G982*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G982*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G982*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G982*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G982*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G982*$AU$1","v":0},null,0,null,0,{"$f":"+AY982-'ROR-Model'!G998","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$48*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E983*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F983*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G983*$U$1","v":0},{"$f":"'OYF Savings'!G983*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G991*$W$1","v":0},{"$f":"Pension!G983*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G983*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G983*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G983*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G983*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G983*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G983*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G983*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G983*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G983*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G983*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G983*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G983*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G983*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G983*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G983*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G983*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G983*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G983*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G983*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G983*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G983*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G983*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G983*$AU$1","v":0},null,0,null,0,{"$f":"+AY983-'ROR-Model'!G999","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$49*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E984*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F984*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G984*$U$1","v":0},{"$f":"'OYF Savings'!G984*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G992*$W$1","v":0},{"$f":"Pension!G984*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G984*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G984*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G984*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G984*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G984*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G984*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G984*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G984*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G984*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G984*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G984*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G984*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G984*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G984*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G984*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G984*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G984*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G984*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G984*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G984*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G984*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G984*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G984*$AU$1","v":0},null,0,null,0,{"$f":"+AY984-'ROR-Model'!G1000","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AQ$50*$F$1","v":285963749.68085122},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E985*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F985*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G985*$U$1","v":0},{"$f":"'OYF Savings'!G985*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G993*$W$1","v":0},{"$f":"Pension!G985*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G985*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G985*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G985*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G985*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G985*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G985*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G985*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G985*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G985*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G985*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G985*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G985*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G985*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G985*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G985*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G985*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G985*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G985*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G985*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G985*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G985*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G985*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G985*$AU$1","v":0},null,285963749.68085122,null,285963749.68085122,{"$f":"+AY985-'ROR-Model'!G1001","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F978:F985)","v":294844772.75562531},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E986*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F986*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G986*$U$1","v":0},{"$f":"'OYF Savings'!G986*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G994*$W$1","v":0},{"$f":"Pension!G986*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G986*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G986*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G986*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G986*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G986*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G986*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G986*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G986*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G986*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G986*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G986*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G986*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G986*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G986*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G986*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G986*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G986*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G986*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G986*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G986*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G986*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G986*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G986*$AU$1","v":0},null,294844772.75562531,null,294844772.75562531,{"$f":"+AY986-'ROR-Model'!G1002","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY987-'ROR-Model'!G1003","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY988-'ROR-Model'!G1004","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E989*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F989*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G989*$U$1","v":0},{"$f":"'OYF Savings'!G989*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G997*$W$1","v":0},{"$f":"Pension!G989*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G989*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G989*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G989*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G989*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G989*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G989*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G989*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G989*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G989*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G989*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G989*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G989*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G989*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G989*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G989*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G989*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G989*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G989*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G989*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G989*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G989*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G989*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G989*$AU$1","v":0},null,{"$f":"SUM(F989:AV989)","v":0},null,{"$f":"SUM(AW989:AW989)","v":0},{"$f":"+AY989-'ROR-Model'!G1005","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":644809.10593451187},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E990*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F990*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G990*$U$1","v":0},{"$f":"'OYF Savings'!G990*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G998*$W$1","v":0},{"$f":"Pension!G990*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G990*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G990*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G990*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G990*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G990*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G990*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G990*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G990*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G990*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G990*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G990*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G990*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G990*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G990*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G990*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G990*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G990*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G990*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G990*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G990*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G990*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G990*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G990*$AU$1","v":0},null,{"$f":"SUM(F990:AV990)","v":644809.10593451187},null,{"$f":"SUM(AW990:AW990)","v":644809.10593451187},{"$f":"+AY990-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F989:F990)","v":644809.10593451187},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S989:S990)","v":0},0,{"$f":"SUM(U989:U990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ989:AJ990)","v":0},0,0,0,{"$f":"SUM(AN989:AN990)","v":0},0,0,0,0,{"$f":"SUM(AS989:AS990)","v":0},0,0,null,{"$f":"SUM(F991:AV991)","v":644809.10593451187},null,{"$f":"SUM(AW991:AW991)","v":644809.10593451187},{"$f":"+AY991-'ROR-Model'!G1007","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY992-'ROR-Model'!G1008","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY993-'ROR-Model'!G1009","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":2103246.5291543417},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E994*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F994*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G994*$U$1","v":0},{"$f":"'OYF Savings'!G994*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1002*$W$1","v":0},{"$f":"Pension!G994*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G994*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G994*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G994*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G994*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G994*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G994*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G994*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G994*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G994*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G994*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G994*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G994*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G994*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G994*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G994*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G994*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G994*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G994*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G994*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G994*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G994*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G994*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G994*$AU$1","v":0},null,{"$f":"SUM(F994:AV994)","v":2103246.5291543417},null,{"$f":"SUM(AW994:AW994)","v":2103246.5291543417},{"$f":"+AY994-'ROR-Model'!G1010","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":27595465.664926365},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E995*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F995*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G995*$U$1","v":0},{"$f":"'OYF Savings'!G995*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1003*$W$1","v":0},{"$f":"Pension!G995*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G995*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G995*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G995*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G995*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G995*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G995*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G995*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G995*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G995*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G995*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G995*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G995*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G995*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G995*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G995*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G995*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G995*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G995*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G995*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G995*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G995*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G995*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G995*$AU$1","v":0},null,{"$f":"SUM(F995:AV995)","v":27595465.664926365},null,{"$f":"SUM(AW995:AW995)","v":27595465.664926365},{"$f":"+AY995-'ROR-Model'!G1011","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F994:F995)","v":29698712.194080707},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S994:S995)","v":0},0,{"$f":"SUM(U994:U995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ994:AJ995)","v":0},0,0,0,{"$f":"SUM(AN994:AN995)","v":0},0,0,0,0,{"$f":"SUM(AS994:AS995)","v":0},0,0,null,{"$f":"SUM(F996:AV996)","v":29698712.194080707},null,{"$f":"SUM(AW996:AW996)","v":29698712.194080707},{"$f":"+AY996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY997-'ROR-Model'!G1013","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$64*$F$1","v":575770.08070748299},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E999*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F999*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G999*$U$1","v":0},{"$f":"'OYF Savings'!G999*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1007*$W$1","v":0},{"$f":"Pension!G999*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G999*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G999*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G999*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G999*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G999*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G999*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G999*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G999*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G999*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G999*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G999*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G999*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G999*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G999*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G999*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G999*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G999*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G999*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G999*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G999*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G999*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G999*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G999*$AU$1","v":0},null,{"$f":"SUM(F999:AV999)","v":575770.08070748299},null,{"$f":"SUM(AW999:AW999)","v":575770.08070748299},{"$f":"+AY999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":11704529.08360821},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1000*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1000*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1000*$U$1","v":0},{"$f":"'OYF Savings'!G1000*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1008*$W$1","v":0},{"$f":"Pension!G1000*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1000*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1000*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1000*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1000*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1000*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1000*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1000*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1000*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1000*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1000*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1000*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1000*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1000*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1000*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1000*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1000*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1000*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1000*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1000*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1000*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1000*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1000*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1000*$AU$1","v":0},null,{"$f":"SUM(F1000:AV1000)","v":11704529.08360821},null,{"$f":"SUM(AW1000:AW1000)","v":11704529.08360821},{"$f":"+AY1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":12280299.164315693},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S999:S1000)","v":0},0,{"$f":"SUM(U999:U1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ999:AJ1000)","v":0},0,0,0,{"$f":"SUM(AN999:AN1000)","v":0},0,0,0,0,{"$f":"SUM(AS999:AS1000)","v":0},0,0,null,{"$f":"SUM(F1001:AV1001)","v":12280299.164315693},null,{"$f":"SUM(AW1001:AW1001)","v":12280299.164315693},{"$f":"+AY1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1002-'ROR-Model'!G1018","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$69*$F$1","v":397479.59356059879},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1004*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1004*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1004*$U$1","v":0},{"$f":"'OYF Savings'!G1004*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1012*$W$1","v":0},{"$f":"Pension!G1004*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1004*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1004*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1004*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1004*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1004*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1004*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1004*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1004*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1004*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1004*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1004*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1004*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1004*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1004*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1004*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1004*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1004*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1004*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1004*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1004*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1004*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1004*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1004*$AU$1","v":0},null,{"$f":"SUM(F1004:AV1004)","v":397479.59356059879},null,{"$f":"SUM(AW1004:AW1004)","v":397479.59356059879},{"$f":"+AY1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":14137256.263364136},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1005*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1005*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1005*$U$1","v":0},{"$f":"'OYF Savings'!G1005*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1013*$W$1","v":0},{"$f":"Pension!G1005*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1005*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1005*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1005*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1005*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1005*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1005*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1005*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1005*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1005*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1005*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1005*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1005*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1005*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1005*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1005*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1005*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1005*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1005*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1005*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1005*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1005*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1005*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1005*$AU$1","v":0},null,{"$f":"SUM(F1005:AV1005)","v":14137256.263364136},null,{"$f":"SUM(AW1005:AW1005)","v":14137256.263364136},{"$f":"+AY1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":14534735.856924735},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1004:S1005)","v":0},0,{"$f":"SUM(U1004:U1005)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1004:AJ1005)","v":0},0,0,0,{"$f":"SUM(AN1004:AN1005)","v":0},0,0,0,0,{"$f":"SUM(AS1004:AS1005)","v":0},0,0,null,{"$f":"SUM(F1006:AV1006)","v":14534735.856924735},null,{"$f":"SUM(AW1006:AW1006)","v":14534735.856924735},{"$f":"+AY1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1007-'ROR-Model'!G1023","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$74*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1009*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1009*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1009*$U$1","v":0},{"$f":"'OYF Savings'!G1009*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1017*$W$1","v":0},{"$f":"Pension!G1009*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1009*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1009*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1009*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1009*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1009*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1009*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1009*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1009*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1009*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1009*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1009*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1009*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1009*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1009*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1009*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1009*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1009*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1009*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1009*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1009*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1009*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1009*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1009*$AU$1","v":0},null,{"$f":"SUM(F1009:AV1009)","v":0},null,{"$f":"SUM(AW1009:AW1009)","v":0},{"$f":"+AY1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1010*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1010*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1010*$U$1","v":0},{"$f":"'OYF Savings'!G1010*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1018*$W$1","v":0},{"$f":"Pension!G1010*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1010*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1010*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1010*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1010*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1010*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1010*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1010*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1010*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1010*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1010*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1010*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1010*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1010*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1010*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1010*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1010*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1010*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1010*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1010*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1010*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1010*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1010*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1010*$AU$1","v":0},null,{"$f":"SUM(F1010:AV1010)","v":0},null,{"$f":"SUM(AW1010:AW1010)","v":0},{"$f":"+AY1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1009:S1010)","v":0},0,{"$f":"SUM(U1009:U1010)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1009:AJ1010)","v":0},0,0,0,{"$f":"SUM(AN1009:AN1010)","v":0},0,0,0,0,{"$f":"SUM(AS1009:AS1010)","v":0},0,0,null,{"$f":"SUM(F1011:AV1011)","v":0},null,{"$f":"SUM(AW1011:AW1011)","v":0},{"$f":"+AY1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1012-'ROR-Model'!G1028","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$79*$F$1","v":18446.460617209639},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1014*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1014*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1014*$U$1","v":0},{"$f":"'OYF Savings'!G1014*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1022*$W$1","v":0},{"$f":"Pension!G1014*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1014*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1014*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1014*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1014*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1014*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1014*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1014*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1014*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1014*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1014*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1014*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1014*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1014*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1014*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1014*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1014*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1014*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1014*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1014*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1014*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1014*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1014*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1014*$AU$1","v":0},null,{"$f":"SUM(F1014:AV1014)","v":18446.460617209639},null,{"$f":"SUM(AW1014:AW1014)","v":18446.460617209639},{"$f":"+AY1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":164958.64938279032},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1015*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1015*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1015*$U$1","v":0},{"$f":"'OYF Savings'!G1015*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1023*$W$1","v":0},{"$f":"Pension!G1015*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1015*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1015*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1015*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1015*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1015*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1015*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1015*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1015*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1015*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1015*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1015*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1015*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1015*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1015*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1015*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1015*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1015*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1015*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1015*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1015*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1015*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1015*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1015*$AU$1","v":0},null,{"$f":"SUM(F1015:AV1015)","v":164958.64938279032},null,{"$f":"SUM(AW1015:AW1015)","v":164958.64938279032},{"$f":"+AY1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":183405.10999999996},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1014:S1015)","v":0},0,{"$f":"SUM(U1014:U1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1014:AJ1015)","v":0},0,0,0,{"$f":"SUM(AN1014:AN1015)","v":0},0,0,0,0,{"$f":"SUM(AS1014:AS1015)","v":0},0,0,null,{"$f":"SUM(F1016:AV1016)","v":183405.10999999996},null,{"$f":"SUM(AW1016:AW1016)","v":183405.10999999996},{"$f":"+AY1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1017-'ROR-Model'!G1033","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$84*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1019*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1019*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1019*$U$1","v":0},{"$f":"'OYF Savings'!G1019*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1027*$W$1","v":0},{"$f":"Pension!G1019*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1019*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1019*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1019*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1019*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1019*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1019*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1019*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1019*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1019*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1019*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1019*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1019*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1019*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1019*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1019*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1019*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1019*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1019*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1019*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1019*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1019*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1019*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1019*$AU$1","v":0},null,{"$f":"SUM(F1019:AV1019)","v":0},null,{"$f":"SUM(AW1019:AW1019)","v":0},{"$f":"+AY1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$85*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1020*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1020*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1020*$U$1","v":0},{"$f":"'OYF Savings'!G1020*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1028*$W$1","v":0},{"$f":"Pension!G1020*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1020*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1020*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1020*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1020*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1020*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1020*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1020*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1020*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1020*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1020*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1020*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1020*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1020*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1020*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1020*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1020*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1020*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1020*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1020*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1020*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1020*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1020*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1020*$AU$1","v":0},null,{"$f":"SUM(F1020:AV1020)","v":0},null,{"$f":"SUM(AW1020:AW1020)","v":0},{"$f":"+AY1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1019:S1020)","v":0},0,{"$f":"SUM(U1019:U1020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1019:AJ1020)","v":0},0,0,0,{"$f":"SUM(AN1019:AN1020)","v":0},0,0,0,0,{"$f":"SUM(AS1019:AS1020)","v":0},0,0,null,{"$f":"SUM(F1021:AV1021)","v":0},null,{"$f":"SUM(AW1021:AW1021)","v":0},{"$f":"+AY1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1022-'ROR-Model'!G1038","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1021+F1016+F1011+F1006+F1001+F996+F991+F986+F975+F970","v":352250025.59688091},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S1021+S1016+S1011+S1006+S1001+S996+S991+S986+S975+S970","v":0},0,{"$f":"+U1021+U1016+U1011+U1006+U1001+U996+U991+U986+U975+U970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ1021+AJ1016+AJ1011+AJ1006+AJ1001+AJ996+AJ991+AJ986+AJ975+AJ970","v":0},0,0,0,{"$f":"+AN1021+AN1016+AN1011+AN1006+AN1001+AN996+AN991+AN986+AN975+AN970","v":0},0,0,0,0,{"$f":"+AS1021+AS1016+AS1011+AS1006+AS1001+AS996+AS991+AS986+AS975+AS970","v":0},0,0,null,{"$f":"+AW1021+AW1016+AW1011+AW1006+AW1001+AW996+AW991+AW986+AW975+AW970","v":352250025.59688091},null,{"$f":"+AY1021+AY1016+AY1011+AY1006+AY1001+AY996+AY991+AY986+AY975+AY970","v":352250025.59688091},{"$f":"+AY1023-'ROR-Model'!G1039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1024-'ROR-Model'!G1040","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1025-'ROR-Model'!G1041","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1026-'ROR-Model'!G1042","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$92*$F$1","v":404.99870577562615},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1027*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1027*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1027*$U$1","v":0},{"$f":"'OYF Savings'!G1027*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1035*$W$1","v":0},{"$f":"Pension!G1027*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1027*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1027*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1027*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1027*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1027*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1027*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1027*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1027*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1027*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1027*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1027*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1027*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1027*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1027*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1027*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1027*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1027*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1027*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1027*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1027*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1027*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1027*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1027*$AU$1","v":0},null,{"$f":"SUM(F1027:AV1027)","v":404.99870577562615},null,{"$f":"SUM(AW1027:AW1027)","v":404.99870577562615},{"$f":"+AY1027-'ROR-Model'!G1043","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$93*$F$1","v":132014.31129422225},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1028*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1028*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1028*$U$1","v":0},{"$f":"'OYF Savings'!G1028*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1036*$W$1","v":0},{"$f":"Pension!G1028*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1028*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1028*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1028*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1028*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1028*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1028*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1028*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1028*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1028*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1028*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1028*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1028*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1028*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1028*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1028*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1028*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1028*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1028*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1028*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1028*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1028*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1028*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1028*$AU$1","v":0},null,{"$f":"SUM(F1028:AV1028)","v":132014.31129422225},null,{"$f":"SUM(AW1028:AW1028)","v":132014.31129422225},{"$f":"+AY1028-'ROR-Model'!G1044","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$94*$F$1","v":132419.30999999773},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1029*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1029*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1029*$U$1","v":0},{"$f":"'OYF Savings'!G1029*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1037*$W$1","v":0},{"$f":"Pension!G1029*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1029*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1029*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1029*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1029*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1029*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1029*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1029*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1029*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1029*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1029*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1029*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1029*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1029*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1029*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1029*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1029*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1029*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1029*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1029*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1029*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1029*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1029*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1029*$AU$1","v":0},null,{"$f":"SUM(F1029:AV1029)","v":132419.30999999773},null,{"$f":"SUM(AW1029:AW1029)","v":132419.30999999773},{"$f":"+AY1029-'ROR-Model'!G1045","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1030-'ROR-Model'!G1046","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1031-'ROR-Model'!G1047","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$97*$F$1","v":312623.19626812777},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1032*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1032*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1032*$U$1","v":0},{"$f":"'OYF Savings'!G1032*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1040*$W$1","v":0},{"$f":"Pension!G1032*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1032*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1032*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1032*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1032*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1032*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1032*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1032*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1032*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1032*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1032*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1032*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1032*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1032*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1032*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1032*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1032*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1032*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1032*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1032*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1032*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1032*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1032*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1032*$AU$1","v":0},null,{"$f":"SUM(F1032:AV1032)","v":312623.19626812777},null,{"$f":"SUM(AW1032:AW1032)","v":312623.19626812777},{"$f":"+AY1032-'ROR-Model'!G1048","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$98*$F$1","v":4346201.0167435035},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1033*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1033*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1033*$U$1","v":0},{"$f":"'OYF Savings'!G1033*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1041*$W$1","v":0},{"$f":"Pension!G1033*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1033*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1033*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1033*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1033*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1033*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1033*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1033*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1033*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1033*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1033*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1033*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1033*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1033*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1033*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1033*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1033*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1033*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1033*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1033*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1033*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1033*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1033*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1033*$AU$1","v":0},null,{"$f":"SUM(F1033:AV1033)","v":4346201.0167435035},null,{"$f":"SUM(AW1033:AW1033)","v":4346201.0167435035},{"$f":"+AY1033-'ROR-Model'!G1049","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$99*$F$1","v":5204973.875256218},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1034*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1034*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1034*$U$1","v":0},{"$f":"'OYF Savings'!G1034*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1042*$W$1","v":0},{"$f":"Pension!G1034*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1034*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1034*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1034*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1034*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1034*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1034*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1034*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1034*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1034*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1034*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1034*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1034*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1034*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1034*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1034*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1034*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1034*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1034*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1034*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1034*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1034*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1034*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1034*$AU$1","v":0},null,{"$f":"SUM(F1034:AV1034)","v":5204973.875256218},null,{"$f":"SUM(AW1034:AW1034)","v":5204973.875256218},{"$f":"+AY1034-'ROR-Model'!G1050","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$100*$F$1","v":9863798.0882678628},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1035*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1035*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1035*$U$1","v":0},{"$f":"'OYF Savings'!G1035*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1043*$W$1","v":0},{"$f":"Pension!G1035*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1035*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1035*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1035*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1035*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1035*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1035*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1035*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1035*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1035*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1035*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1035*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1035*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1035*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1035*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1035*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1035*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1035*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1035*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1035*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1035*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1035*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1035*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1035*$AU$1","v":0},null,{"$f":"SUM(F1035:AV1035)","v":9863798.0882678628},null,{"$f":"SUM(AW1035:AW1035)","v":9863798.0882678628},{"$f":"+AY1035-'ROR-Model'!G1051","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1036-'ROR-Model'!G1052","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$103*$F$1","v":-31503.485223006515},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1038*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1038*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1038*$U$1","v":0},{"$f":"'OYF Savings'!G1038*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1046*$W$1","v":0},{"$f":"Pension!G1038*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1038*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1038*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1038*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1038*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1038*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1038*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1038*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1038*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1038*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1038*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1038*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1038*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1038*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1038*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1038*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1038*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1038*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1038*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1038*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1038*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1038*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1038*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1038*$AU$1","v":0},null,{"$f":"SUM(F1038:AV1038)","v":-31503.485223006515},null,{"$f":"SUM(AW1038:AW1038)","v":-31503.485223006515},{"$f":"+AY1038-'ROR-Model'!G1054","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":-1357320.1652306877},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1039*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1039*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1039*$U$1","v":0},{"$f":"'OYF Savings'!G1039*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1047*$W$1","v":0},{"$f":"Pension!G1039*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1039*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1039*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1039*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1039*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1039*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1039*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1039*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1039*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1039*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1039*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1039*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1039*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1039*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1039*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1039*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1039*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1039*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1039*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1039*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1039*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1039*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1039*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1039*$AU$1","v":0},null,{"$f":"SUM(F1039:AV1039)","v":-1357320.1652306877},null,{"$f":"SUM(AW1039:AW1039)","v":-1357320.1652306877},{"$f":"+AY1039-'ROR-Model'!G1055","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$105*$F$1","v":-5437896.8536696285},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1040*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1040*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1040*$U$1","v":0},{"$f":"'OYF Savings'!G1040*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1048*$W$1","v":0},{"$f":"Pension!G1040*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1040*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1040*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1040*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1040*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1040*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1040*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1040*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1040*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1040*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1040*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1040*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1040*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1040*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1040*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1040*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1040*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1040*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1040*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1040*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1040*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1040*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1040*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1040*$AU$1","v":0},null,{"$f":"SUM(F1040:AV1040)","v":-5437896.8536696285},null,{"$f":"SUM(AW1040:AW1040)","v":-5437896.8536696285},{"$f":"+AY1040-'ROR-Model'!G1056","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$106*$F$1","v":-6826720.5041233227},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1041*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1041*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1041*$U$1","v":0},{"$f":"'OYF Savings'!G1041*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1049*$W$1","v":0},{"$f":"Pension!G1041*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1041*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1041*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1041*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1041*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1041*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1041*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1041*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1041*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1041*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1041*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1041*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1041*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1041*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1041*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1041*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1041*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1041*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1041*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1041*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1041*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1041*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1041*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1041*$AU$1","v":0},null,{"$f":"SUM(F1041:AV1041)","v":-6826720.5041233227},null,{"$f":"SUM(AW1041:AW1041)","v":-6826720.5041233227},{"$f":"+AY1041-'ROR-Model'!G1057","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1042-'ROR-Model'!G1058","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1043-'ROR-Model'!G1059","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$109*$F$1","v":-119884.87127195578},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1044*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1044*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1044*$U$1","v":0},{"$f":"'OYF Savings'!G1044*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1052*$W$1","v":0},{"$f":"Pension!G1044*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1044*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1044*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1044*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1044*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1044*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1044*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1044*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1044*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1044*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1044*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1044*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1044*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1044*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1044*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1044*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1044*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1044*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1044*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1044*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1044*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1044*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1044*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1044*$AU$1","v":0},null,{"$f":"SUM(F1044:AV1044)","v":-119884.87127195578},null,{"$f":"SUM(AW1044:AW1044)","v":-119884.87127195578},{"$f":"+AY1044-'ROR-Model'!G1060","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":-2106187.0216566846},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1045*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1045*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1045*$U$1","v":0},{"$f":"'OYF Savings'!G1045*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1053*$W$1","v":0},{"$f":"Pension!G1045*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1045*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1045*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1045*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1045*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1045*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1045*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1045*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1045*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1045*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1045*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1045*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1045*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1045*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1045*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1045*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1045*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1045*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1045*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1045*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1045*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1045*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1045*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1045*$AU$1","v":0},null,{"$f":"SUM(F1045:AV1045)","v":-2106187.0216566846},null,{"$f":"SUM(AW1045:AW1045)","v":-2106187.0216566846},{"$f":"+AY1045-'ROR-Model'!G1061","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1046*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1046*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1046*$U$1","v":0},{"$f":"'OYF Savings'!G1046*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1054*$W$1","v":0},{"$f":"Pension!G1046*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1046*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1046*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1046*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1046*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1046*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1046*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1046*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1046*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1046*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1046*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1046*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1046*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1046*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1046*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1046*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1046*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1046*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1046*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1046*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1046*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1046*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1046*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1046*$AU$1","v":0},null,{"$f":"SUM(F1046:AV1046)","v":0},null,{"$f":"SUM(AW1046:AW1046)","v":0},{"$f":"+AY1046-'ROR-Model'!G1062","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$112*$F$1","v":-2226071.892928645},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1047*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1047*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1047*$U$1","v":0},{"$f":"'OYF Savings'!G1047*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1055*$W$1","v":0},{"$f":"Pension!G1047*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1047*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1047*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1047*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1047*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1047*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1047*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1047*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1047*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1047*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1047*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1047*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1047*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1047*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1047*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1047*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1047*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1047*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1047*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1047*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1047*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1047*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1047*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1047*$AU$1","v":0},null,{"$f":"SUM(F1047:AV1047)","v":-2226071.892928645},null,{"$f":"SUM(AW1047:AW1047)","v":-2226071.892928645},{"$f":"+AY1047-'ROR-Model'!G1063","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1048-'ROR-Model'!G1064","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1049-'ROR-Model'!G1065","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1050*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1050*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1050*$U$1","v":0},{"$f":"'OYF Savings'!G1050*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1058*$W$1","v":0},{"$f":"Pension!G1050*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1050*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1050*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1050*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1050*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1050*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1050*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1050*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1050*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1050*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1050*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1050*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1050*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1050*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1050*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1050*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1050*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1050*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1050*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1050*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1050*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1050*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1050*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1050*$AU$1","v":0},null,{"$f":"SUM(F1050:AV1050)","v":0},null,{"$f":"SUM(AW1050:AW1050)","v":0},{"$f":"+AY1050-'ROR-Model'!G1066","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1051*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1051*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1051*$U$1","v":0},{"$f":"'OYF Savings'!G1051*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1059*$W$1","v":0},{"$f":"Pension!G1051*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1051*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1051*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1051*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1051*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1051*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1051*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1051*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1051*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1051*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1051*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1051*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1051*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1051*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1051*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1051*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1051*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1051*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1051*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1051*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1051*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1051*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1051*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1051*$AU$1","v":0},null,{"$f":"SUM(F1051:AV1051)","v":0},null,{"$f":"SUM(AW1051:AW1051)","v":0},{"$f":"+AY1051-'ROR-Model'!G1067","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$117*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1052*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1052*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1052*$U$1","v":0},{"$f":"'OYF Savings'!G1052*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1060*$W$1","v":0},{"$f":"Pension!G1052*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1052*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1052*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1052*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1052*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1052*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1052*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1052*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1052*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1052*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1052*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1052*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1052*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1052*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1052*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1052*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1052*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1052*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1052*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1052*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1052*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1052*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1052*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1052*$AU$1","v":0},null,{"$f":"SUM(F1052:AV1052)","v":0},null,{"$f":"SUM(AW1052:AW1052)","v":0},{"$f":"+AY1052-'ROR-Model'!G1068","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1053-'ROR-Model'!G1069","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$120*$F$1","v":367291.94897440262},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1055*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1055*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1055*$U$1","v":0},{"$f":"'OYF Savings'!G1055*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1063*$W$1","v":0},{"$f":"Pension!G1055*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1055*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1055*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1055*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1055*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1055*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1055*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1055*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1055*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1055*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1055*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1055*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1055*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1055*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1055*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1055*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1055*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1055*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1055*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1055*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1055*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1055*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1055*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1055*$AU$1","v":0},null,{"$f":"SUM(F1055:AV1055)","v":367291.94897440262},null,{"$f":"SUM(AW1055:AW1055)","v":367291.94897440262},{"$f":"+AY1055-'ROR-Model'!G1071","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":4721009.6272632293},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1056*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1056*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1056*$U$1","v":0},{"$f":"'OYF Savings'!G1056*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1064*$W$1","v":0},{"$f":"Pension!G1056*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1056*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1056*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1056*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1056*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1056*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1056*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1056*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1056*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1056*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1056*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1056*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1056*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1056*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1056*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1056*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1056*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1056*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1056*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1056*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1056*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1056*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1056*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1056*$AU$1","v":0},null,{"$f":"SUM(F1056:AV1056)","v":4721009.6272632293},null,{"$f":"SUM(AW1056:AW1056)","v":4721009.6272632293},{"$f":"+AY1056-'ROR-Model'!G1072","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1057*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1057*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1057*$U$1","v":0},{"$f":"'OYF Savings'!G1057*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1065*$W$1","v":0},{"$f":"Pension!G1057*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1057*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1057*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1057*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1057*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1057*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1057*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1057*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1057*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1057*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1057*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1057*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1057*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1057*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1057*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1057*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1057*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1057*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1057*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1057*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1057*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1057*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1057*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1057*$AU$1","v":0},null,{"$f":"SUM(F1057:AV1057)","v":0},null,{"$f":"SUM(AW1057:AW1057)","v":0},{"$f":"+AY1057-'ROR-Model'!G1073","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$123*$F$1","v":5088301.5762376338},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1058*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1058*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1058*$U$1","v":0},{"$f":"'OYF Savings'!G1058*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1066*$W$1","v":0},{"$f":"Pension!G1058*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1058*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1058*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1058*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1058*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1058*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1058*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1058*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1058*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1058*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1058*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1058*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1058*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1058*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1058*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1058*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1058*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1058*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1058*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1058*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1058*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1058*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1058*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1058*$AU$1","v":0},null,{"$f":"SUM(F1058:AV1058)","v":5088301.5762376338},null,{"$f":"SUM(AW1058:AW1058)","v":5088301.5762376338},{"$f":"+AY1058-'ROR-Model'!G1074","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1059-'ROR-Model'!G1075","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1061*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1061*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1061*$U$1","v":0},{"$f":"'OYF Savings'!G1061*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1069*$W$1","v":0},{"$f":"Pension!G1061*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1061*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1061*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1061*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1061*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1061*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1061*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1061*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1061*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1061*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1061*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1061*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1061*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1061*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1061*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1061*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1061*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1061*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1061*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1061*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1061*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1061*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1061*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1061*$AU$1","v":0},null,{"$f":"SUM(F1061:AV1061)","v":0},null,{"$f":"SUM(AW1061:AW1061)","v":0},{"$f":"+AY1061-'ROR-Model'!G1077","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":-54069.920000000013},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1062*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1062*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1062*$U$1","v":0},{"$f":"'OYF Savings'!G1062*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1070*$W$1","v":0},{"$f":"Pension!G1062*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1062*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1062*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1062*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1062*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1062*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1062*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1062*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1062*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1062*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1062*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1062*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1062*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1062*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1062*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1062*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1062*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1062*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1062*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1062*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1062*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1062*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1062*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1062*$AU$1","v":0},null,{"$f":"SUM(F1062:AV1062)","v":-54069.920000000013},null,{"$f":"SUM(AW1062:AW1062)","v":-54069.920000000013},{"$f":"+AY1062-'ROR-Model'!G1078","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1063*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1063*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1063*$U$1","v":0},{"$f":"'OYF Savings'!G1063*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1071*$W$1","v":0},{"$f":"Pension!G1063*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1063*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1063*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1063*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1063*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1063*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1063*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1063*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1063*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1063*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1063*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1063*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1063*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1063*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1063*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1063*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1063*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1063*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1063*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1063*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1063*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1063*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1063*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1063*$AU$1","v":0},null,{"$f":"SUM(F1063:AV1063)","v":0},null,{"$f":"SUM(AW1063:AW1063)","v":0},{"$f":"+AY1063-'ROR-Model'!G1079","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$129*$F$1","v":-54069.920000000013},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1064*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1064*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1064*$U$1","v":0},{"$f":"'OYF Savings'!G1064*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1072*$W$1","v":0},{"$f":"Pension!G1064*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1064*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1064*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1064*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1064*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1064*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1064*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1064*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1064*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1064*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1064*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1064*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1064*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1064*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1064*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1064*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1064*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1064*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1064*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1064*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1064*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1064*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1064*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1064*$AU$1","v":0},null,{"$f":"SUM(F1064:AV1064)","v":-54069.920000000013},null,{"$f":"SUM(AW1064:AW1064)","v":-54069.920000000013},{"$f":"+AY1064-'ROR-Model'!G1080","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1065-'ROR-Model'!G1081","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1066-'ROR-Model'!G1082","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$132*$F$1","v":70206.295013731346},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1067*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1067*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1067*$U$1","v":0},{"$f":"'OYF Savings'!G1067*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1075*$W$1","v":0},{"$f":"Pension!G1067*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1067*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1067*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1067*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1067*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1067*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1067*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1067*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1067*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1067*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1067*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1067*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1067*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1067*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1067*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1067*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1067*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1067*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1067*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1067*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1067*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1067*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1067*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1067*$AU$1","v":0},null,{"$f":"SUM(F1067:AV1067)","v":70206.295013731346},null,{"$f":"SUM(AW1067:AW1067)","v":70206.295013731346},{"$f":"+AY1067-'ROR-Model'!G1083","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":710910.03498626873},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1068*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1068*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1068*$U$1","v":0},{"$f":"'OYF Savings'!G1068*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1076*$W$1","v":0},{"$f":"Pension!G1068*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1068*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1068*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1068*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1068*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1068*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1068*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1068*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1068*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1068*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1068*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1068*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1068*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1068*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1068*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1068*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1068*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1068*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1068*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1068*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1068*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1068*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1068*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1068*$AU$1","v":0},null,{"$f":"SUM(F1068:AV1068)","v":710910.03498626873},null,{"$f":"SUM(AW1068:AW1068)","v":710910.03498626873},{"$f":"+AY1068-'ROR-Model'!G1084","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$134*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1069*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1069*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1069*$U$1","v":0},{"$f":"'OYF Savings'!G1069*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1077*$W$1","v":0},{"$f":"Pension!G1069*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1069*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1069*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1069*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1069*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1069*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1069*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1069*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1069*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1069*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1069*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1069*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1069*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1069*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1069*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1069*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1069*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1069*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1069*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1069*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1069*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1069*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1069*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1069*$AU$1","v":0},null,{"$f":"SUM(F1069:AV1069)","v":0},null,{"$f":"SUM(AW1069:AW1069)","v":0},{"$f":"+AY1069-'ROR-Model'!G1085","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$135*$F$1","v":781116.33000000007},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1070*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1070*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1070*$U$1","v":0},{"$f":"'OYF Savings'!G1070*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1078*$W$1","v":0},{"$f":"Pension!G1070*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1070*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1070*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1070*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1070*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1070*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1070*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1070*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1070*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1070*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1070*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1070*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1070*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1070*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1070*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1070*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1070*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1070*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1070*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1070*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1070*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1070*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1070*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1070*$AU$1","v":0},null,{"$f":"SUM(F1070:AV1070)","v":781116.33000000007},null,{"$f":"SUM(AW1070:AW1070)","v":781116.33000000007},{"$f":"+AY1070-'ROR-Model'!G1086","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1071-'ROR-Model'!G1087","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1072-'ROR-Model'!G1088","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":1275065.9515892994},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1073*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1073*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1073*$U$1","v":0},{"$f":"'OYF Savings'!G1073*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1081*$W$1","v":0},{"$f":"Pension!G1073*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1073*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1073*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1073*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1073*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1073*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1073*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1073*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1073*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1073*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1073*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1073*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1073*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1073*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1073*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1073*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1073*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1073*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1073*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1073*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1073*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1073*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1073*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1073*$AU$1","v":0},null,{"$f":"SUM(F1073:AV1073)","v":1275065.9515892994},null,{"$f":"SUM(AW1073:AW1073)","v":1275065.9515892994},{"$f":"+AY1073-'ROR-Model'!G1089","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":4756642.0850411188},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1074*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1074*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1074*$U$1","v":0},{"$f":"'OYF Savings'!G1074*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1082*$W$1","v":0},{"$f":"Pension!G1074*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1074*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1074*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1074*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1074*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1074*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1074*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1074*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1074*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1074*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1074*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1074*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1074*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1074*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1074*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1074*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1074*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1074*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1074*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1074*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1074*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1074*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1074*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1074*$AU$1","v":0},null,{"$f":"SUM(F1074:AV1074)","v":4756642.0850411188},null,{"$f":"SUM(AW1074:AW1074)","v":4756642.0850411188},{"$f":"+AY1074-'ROR-Model'!G1090","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$140*$F$1","v":6031708.0366304182},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1075*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1075*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1075*$U$1","v":0},{"$f":"'OYF Savings'!G1075*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1083*$W$1","v":0},{"$f":"Pension!G1075*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1075*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1075*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1075*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1075*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1075*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1075*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1075*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1075*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1075*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1075*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1075*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1075*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1075*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1075*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1075*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1075*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1075*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1075*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1075*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1075*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1075*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1075*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1075*$AU$1","v":0},null,{"$f":"SUM(F1075:AV1075)","v":6031708.0366304182},null,{"$f":"SUM(AW1075:AW1075)","v":6031708.0366304182},{"$f":"+AY1075-'ROR-Model'!G1091","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1076-'ROR-Model'!G1092","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$143*$F$1","v":91951.9070844464},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1078*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1078*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1078*$U$1","v":0},{"$f":"'OYF Savings'!G1078*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1086*$W$1","v":0},{"$f":"Pension!G1078*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1078*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1078*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1078*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1078*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1078*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1078*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1078*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1078*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1078*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1078*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1078*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1078*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1078*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1078*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1078*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1078*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1078*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1078*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1078*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1078*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1078*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1078*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1078*$AU$1","v":0},null,{"$f":"SUM(F1078:AV1078)","v":91951.9070844464},null,{"$f":"SUM(AW1078:AW1078)","v":91951.9070844464},{"$f":"+AY1078-'ROR-Model'!G1094","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$144*$F$1","v":4974022.6907870257},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1079*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1079*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1079*$U$1","v":0},{"$f":"'OYF Savings'!G1079*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1087*$W$1","v":0},{"$f":"Pension!G1079*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1079*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1079*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1079*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1079*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1079*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1079*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1079*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1079*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1079*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1079*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1079*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1079*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1079*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1079*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1079*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1079*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1079*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1079*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1079*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1079*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1079*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1079*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1079*$AU$1","v":0},null,{"$f":"SUM(F1079:AV1079)","v":4974022.6907870257},null,{"$f":"SUM(AW1079:AW1079)","v":4974022.6907870257},{"$f":"+AY1079-'ROR-Model'!G1095","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$145*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1080*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1080*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1080*$U$1","v":0},{"$f":"'OYF Savings'!G1080*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1088*$W$1","v":0},{"$f":"Pension!G1080*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1080*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1080*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1080*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1080*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1080*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1080*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1080*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1080*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1080*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1080*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1080*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1080*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1080*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1080*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1080*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1080*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1080*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1080*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1080*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1080*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1080*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1080*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1080*$AU$1","v":0},null,{"$f":"SUM(F1080:AV1080)","v":0},null,{"$f":"SUM(AW1080:AW1080)","v":0},{"$f":"+AY1080-'ROR-Model'!G1096","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$146*$F$1","v":5065974.5978714721},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1081*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1081*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1081*$U$1","v":0},{"$f":"'OYF Savings'!G1081*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1089*$W$1","v":0},{"$f":"Pension!G1081*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1081*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1081*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1081*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1081*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1081*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1081*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1081*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1081*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1081*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1081*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1081*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1081*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1081*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1081*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1081*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1081*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1081*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1081*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1081*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1081*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1081*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1081*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1081*$AU$1","v":0},null,{"$f":"SUM(F1081:AV1081)","v":5065974.5978714721},null,{"$f":"SUM(AW1081:AW1081)","v":5065974.5978714721},{"$f":"+AY1081-'ROR-Model'!G1097","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1082-'ROR-Model'!G1098","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1083-'ROR-Model'!G1099","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$149*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1084*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1084*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1084*$U$1","v":0},{"$f":"'OYF Savings'!G1084*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1092*$W$1","v":0},{"$f":"Pension!G1084*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1084*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1084*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1084*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1084*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1084*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1084*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1084*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1084*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1084*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1084*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1084*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1084*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1084*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1084*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1084*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1084*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1084*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1084*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1084*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1084*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1084*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1084*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1084*$AU$1","v":0},null,{"$f":"SUM(F1084:AV1084)","v":0},null,{"$f":"SUM(AW1084:AW1084)","v":0},{"$f":"+AY1084-'ROR-Model'!G1100","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$150*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1085*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1085*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1085*$U$1","v":0},{"$f":"'OYF Savings'!G1085*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1093*$W$1","v":0},{"$f":"Pension!G1085*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1085*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1085*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1085*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1085*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1085*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1085*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1085*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1085*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1085*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1085*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1085*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1085*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1085*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1085*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1085*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1085*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1085*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1085*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1085*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1085*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1085*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1085*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1085*$AU$1","v":0},null,{"$f":"SUM(F1085:AV1085)","v":0},null,{"$f":"SUM(AW1085:AW1085)","v":0},{"$f":"+AY1085-'ROR-Model'!G1101","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$151*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1086*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1086*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1086*$U$1","v":0},{"$f":"'OYF Savings'!G1086*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1094*$W$1","v":0},{"$f":"Pension!G1086*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1086*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1086*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1086*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1086*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1086*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1086*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1086*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1086*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1086*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1086*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1086*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1086*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1086*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1086*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1086*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1086*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1086*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1086*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1086*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1086*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1086*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1086*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1086*$AU$1","v":0},null,{"$f":"SUM(F1086:AV1086)","v":0},null,{"$f":"SUM(AW1086:AW1086)","v":0},{"$f":"+AY1086-'ROR-Model'!G1102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1087-'ROR-Model'!G1103","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1081+F1075+F1070+F1064+F1058+F1052+F1047+F1041+F1035+F1029+F1086)*F1","v":17856455.621955417},{"$f":"(G1081+G1075+G1070+G1064+G1058+G1052+G1047+G1041+G1035+G1029+G1086)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(R1081+R1075+R1070+R1064+R1058+R1052+R1047+R1041+R1035+R1029+R1086)*R1","v":0},0,{"$f":"(T1081+T1075+T1070+T1064+T1058+T1052+T1047+T1041+T1035+T1029+T1086)*T1","v":0},{"$f":"(U1081+U1075+U1070+U1064+U1058+U1052+U1047+U1041+U1035+U1029+U1086)*U1","v":0},0,{"$f":"(W1081+W1075+W1070+W1064+W1058+W1052+W1047+W1041+W1035+W1029+W1086)*W1","v":0},{"$f":"(X1081+X1075+X1070+X1064+X1058+X1052+X1047+X1041+X1035+X1029+X1086)*X1","v":0},0,{"$f":"(Z1081+Z1075+Z1070+Z1064+Z1058+Z1052+Z1047+Z1041+Z1035+Z1029+Z1086)*Z1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AJ1081+AJ1075+AJ1070+AJ1064+AJ1058+AJ1052+AJ1047+AJ1041+AJ1035+AJ1029+AJ1086)*AJ1","v":0},0,0,0,{"$f":"(AN1081+AN1075+AN1070+AN1064+AN1058+AN1052+AN1047+AN1041+AN1035+AN1029+AN1086)*AN1","v":0},0,0,0,0,{"$f":"(AS1081+AS1075+AS1070+AS1064+AS1058+AS1052+AS1047+AS1041+AS1035+AS1029+AS1086)*AS1","v":0},0,0,null,{"$f":"SUM(F1088:AV1088)","v":17856455.621955417},null,{"$f":"SUM(AW1088:AW1088)","v":17856455.621955417},{"$f":"+AY1088-'ROR-Model'!G1105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1089-'ROR-Model'!G1106","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1090-'ROR-Model'!G1107","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":0},{"$f":"+G964*G1","v":0},0,0,-5037992.5680000009,0,0,0,0,0,0,0,{"$f":"+R964*R1","v":0},0,{"$f":"+T964*T1","v":0},{"$f":"+U964*U1","v":0},0,{"$f":"+W964*W1","v":0},{"$f":"+X964*X1","v":0},0,{"$f":"+Z964*Z1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ964*AJ1","v":0},0,0,0,{"$f":"+AN964*AN1","v":0},0,0,0,0,{"$f":"+AS964*AS1","v":0},0,0,null,{"$f":"SUM(F1091:AV1091)","v":-5037992.5680000009},null,{"$f":"SUM(AW1091:AW1091)","v":-5037992.5680000009},{"$f":"+AY1091-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F968+F973+F981+F989+F994+F999+F1004+F1009+F1014+F1019)*F1","v":11980316.957663182},{"$f":"(+G950+G968+G973+G981+G989+G994+G999+G1004+G1009+G1014+G1019)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(+R950+R968+R973+R981+R989+R994+R999+R1004+R1009+R1014+R1019)*R1","v":0},0,{"$f":"(+T950+T968+T973+T981+T989+T994+T999+T1004+T1009+T1014+T1019)*T1","v":0},{"$f":"(+U950+U968+U973+U981+U989+U994+U999+U1004+U1009+U1014+U1019)*U1","v":0},0,{"$f":"(+W950+W968+W973+W981+W989+W994+W999+W1004+W1009+W1014+W1019)*W1","v":0},{"$f":"(+X950+X968+X973+X981+X989+X994+X999+X1004+X1009+X1014+X1019)*X1","v":0},0,{"$f":"(+Z950+Z968+Z973+Z981+Z989+Z994+Z999+Z1004+Z1009+Z1014+Z1019)*Z1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(+AJ950+AJ968+AJ973+AJ981+AJ989+AJ994+AJ999+AJ1004+AJ1009+AJ1014+AJ1019)*AJ1","v":0},0,0,0,{"$f":"(+AN950+AN968+AN973+AN981+AN989+AN994+AN999+AN1004+AN1009+AN1014+AN1019)*AN1","v":0},0,0,0,0,{"$f":"(+AS950+AS968+AS973+AS981+AS989+AS994+AS999+AS1004+AS1009+AS1014+AS1019)*AS1","v":0},0,0,null,{"$f":"SUM(F1092:AV1092)","v":11980316.957663182},null,{"$f":"SUM(AW1092:AW1092)","v":11980316.957663182},{"$f":"+AY1092-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F969+F974+F985+F990+F995+F1000+F1005+F1010+F1015+F1020)*F1","v":340269708.63921767},{"$f":"(+G951+G969+G974+G985+G990+G995+G1000+G1005+G1010+G1015+G1020)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(+R951+R969+R974+R985+R990+R995+R1000+R1005+R1010+R1015+R1020)*R1","v":0},0,{"$f":"(+T951+T969+T974+T985+T990+T995+T1000+T1005+T1010+T1015+T1020)*T1","v":0},{"$f":"(+U951+U969+U974+U985+U990+U995+U1000+U1005+U1010+U1015+U1020)*U1","v":0},0,{"$f":"(+W951+W969+W974+W985+W990+W995+W1000+W1005+W1010+W1015+W1020)*W1","v":0},{"$f":"(+X951+X969+X974+X985+X990+X995+X1000+X1005+X1010+X1015+X1020)*X1","v":0},0,{"$f":"(+Z951+Z969+Z974+Z985+Z990+Z995+Z1000+Z1005+Z1010+Z1015+Z1020)*Z1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(+AJ951+AJ969+AJ974+AJ985+AJ990+AJ995+AJ1000+AJ1005+AJ1010+AJ1015+AJ1020)*AJ1","v":0},0,0,0,{"$f":"(+AN951+AN969+AN974+AN985+AN990+AN995+AN1000+AN1005+AN1010+AN1015+AN1020)*AN1","v":0},0,0,0,0,{"$f":"(+AS951+AS969+AS974+AS985+AS990+AS995+AS1000+AS1005+AS1010+AS1015+AS1020)*AS1","v":0},0,0,null,{"$f":"SUM(F1093:AV1093)","v":340269708.63921767},null,{"$f":"SUM(AW1093:AW1093)","v":340269708.63921767},{"$f":"+AY1093-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"+F1088*F1","v":17856455.621955417},{"$f":"+G1088*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+R1088*R1","v":0},0,{"$f":"+T1088*T1","v":0},{"$f":"+U1088*U1","v":0},0,{"$f":"+W1088*W1","v":0},{"$f":"+X1088*X1","v":0},0,{"$f":"+Z1088*Z1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ1088*AJ1","v":0},0,0,0,{"$f":"+AN1088*AN1","v":0},0,0,0,0,{"$f":"+AS1088*AS1","v":0},0,0,null,{"$f":"SUM(F1094:AV1094)","v":17856455.621955417},null,{"$f":"SUM(AW1094:AW1094)","v":17856455.621955417},{"$f":"+AY1094-'ROR-Model'!G1112","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1091:F1094)","v":370106481.21883625},{"$f":"SUM(G1091:G1094)","v":0},0,{"$f":"SUM(I1091:I1094)","v":0},-5037992.5680000009,{"$f":"SUM(K1091:K1094)","v":0},0,{"$f":"SUM(M1091:M1094)","v":0},0,0,0,0,{"$f":"SUM(R1091:R1094)","v":0},0,{"$f":"SUM(T1091:T1094)","v":0},{"$f":"SUM(U1091:U1094)","v":0},0,{"$f":"SUM(W1091:W1094)","v":0},{"$f":"SUM(X1091:X1094)","v":0},0,{"$f":"SUM(Z1091:Z1094)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1091:AJ1094)","v":0},0,0,0,{"$f":"SUM(AN1091:AN1094)","v":0},0,0,0,0,{"$f":"SUM(AS1091:AS1094)","v":0},0,0,null,{"$f":"SUM(AW1091:AW1094)","v":365068488.65083623},null,{"$f":"SUM(AY1091:AY1094)","v":365068488.65083623},{"$f":"+AY1095-'ROR-Model'!G1113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1096-'ROR-Model'!G1114","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1097-'ROR-Model'!G1115","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$163*F1","v":5036.8300000000008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1098*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1098*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1098*$U$1","v":0},{"$f":"'OYF Savings'!G1098*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1106*$W$1","v":0},{"$f":"Pension!G1098*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1098*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1098*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1098*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1098*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1098*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1098*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1098*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1098*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1098*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1098*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1098*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1098*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1098*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1098*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1098*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1098*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1098*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1098*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1098*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1098*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1098*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1098*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1098*$AU$1","v":0},null,{"$f":"SUM(F1098:AV1098)","v":5036.8300000000008},null,{"$f":"SUM(AW1098:AW1098)","v":5036.8300000000008},{"$f":"+AY1098-'ROR-Model'!G1116","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1098)","v":5036.8300000000008},null,null,{"$f":"SUM(I1098)","v":0},{"$f":"SUM(J1098)","v":0},{"$f":"SUM(K1098)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1098)","v":0},0,{"$f":"SUM(T1098)","v":0},{"$f":"SUM(U1098)","v":0},0,0,0,0,{"$f":"SUM(Z1098)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1098)","v":0},0,0,0,{"$f":"SUM(AN1098)","v":0},0,0,0,0,{"$f":"SUM(AS1098)","v":0},0,0,null,{"$f":"SUM(AW1098)","v":5036.8300000000008},null,{"$f":"SUM(AY1098)","v":5036.8300000000008},{"$f":"+AY1099-'ROR-Model'!G1117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1100-'ROR-Model'!G1118","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1101-'ROR-Model'!G1119","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$167*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1102*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1102*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1102*$U$1","v":0},{"$f":"'OYF Savings'!G1102*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1110*$W$1","v":0},{"$f":"Pension!G1102*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1102*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1102*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1102*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1102*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1102*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1102*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1102*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1102*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1102*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1102*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1102*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1102*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1102*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1102*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1102*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1102*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1102*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1102*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1102*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1102*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1102*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1102*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1102*$AU$1","v":0},null,{"$f":"SUM(F1102:AV1102)","v":0},null,{"$f":"SUM(AW1102:AW1102)","v":0},{"$f":"+AY1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$168*F1","v":-1357281.1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1103*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1103*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1103*$U$1","v":0},{"$f":"'OYF Savings'!G1103*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1111*$W$1","v":0},{"$f":"Pension!G1103*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1103*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1103*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1103*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1103*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1103*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1103*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1103*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1103*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1103*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1103*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1103*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1103*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1103*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1103*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1103*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1103*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1103*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1103*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1103*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1103*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1103*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1103*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1103*$AU$1","v":0},null,{"$f":"SUM(F1103:AV1103)","v":-1357281.1},null,{"$f":"SUM(AW1103:AW1103)","v":-1357281.1},{"$f":"+AY1103-'ROR-Model'!G1121","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$169*F1","v":-85794827.420000002},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1104*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1104*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1104*$U$1","v":0},{"$f":"'OYF Savings'!G1104*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1112*$W$1","v":0},{"$f":"Pension!G1104*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1104*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1104*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1104*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1104*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1104*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1104*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1104*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1104*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1104*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1104*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1104*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1104*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1104*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1104*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1104*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1104*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1104*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1104*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1104*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1104*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1104*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1104*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1104*$AU$1","v":0},null,{"$f":"SUM(F1104:AV1104)","v":-85794827.420000002},null,{"$f":"SUM(AW1104:AW1104)","v":-85794827.420000002},{"$f":"+AY1104-'ROR-Model'!G1122","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$170*F1","v":-3422906.55},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1105*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1105*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1105*$U$1","v":0},{"$f":"'OYF Savings'!G1105*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1113*$W$1","v":0},{"$f":"Pension!G1105*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1105*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1105*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1105*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1105*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1105*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1105*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1105*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1105*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1105*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1105*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1105*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1105*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1105*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1105*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1105*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1105*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1105*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1105*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1105*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1105*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1105*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1105*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1105*$AU$1","v":0},null,{"$f":"SUM(F1105:AV1105)","v":-3422906.55},null,{"$f":"SUM(AW1105:AW1105)","v":-3422906.55},{"$f":"+AY1105-'ROR-Model'!G1123","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1102:F1105)","v":-90575015.069999993},null,null,{"$f":"SUM(I1102:I1105)","v":0},{"$f":"SUM(J1102:J1105)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1102:R1105)","v":0},0,{"$f":"SUM(T1102:T1105)","v":0},{"$f":"SUM(U1102:U1105)","v":0},0,0,0,0,{"$f":"SUM(Z1102:Z1105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1102:AJ1105)","v":0},0,0,0,{"$f":"SUM(AN1102:AN1105)","v":0},0,0,0,0,{"$f":"SUM(AS1102:AS1105)","v":0},0,0,null,{"$f":"SUM(AW1102:AW1105)","v":-90575015.069999993},null,{"$f":"SUM(AY1102:AY1105)","v":-90575015.069999993},{"$f":"+AY1106-'ROR-Model'!G1124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1107-'ROR-Model'!G1125","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1108-'ROR-Model'!G1126","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$174*F1","v":-759938.44499990344},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4462711.9686449943},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1109*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1109*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1109*$U$1","v":0},{"$f":"'OYF Savings'!G1109*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1117*$W$1","v":0},{"$f":"Pension!G1109*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1109*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1109*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1109*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1109*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1109*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1109*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1109*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1109*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1109*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1109*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1109*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1109*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1109*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1109*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1109*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1109*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1109*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1109*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1109*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1109*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1109*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1109*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1109*$AU$1","v":0},null,{"$f":"SUM(F1109:AV1109)","v":3702773.5236450909},null,{"$f":"SUM(AW1109:AW1109)","v":3702773.5236450909},{"$f":"+AY1109-'ROR-Model'!G1127","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$175*F1","v":-1900402.9161329567},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1110*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1110*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1110*$U$1","v":0},{"$f":"'OYF Savings'!G1110*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1118*$W$1","v":0},{"$f":"Pension!G1110*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1110*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1110*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1110*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1110*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1110*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1110*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1110*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1110*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1110*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1110*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1110*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1110*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1110*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1110*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1110*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1110*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1110*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1110*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1110*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1110*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1110*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1110*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1110*$AU$1","v":0},null,{"$f":"SUM(F1110:AV1110)","v":-1900402.9161329567},null,{"$f":"SUM(AW1110:AW1110)","v":-1900402.9161329567},{"$f":"+AY1110-'ROR-Model'!G1128","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$176*F1","v":-36740121.5895046},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1111*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1111*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1111*$U$1","v":0},{"$f":"'OYF Savings'!G1111*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1119*$W$1","v":0},{"$f":"Pension!G1111*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1111*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1111*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1111*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1111*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1111*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1111*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1111*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1111*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1111*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1111*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1111*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1111*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1111*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1111*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1111*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1111*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1111*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1111*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1111*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1111*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1111*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1111*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1111*$AU$1","v":0},null,{"$f":"SUM(F1111:AV1111)","v":-36740121.5895046},null,{"$f":"SUM(AW1111:AW1111)","v":-36740121.5895046},{"$f":"+AY1111-'ROR-Model'!G1129","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$177*F1","v":-8822924.9786683023},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1112*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1112*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1112*$U$1","v":0},{"$f":"'OYF Savings'!G1112*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1120*$W$1","v":0},{"$f":"Pension!G1112*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1112*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1112*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1112*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1112*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1112*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1112*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1112*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1112*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1112*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1112*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1112*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1112*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1112*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1112*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1112*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1112*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1112*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1112*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1112*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1112*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1112*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1112*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1112*$AU$1","v":0},null,{"$f":"SUM(F1112:AV1112)","v":-8822924.9786683023},null,{"$f":"SUM(AW1112:AW1112)","v":-8822924.9786683023},{"$f":"+AY1112-'ROR-Model'!G1130","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1109:F1112)","v":-48223387.929305762},{"$f":"G1*SUM(G1109:G1112)","v":0},{"$f":"H1*SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":0},{"$f":"SUM(J1109:J1112)","v":4462711.9686449943},0,0,0,0,0,0,{"$f":"SUM(Q1109:Q1112)","v":0},0,{"$f":"SUM(S1109:S1112)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1109:Z1112)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1109:AJ1112)","v":0},0,0,0,{"$f":"SUM(AN1109:AN1112)","v":0},0,0,0,0,{"$f":"SUM(AS1109:AS1112)","v":0},0,0,null,{"$f":"SUM(AW1109:AW1112)","v":-43760675.960660771},null,{"$f":"SUM(AY1109:AY1112)","v":-43760675.960660771},{"$f":"+AY1113-'ROR-Model'!G1131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1114-'ROR-Model'!G1132","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1115-'ROR-Model'!G1133","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$181*F1","v":0},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":387467.42957999994},null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1116*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1116*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1116*$U$1","v":0},{"$f":"'OYF Savings'!G1116*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1124*$W$1","v":0},{"$f":"Pension!G1116*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1116*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1116*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1116*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1116*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1116*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1116*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1116*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1116*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1116*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1116*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1116*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1116*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1116*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1116*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1116*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1116*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1116*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1116*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1116*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1116*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1116*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1116*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1116*$AU$1","v":0},null,{"$f":"SUM(F1116:AV1116)","v":387467.42957999994},null,{"$f":"SUM(AW1116:AW1116)","v":387467.42957999994},{"$f":"+AY1116-'ROR-Model'!G1134","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$182*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1117*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1117*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1117*$U$1","v":0},{"$f":"'OYF Savings'!G1117*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1125*$W$1","v":0},{"$f":"Pension!G1117*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1117*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1117*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1117*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1117*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1117*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1117*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1117*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1117*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1117*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1117*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1117*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1117*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1117*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1117*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1117*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1117*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1117*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1117*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1117*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1117*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1117*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1117*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1117*$AU$1","v":0},null,{"$f":"SUM(F1117:AV1117)","v":0},null,{"$f":"SUM(AW1117:AW1117)","v":0},{"$f":"+AY1117-'ROR-Model'!G1135","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$183*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1118*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1118*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1118*$U$1","v":0},{"$f":"'OYF Savings'!G1118*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1126*$W$1","v":0},{"$f":"Pension!G1118*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1118*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1118*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1118*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1118*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1118*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1118*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1118*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1118*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1118*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1118*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1118*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1118*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1118*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1118*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1118*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1118*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1118*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1118*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1118*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1118*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1118*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1118*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1118*$AU$1","v":0},null,{"$f":"SUM(F1118:AV1118)","v":0},null,{"$f":"SUM(AW1118:AW1118)","v":0},{"$f":"+AY1118-'ROR-Model'!G1136","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$184*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1119*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1119*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1119*$U$1","v":0},{"$f":"'OYF Savings'!G1119*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1127*$W$1","v":0},{"$f":"Pension!G1119*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1119*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1119*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1119*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1119*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1119*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1119*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1119*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1119*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1119*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1119*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1119*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1119*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1119*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1119*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1119*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1119*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1119*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1119*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1119*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1119*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1119*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1119*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1119*$AU$1","v":0},null,{"$f":"SUM(F1119:AV1119)","v":0},null,{"$f":"SUM(AW1119:AW1119)","v":0},{"$f":"+AY1119-'ROR-Model'!G1137","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1116:F1119)","v":0},{"$f":"G1*SUM(G1116:G1119)","v":0},{"$f":"H1*SUM(H1116:H1119)","v":0},{"$f":"SUM(I1116:I1119)","v":0},{"$f":"SUM(J1116:J1119)","v":387467.42957999994},0,0,0,0,0,0,{"$f":"SUM(Q1116:Q1119)","v":0},0,{"$f":"SUM(S1116:S1119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1116:Z1119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1116:AJ1119)","v":0},0,0,0,{"$f":"SUM(AN1116:AN1119)","v":0},0,0,0,0,{"$f":"SUM(AS1116:AS1119)","v":0},0,0,null,{"$f":"SUM(AW1116:AW1119)","v":387467.42957999994},null,{"$f":"SUM(AY1116:AY1119)","v":387467.42957999994},{"$f":"+AY1120-'ROR-Model'!G1138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1121-'ROR-Model'!G1139","v":0}]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1122-'ROR-Model'!G1140","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$188*F6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1123*$U$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1123:AV1123)","v":0},null,{"$f":"SUM(AW1123:AW1123)","v":0},{"$f":"+AY1123-'ROR-Model'!G1141","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$189*F6","v":-66782.022334048524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1124*$U$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1124:AV1124)","v":-66782.022334048524},null,{"$f":"SUM(AW1124:AW1124)","v":-66782.022334048524},{"$f":"+AY1124-'ROR-Model'!G1142","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$190*F6","v":-2033073.197170794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1125*$U$1","v":4665535.4210488871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1125:AV1125)","v":2632462.2238780931},null,{"$f":"SUM(AW1125:AW1125)","v":2632462.2238780931},{"$f":"+AY1125-'ROR-Model'!G1143","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$191*F6","v":-3034551.5050911307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1126*$U$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1126:AV1126)","v":-3034551.5050911307},null,{"$f":"SUM(AW1126:AW1126)","v":-3034551.5050911307},{"$f":"+AY1126-'ROR-Model'!G1144","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1123:F1126)","v":-5134406.7245959733},{"$f":"SUM(G1123:G1126)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1123:S1126)","v":0},0,4665535.4210488871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-468871.30354708619,null,{"$f":"SUM(AY1123:AY1126)","v":-468871.30354708619},{"$f":"+AY1127-'ROR-Model'!G1145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1128-'ROR-Model'!G1147","v":0}]
[]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1130-'ROR-Model'!G1148","v":0}]
[null,"Production",null,null,null,{"$f":"F1091+F1102+F1109+F1116+F1123","v":-759938.44499990344},{"$f":"G1091+G1102+G1109+G1116+G1123","v":0},0,0,-187813.16977500665,0,0,0,0,0,0,0,0,{"$f":"S1091+S1102+S1109+S1116+S1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW1091+AW1102+AW1109+AW1116+AW1123","v":-947751.61477491003},null,{"$f":"AY1091+AY1102+AY1109+AY1116+AY1123","v":-947751.61477491003},{"$f":"+AY1131-'ROR-Model'!G1149","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1092+F1103+F1110+F1117+F1124","v":8655850.9191961773},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1092+T1103+T1110+T1117+T1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW1092+AW1103+AW1110+AW1117+AW1124","v":8655850.9191961773},null,8655850.9191961773,{"$f":"+AY1132-'ROR-Model'!G1150","v":0}]
[null,"Distribution - Utah",null,null,null,215701686.43254226,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1093+S1104+S1111+S1118+S1125","v":0},0,4665535.4210488871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW1093+AW1104+AW1111+AW1118+AW1125","v":220367221.85359114},null,220367221.85359114,{"$f":"+AY1133-'ROR-Model'!G1151","v":-5036.8300000429153}]
[null,"General",null,null,null,2576072.5881959833,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1094+S1105+S1112+S1119+S1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW1094+AW1105+AW1112+AW1119+AW1126","v":2576072.5881959833},null,2576072.5881959833,{"$f":"+AY1134-'ROR-Model'!G1152","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1135-'ROR-Model'!G1153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1136-'ROR-Model'!G1154","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1095+F1099+F1106+F1113+F1120+F1127","v":226178708.32493451},{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":0},0,0,-187813.16977500665,0,0,0,0,0,0,0,0,{"$f":"S1095+S1099+S1106+S1113+S1120+S1127","v":0},0,4665535.4210488871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW1095+AW1099+AW1106+AW1113+AW1120+AW1127","v":230656430.57620838},null,{"$f":"AY1095+AY1099+AY1106+AY1113+AY1120+AY1127","v":230656430.57620838},{"$f":"+AY1137-'ROR-Model'!G1155","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1138-'ROR-Model'!G1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1139-'ROR-Model'!G1157","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1140-'ROR-Model'!G1158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1141-'ROR-Model'!G1159","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1142-'ROR-Model'!G1160","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$208*F1","v":99830.338241846533},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1136*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1143*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1143*$U$1","v":0},{"$f":"'OYF Savings'!G1136*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1144*$W$1","v":0},{"$f":"Pension!G1136*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1136*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1136*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1136*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1136*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1136*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1136*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1136*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1136*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1136*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1136*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1136*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1136*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1136*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1136*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1136*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1136*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1136*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1136*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1136*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1136*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1136*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1136*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1136*$AU$1","v":0},null,{"$f":"SUM(F1143:AV1143)","v":99830.338241846533},null,{"$f":"SUM(AW1143:AW1143)","v":99830.338241846533},{"$f":"+AY1143-'ROR-Model'!G1161","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$209*F1","v":2815452.4034248218},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1137*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1144*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1144*$U$1","v":0},{"$f":"'OYF Savings'!G1137*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1145*$W$1","v":0},{"$f":"Pension!G1137*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1137*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1137*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1137*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1137*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1137*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1137*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1137*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1137*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1137*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1137*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1137*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1137*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1137*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1137*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1137*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1137*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1137*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1137*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1137*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1137*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1137*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1137*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1137*$AU$1","v":0},null,{"$f":"SUM(F1144:AV1144)","v":2815452.4034248218},null,{"$f":"SUM(AW1144:AW1144)","v":2815452.4034248218},{"$f":"+AY1144-'ROR-Model'!G1162","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1143:F1144)","v":2915282.7416666681},{"$f":"G1*SUM(G1143:G1144)","v":0},{"$f":"H1*SUM(H1143:H1144)","v":0},{"$f":"SUM(I1143:I1144)","v":0},{"$f":"SUM(J1143:J1144)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1143:Q1144)","v":0},0,{"$f":"SUM(S1143:S1144)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1143:Z1144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1143:AJ1144)","v":0},0,0,0,{"$f":"SUM(AN1143:AN1144)","v":0},0,0,0,0,{"$f":"SUM(AS1143:AS1144)","v":0},0,0,null,{"$f":"SUM(AW1143:AW1144)","v":2915282.7416666681},null,{"$f":"SUM(AY1143:AY1144)","v":2915282.7416666681},{"$f":"+AY1145-'ROR-Model'!G1163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1146-'ROR-Model'!G1164","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1147-'ROR-Model'!G1165","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$213*F1","v":0},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-44167774.479999997},null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1141*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1148*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1148*$U$1","v":0},{"$f":"'OYF Savings'!G1141*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1149*$W$1","v":0},{"$f":"Pension!G1141*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1141*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1141*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1141*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1141*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1141*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1141*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1141*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1141*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1141*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1141*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1141*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1141*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1141*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1141*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1141*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1141*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1141*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1141*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1141*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1141*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1141*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1141*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1141*$AU$1","v":0},null,{"$f":"SUM(F1148:AV1148)","v":-44167774.479999997},null,{"$f":"SUM(AW1148:AW1148)","v":-44167774.479999997},{"$f":"+AY1148-'ROR-Model'!G1166","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1148)","v":0},{"$f":"G1*SUM(G1148)","v":0},{"$f":"H1*SUM(H1148)","v":0},{"$f":"SUM(I1148)","v":-44167774.479999997},{"$f":"SUM(J1148)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1148)","v":0},0,{"$f":"SUM(T1148)","v":0},{"$f":"SUM(U1148)","v":0},0,0,0,0,{"$f":"SUM(Z1148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1148)","v":0},0,0,0,{"$f":"SUM(AN1148)","v":0},0,0,0,0,{"$f":"SUM(AS1148)","v":0},0,0,null,{"$f":"SUM(AW1148)","v":-44167774.479999997},null,{"$f":"SUM(AY1148)","v":-44167774.479999997},{"$f":"+AY1149-'ROR-Model'!G1167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1150-'ROR-Model'!G1168","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1151-'ROR-Model'!G1169","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$217*F1","v":-219830.71083333343},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1145*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1152*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1152*$U$1","v":0},{"$f":"'OYF Savings'!G1145*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1153*$W$1","v":0},{"$f":"Pension!G1145*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1145*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1145*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1145*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1145*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1145*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1145*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1145*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1145*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1145*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1145*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1145*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1145*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1145*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1145*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1145*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1145*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1145*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1145*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1145*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1145*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1145*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1145*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1145*$AU$1","v":0},null,{"$f":"SUM(F1152:AV1152)","v":-219830.71083333343},null,{"$f":"SUM(AW1152:AW1152)","v":-219830.71083333343},{"$f":"+AY1152-'ROR-Model'!G1170","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1152)","v":-219830.71083333343},{"$f":"G1*SUM(G1152)","v":0},{"$f":"H1*SUM(H1152)","v":0},{"$f":"SUM(I1152)","v":0},{"$f":"SUM(J1152)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1152)","v":0},0,{"$f":"SUM(T1152)","v":0},{"$f":"SUM(U1152)","v":0},0,0,0,0,{"$f":"SUM(Z1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1152)","v":0},0,0,0,{"$f":"SUM(AN1152)","v":0},0,0,0,0,{"$f":"SUM(AS1152)","v":0},0,0,null,{"$f":"SUM(AW1152)","v":-219830.71083333343},null,{"$f":"SUM(AY1152)","v":-219830.71083333343},{"$f":"+AY1153-'ROR-Model'!G1171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1154-'ROR-Model'!G1172","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1155-'ROR-Model'!G1173","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$221*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1149*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1156*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1156*$U$1","v":0},{"$f":"'OYF Savings'!G1149*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1157*$W$1","v":0},{"$f":"Pension!G1149*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1149*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1149*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1149*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1149*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1149*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1149*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1149*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1149*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1149*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1149*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1149*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1149*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1149*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1149*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1149*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1149*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1149*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1149*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1149*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1149*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1149*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1149*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1149*$AU$1","v":0},null,{"$f":"SUM(F1156:AV1156)","v":0},null,{"$f":"SUM(AW1156:AW1156)","v":0},{"$f":"+AY1156-'ROR-Model'!G1174","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$222*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1150*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1157*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1157*$U$1","v":0},{"$f":"'OYF Savings'!G1150*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1158*$W$1","v":0},{"$f":"Pension!G1150*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1150*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1150*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1150*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1150*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1150*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1150*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1150*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1150*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1150*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1150*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1150*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1150*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1150*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1150*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1150*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1150*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1150*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1150*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1150*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1150*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1150*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1150*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1150*$AU$1","v":0},null,{"$f":"SUM(F1157:AV1157)","v":0},null,{"$f":"SUM(AW1157:AW1157)","v":0},{"$f":"+AY1157-'ROR-Model'!G1175","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$223*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1151*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1158*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1158*$U$1","v":0},{"$f":"'OYF Savings'!G1151*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1159*$W$1","v":0},{"$f":"Pension!G1151*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1151*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1151*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1151*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1151*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1151*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1151*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1151*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1151*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1151*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1151*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1151*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1151*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1151*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1151*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1151*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1151*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1151*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1151*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1151*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1151*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1151*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1151*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1151*$AU$1","v":0},null,{"$f":"SUM(F1158:AV1158)","v":0},null,{"$f":"SUM(AW1158:AW1158)","v":0},{"$f":"+AY1158-'ROR-Model'!G1176","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$224*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1152*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1159*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1159*$U$1","v":0},{"$f":"'OYF Savings'!G1152*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1160*$W$1","v":0},{"$f":"Pension!G1152*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1152*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1152*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1152*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1152*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1152*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1152*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1152*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1152*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1152*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1152*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1152*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1152*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1152*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1152*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1152*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1152*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1152*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1152*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1152*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1152*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1152*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1152*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1152*$AU$1","v":0},null,{"$f":"SUM(F1159:AV1159)","v":0},null,{"$f":"SUM(AW1159:AW1159)","v":0},{"$f":"+AY1159-'ROR-Model'!G1177","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1156:F1159)","v":0},{"$f":"G1*SUM(G1156:G1159)","v":0},{"$f":"H1*SUM(H1156:H1159)","v":0},{"$f":"SUM(I1156:I1159)","v":0},{"$f":"SUM(J1156:J1159)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1156:Q1159)","v":0},0,{"$f":"SUM(S1156:S1159)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1156:Z1159)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1156:AJ1159)","v":0},0,0,0,{"$f":"SUM(AN1156:AN1159)","v":0},0,0,0,0,{"$f":"SUM(AS1156:AS1159)","v":0},0,0,null,{"$f":"SUM(AW1156:AW1159)","v":0},null,{"$f":"SUM(AY1156:AY1159)","v":0},{"$f":"+AY1160-'ROR-Model'!G1178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1161-'ROR-Model'!G1179","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1162-'ROR-Model'!G1180","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$228*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1156*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1163*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1163*$U$1","v":0},{"$f":"'OYF Savings'!G1156*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1164*$W$1","v":0},{"$f":"Pension!G1156*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1156*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1156*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1156*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1156*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1156*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1156*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1156*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1156*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1156*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1156*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1156*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1156*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1156*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1156*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1156*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1156*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1156*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1156*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1156*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1156*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1156*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1156*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1156*$AU$1","v":0},null,{"$f":"SUM(F1163:AV1163)","v":0},null,{"$f":"SUM(AW1163:AW1163)","v":0},{"$f":"+AY1163-'ROR-Model'!G1181","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$229*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1157*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1164*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1164*$U$1","v":0},{"$f":"'OYF Savings'!G1157*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1165*$W$1","v":0},{"$f":"Pension!G1157*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1157*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1157*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1157*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1157*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1157*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1157*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1157*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1157*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1157*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1157*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1157*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1157*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1157*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1157*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1157*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1157*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1157*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1157*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1157*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1157*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1157*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1157*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1157*$AU$1","v":0},null,{"$f":"SUM(F1164:AV1164)","v":0},null,{"$f":"SUM(AW1164:AW1164)","v":0},{"$f":"+AY1164-'ROR-Model'!G1182","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$230*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1158*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1165*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1165*$U$1","v":0},{"$f":"'OYF Savings'!G1158*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1166*$W$1","v":0},{"$f":"Pension!G1158*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1158*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1158*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1158*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1158*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1158*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1158*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1158*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1158*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1158*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1158*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1158*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1158*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1158*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1158*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1158*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1158*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1158*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1158*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1158*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1158*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1158*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1158*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1158*$AU$1","v":0},null,{"$f":"SUM(F1165:AV1165)","v":0},null,{"$f":"SUM(AW1165:AW1165)","v":0},{"$f":"+AY1165-'ROR-Model'!G1183","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$231*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1159*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1166*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1166*$U$1","v":0},{"$f":"'OYF Savings'!G1159*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1167*$W$1","v":0},{"$f":"Pension!G1159*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1159*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1159*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1159*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1159*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1159*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1159*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1159*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1159*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1159*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1159*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1159*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1159*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1159*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1159*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1159*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1159*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1159*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1159*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1159*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1159*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1159*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1159*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1159*$AU$1","v":0},null,{"$f":"SUM(F1166:AV1166)","v":0},null,{"$f":"SUM(AW1166:AW1166)","v":0},{"$f":"+AY1166-'ROR-Model'!G1184","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1163:F1166)","v":0},{"$f":"G1*SUM(G1163:G1166)","v":0},{"$f":"H1*SUM(H1163:H1166)","v":0},{"$f":"SUM(I1163:I1166)","v":0},{"$f":"SUM(J1163:J1166)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1163:Q1166)","v":0},0,{"$f":"SUM(S1163:S1166)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1163:Z1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1163:AJ1166)","v":0},0,0,0,{"$f":"SUM(AN1163:AN1166)","v":0},0,0,0,0,{"$f":"SUM(AS1163:AS1166)","v":0},0,0,null,{"$f":"SUM(AW1163:AW1166)","v":0},null,{"$f":"SUM(AY1163:AY1166)","v":0},{"$f":"+AY1167-'ROR-Model'!G1185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1168-'ROR-Model'!G1186","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1169-'ROR-Model'!G1187","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$235*F1","v":-8564.2983333332813},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1163*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1170*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1170*$U$1","v":0},{"$f":"'OYF Savings'!G1163*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1171*$W$1","v":0},{"$f":"Pension!G1163*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1163*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1163*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1163*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1163*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1163*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1163*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1163*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1163*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1163*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1163*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1163*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1163*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1163*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1163*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1163*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1163*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1163*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1163*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1163*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1163*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1163*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1163*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1163*$AU$1","v":0},null,{"$f":"SUM(F1170:AV1170)","v":-8564.2983333332813},null,{"$f":"SUM(AW1170:AW1170)","v":-8564.2983333332813},{"$f":"+AY1170-'ROR-Model'!G1188","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$236*F1","v":163920.24666666705},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1164*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1171*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1171*$U$1","v":0},{"$f":"'OYF Savings'!G1164*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1172*$W$1","v":0},{"$f":"Pension!G1164*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1164*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1164*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1164*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1164*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1164*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1164*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1164*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1164*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1164*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1164*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1164*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1164*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1164*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1164*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1164*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1164*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1164*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1164*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1164*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1164*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1164*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1164*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1164*$AU$1","v":0},null,{"$f":"SUM(F1171:AV1171)","v":163920.24666666705},null,{"$f":"SUM(AW1171:AW1171)","v":163920.24666666705},{"$f":"+AY1171-'ROR-Model'!G1189","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1170:F1171)","v":155355.94833333377},{"$f":"G1*SUM(G1170:G1171)","v":0},{"$f":"H1*SUM(H1170:H1171)","v":0},{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1170:Q1171)","v":0},0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1170:Z1171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1170:AJ1171)","v":0},0,0,0,{"$f":"SUM(AN1170:AN1171)","v":0},0,0,0,0,{"$f":"SUM(AS1170:AS1171)","v":0},0,0,null,{"$f":"SUM(AW1170:AW1171)","v":155355.94833333377},null,{"$f":"SUM(AY1170:AY1171)","v":155355.94833333377},{"$f":"+AY1172-'ROR-Model'!G1190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1173-'ROR-Model'!G1191","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1174-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ240*F1","v":404156.15316882607},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1168*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1175*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1175*$U$1","v":0},{"$f":"'OYF Savings'!G1168*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1176*$W$1","v":0},{"$f":"Pension!G1168*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1168*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1168*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1168*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1168*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1168*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1168*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1168*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1168*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1168*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1168*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1168*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1168*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1168*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1168*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1168*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1168*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1168*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1168*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1168*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1168*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1168*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1168*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1168*$AU$1","v":0},null,{"$f":"SUM(F1175:AV1175)","v":404156.15316882607},null,{"$f":"SUM(AW1175:AW1175)","v":404156.15316882607},{"$f":"+AY1175-'ROR-Model'!G1193","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ241*F1","v":2236220.4368311684},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1169*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1176*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1176*$U$1","v":0},{"$f":"'OYF Savings'!G1169*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1177*$W$1","v":0},{"$f":"Pension!G1169*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1169*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1169*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1169*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1169*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1169*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1169*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1169*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1169*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1169*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1169*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1169*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1169*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1169*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1169*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1169*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1169*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1169*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1169*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1169*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1169*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1169*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1169*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1169*$AU$1","v":0},null,{"$f":"SUM(F1176:AV1176)","v":2236220.4368311684},null,{"$f":"SUM(AW1176:AW1176)","v":2236220.4368311684},{"$f":"+AY1176-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1175:F1176)","v":2640376.5899999943},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1175:S1176)","v":0},0,{"$f":"SUM(U1175:U1176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1175:AJ1176)","v":0},0,0,0,{"$f":"SUM(AN1175:AN1176)","v":0},0,0,0,0,{"$f":"SUM(AS1175:AS1176)","v":0},0,0,null,{"$f":"SUM(AW1175:AW1176)","v":2640376.5899999943},null,{"$f":"SUM(AY1175:AY1176)","v":2640376.5899999943},{"$f":"+AY1177-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1178-'ROR-Model'!G1196","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1179-'ROR-Model'!G1197","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$245*F1","v":5102.6324999999852},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1173*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1180*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1180*$U$1","v":0},{"$f":"'OYF Savings'!G1173*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1181*$W$1","v":0},{"$f":"Pension!G1173*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1173*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1173*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1173*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1173*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1173*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1173*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1173*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1173*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1173*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1173*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1173*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1173*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1173*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1173*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1173*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1173*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1173*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1173*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1173*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1173*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1173*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1173*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1173*$AU$1","v":0},null,{"$f":"SUM(F1180:AV1180)","v":5102.6324999999852},null,{"$f":"SUM(AW1180:AW1180)","v":5102.6324999999852},{"$f":"+AY1180-'ROR-Model'!G1198","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1180)","v":5102.6324999999852},{"$f":"G1*SUM(G1180)","v":0},{"$f":"H1*SUM(H1180)","v":0},{"$f":"SUM(I1180)","v":0},{"$f":"SUM(J1180)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1180)","v":0},0,{"$f":"SUM(T1180)","v":0},{"$f":"SUM(U1180)","v":0},0,0,0,0,{"$f":"SUM(Z1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1180)","v":0},0,0,0,{"$f":"SUM(AN1180)","v":0},0,0,0,0,{"$f":"SUM(AS1180)","v":0},0,0,null,{"$f":"SUM(AW1180)","v":5102.6324999999852},null,{"$f":"SUM(AY1180)","v":5102.6324999999852},{"$f":"+AY1181-'ROR-Model'!G1199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1182-'ROR-Model'!G1200","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1183-'ROR-Model'!G1201","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$249*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1177*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1184*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1184*$U$1","v":0},{"$f":"'OYF Savings'!G1177*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1185*$W$1","v":0},{"$f":"Pension!G1177*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1177*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1177*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1177*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1177*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1177*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1177*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1177*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1177*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1177*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1177*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1177*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1177*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1177*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1177*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1177*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1177*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1177*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1177*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1177*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1177*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1177*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1177*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1177*$AU$1","v":0},null,{"$f":"SUM(F1184:AV1184)","v":0},null,{"$f":"SUM(AW1184:AW1184)","v":0},{"$f":"+AY1184-'ROR-Model'!G1202","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$250*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1178*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1185*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1185*$U$1","v":0},{"$f":"'OYF Savings'!G1178*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1186*$W$1","v":0},{"$f":"Pension!G1178*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1178*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1178*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1178*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1178*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1178*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1178*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1178*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1178*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1178*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1178*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1178*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1178*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1178*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1178*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1178*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1178*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1178*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1178*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1178*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1178*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1178*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1178*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1178*$AU$1","v":0},null,{"$f":"SUM(F1185:AV1185)","v":0},null,{"$f":"SUM(AW1185:AW1185)","v":0},{"$f":"+AY1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$251*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1179*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1186*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1186*$U$1","v":0},{"$f":"'OYF Savings'!G1179*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1187*$W$1","v":0},{"$f":"Pension!G1179*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1179*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1179*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1179*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1179*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1179*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1179*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1179*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1179*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1179*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1179*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1179*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1179*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1179*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1179*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1179*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1179*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1179*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1179*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1179*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1179*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1179*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1179*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1179*$AU$1","v":0},null,{"$f":"SUM(F1186:AV1186)","v":0},null,{"$f":"SUM(AW1186:AW1186)","v":0},{"$f":"+AY1186-'ROR-Model'!G1204","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$252*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1180*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1187*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1187*$U$1","v":0},{"$f":"'OYF Savings'!G1180*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1188*$W$1","v":0},{"$f":"Pension!G1180*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1180*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1180*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1180*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1180*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1180*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1180*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1180*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1180*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1180*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1180*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1180*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1180*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1180*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1180*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1180*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1180*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1180*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1180*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1180*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1180*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1180*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1180*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1180*$AU$1","v":0},null,{"$f":"SUM(F1187:AV1187)","v":0},null,{"$f":"SUM(AW1187:AW1187)","v":0},{"$f":"+AY1187-'ROR-Model'!G1205","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1184:F1187)","v":0},{"$f":"G1*SUM(G1184:G1187)","v":0},{"$f":"H1*SUM(H1184:H1187)","v":0},{"$f":"SUM(I1184:I1187)","v":0},{"$f":"SUM(J1184:J1187)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1184:Q1187)","v":0},0,{"$f":"SUM(S1184:S1187)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1184:Z1187)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1184:AJ1187)","v":0},0,0,0,{"$f":"SUM(AN1184:AN1187)","v":0},0,0,0,0,{"$f":"SUM(AS1184:AS1187)","v":0},0,0,null,{"$f":"SUM(AW1184:AW1187)","v":0},null,{"$f":"SUM(AY1184:AY1187)","v":0},{"$f":"+AY1188-'ROR-Model'!G1206","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1189-'ROR-Model'!G1207","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1190-'ROR-Model'!G1208","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$256*F1","v":-217443.95701360051},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1184*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1191*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1191*$U$1","v":0},{"$f":"'OYF Savings'!G1184*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1192*$W$1","v":0},{"$f":"Pension!G1184*$X$1","v":612837.10136335809},{"$f":"'Optional Adjustment 23'!G1184*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1184*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1184*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1184*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1184*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1184*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1184*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1184*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1184*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1184*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1184*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1184*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1184*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1184*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1184*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1184*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1184*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1184*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1184*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1184*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1184*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1184*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1184*$AU$1","v":0},null,{"$f":"SUM(F1191:AV1191)","v":395393.14434975758},null,{"$f":"SUM(AW1191:AW1191)","v":395393.14434975758},{"$f":"+AY1191-'ROR-Model'!G1209","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$257*F1","v":-261929.84112119116},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1185*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1192*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1192*$U$1","v":0},{"$f":"'OYF Savings'!G1185*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1193*$W$1","v":0},{"$f":"Pension!G1185*$X$1","v":738214.69585946936},{"$f":"'Optional Adjustment 23'!G1185*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1185*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1185*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1185*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1185*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1185*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1185*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1185*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1185*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1185*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1185*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1185*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1185*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1185*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1185*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1185*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1185*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1185*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1185*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1185*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1185*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1185*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1185*$AU$1","v":0},null,{"$f":"SUM(F1192:AV1192)","v":476284.8547382782},null,{"$f":"SUM(AW1192:AW1192)","v":476284.8547382782},{"$f":"+AY1192-'ROR-Model'!G1210","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$258*F1","v":-7949036.9657884538},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1186*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1193*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1193*$U$1","v":0},{"$f":"'OYF Savings'!G1186*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1194*$W$1","v":0},{"$f":"Pension!G1186*$X$1","v":22403311.821810111},{"$f":"'Optional Adjustment 23'!G1186*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1186*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1186*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1186*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1186*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1186*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1186*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1186*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1186*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1186*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1186*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1186*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1186*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1186*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1186*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1186*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1186*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1186*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1186*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1186*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1186*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1186*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1186*$AU$1","v":0},null,{"$f":"SUM(F1193:AV1193)","v":14454274.856021658},null,{"$f":"SUM(AW1193:AW1193)","v":14454274.856021658},{"$f":"+AY1193-'ROR-Model'!G1211","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$259*F1","v":443604.53085881472},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1187*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1194*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1194*$U$1","v":0},{"$f":"'OYF Savings'!G1187*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1195*$W$1","v":0},{"$f":"Pension!G1187*$X$1","v":-1250240.8371190745},{"$f":"'Optional Adjustment 23'!G1187*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1187*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1187*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1187*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1187*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1187*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1187*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1187*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1187*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1187*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1187*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1187*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1187*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1187*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1187*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1187*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1187*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1187*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1187*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1187*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1187*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1187*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1187*$AU$1","v":0},null,{"$f":"SUM(F1194:AV1194)","v":-806636.30626025982},null,{"$f":"SUM(AW1194:AW1194)","v":-806636.30626025982},{"$f":"+AY1194-'ROR-Model'!G1212","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1191:F1194)","v":-7984806.2330644317},{"$f":"G1*SUM(G1191:G1194)","v":0},{"$f":"H1*SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":0},{"$f":"SUM(J1191:J1194)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1191:Q1194)","v":0},0,{"$f":"SUM(S1191:S1194)","v":0},0,0,0,0,22504122.781913862,0,{"$f":"SUM(Z1191:Z1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1191:AJ1194)","v":0},0,0,0,{"$f":"SUM(AN1191:AN1194)","v":0},0,0,0,0,{"$f":"SUM(AS1191:AS1194)","v":0},0,0,null,{"$f":"SUM(AW1191:AW1194)","v":14519316.548849434},null,{"$f":"SUM(AY1191:AY1194)","v":14519316.548849434},{"$f":"+AY1195-'ROR-Model'!G1213","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1196-'ROR-Model'!G1214","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1197-'ROR-Model'!G1215","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$263*F1","v":-22989.114227039739},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1191*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1198*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1198*$U$1","v":0},{"$f":"'OYF Savings'!G1191*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1199*$W$1","v":0},{"$f":"Pension!G1191*$X$1","v":60953.761466579133},{"$f":"'Optional Adjustment 23'!G1191*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1191*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1191*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1191*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1191*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1191*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1191*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1191*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1191*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1191*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1191*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1191*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1191*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1191*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1191*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1191*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1191*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1191*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1191*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1191*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1191*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1191*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1191*$AU$1","v":0},null,{"$f":"SUM(F1198:AV1198)","v":37964.647239539394},null,{"$f":"SUM(AW1198:AW1198)","v":37964.647239539394},{"$f":"+AY1198-'ROR-Model'!G1216","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$264*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1192*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1199*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1199*$U$1","v":0},{"$f":"'OYF Savings'!G1192*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1200*$W$1","v":0},{"$f":"Pension!G1192*$X$1","v":0},{"$f":"'Optional Adjustment 23'!G1192*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1192*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1192*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1192*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1192*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1192*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1192*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1192*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1192*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1192*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1192*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1192*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1192*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1192*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1192*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1192*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1192*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1192*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1192*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1192*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1192*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1192*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1192*$AU$1","v":0},null,{"$f":"SUM(F1199:AV1199)","v":0},null,{"$f":"SUM(AW1199:AW1199)","v":0},{"$f":"+AY1199-'ROR-Model'!G1217","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$265*F1","v":-2101931.9273754433},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1193*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1200*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1200*$U$1","v":0},{"$f":"'OYF Savings'!G1193*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1201*$W$1","v":0},{"$f":"Pension!G1193*$X$1","v":5573101.0797073692},{"$f":"'Optional Adjustment 23'!G1193*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1193*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1193*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1193*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1193*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1193*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1193*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1193*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1193*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1193*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1193*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1193*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1193*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1193*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1193*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1193*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1193*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1193*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1193*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1193*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1193*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1193*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1193*$AU$1","v":0},null,{"$f":"SUM(F1200:AV1200)","v":3471169.1523319259},null,{"$f":"SUM(AW1200:AW1200)","v":3471169.1523319259},{"$f":"+AY1200-'ROR-Model'!G1218","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$266*F1","v":111136.97416742658},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1194*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1201*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1201*$U$1","v":0},{"$f":"'OYF Savings'!G1194*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1202*$W$1","v":0},{"$f":"Pension!G1194*$X$1","v":-294670.62308781414},{"$f":"'Optional Adjustment 23'!G1194*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1194*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1194*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1194*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1194*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1194*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1194*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1194*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1194*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1194*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1194*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1194*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1194*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1194*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1194*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1194*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1194*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1194*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1194*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1194*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1194*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1194*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1194*$AU$1","v":0},null,{"$f":"SUM(F1201:AV1201)","v":-183533.64892038755},null,{"$f":"SUM(AW1201:AW1201)","v":-183533.64892038755},{"$f":"+AY1201-'ROR-Model'!G1219","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1198:F1201)","v":-2013784.0674350564},{"$f":"G1*SUM(G1198:G1201)","v":0},{"$f":"H1*SUM(H1198:H1201)","v":0},{"$f":"SUM(I1198:I1201)","v":0},{"$f":"SUM(J1198:J1201)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1198:Q1201)","v":0},0,{"$f":"SUM(S1198:S1201)","v":0},0,0,0,0,5339384.2180861346,0,{"$f":"SUM(Z1198:Z1201)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1198:AJ1201)","v":0},0,0,0,{"$f":"SUM(AN1198:AN1201)","v":0},0,0,0,0,{"$f":"SUM(AS1198:AS1201)","v":0},0,0,null,{"$f":"SUM(AW1198:AW1201)","v":3325600.1506510777},null,{"$f":"SUM(AY1198:AY1201)","v":3325600.1506510777},{"$f":"+AY1202-'ROR-Model'!G1220","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1203-'ROR-Model'!G1221","v":0}]
["186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1204-'ROR-Model'!G1222","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$270*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0*'Transition Costs'!E1198*$U$1","v":0},{"$f":"'EDIT Amort Adj'!F1205*$U$1","v":0},{"$f":"'EDIT Amort Adj'!G1205*$U$1","v":0},{"$f":"'OYF Savings'!G1198*$V$1","v":0},{"$f":"'RNGT -NGV Volume'!G1206*$W$1","v":0},{"$f":"Pension!G1198*$X$1","v":-112498673.21000002},{"$f":"'Optional Adjustment 23'!G1198*$Y$1","v":0},{"$f":"'Optional Adjustment 1'!G1198*$Z$1","v":0},{"$f":"'Optional Adjustment 2'!G1198*$AA$1","v":0},{"$f":"'Optional Adjustment 3'!G1198*$AB$1","v":0},{"$f":"'Optional Adjustment 4'!G1198*$AC$1","v":0},{"$f":"'Optional Adjustment 5'!G1198*$AD$1","v":0},{"$f":"'Optional Adjustment 6'!G1198*$AE$1","v":0},{"$f":"'Optional Adjustment 7'!G1198*$AF$1","v":0},{"$f":"'Optional Adjustment 8'!G1198*$AG$1","v":0},{"$f":"'Optional Adjustment 9'!G1198*$AH$1","v":0},{"$f":"'Optional Adjustment 10'!G1198*$AI$1","v":0},{"$f":"'Optional Adjustment 11'!G1198*$AJ$1","v":0},{"$f":"'Optional Adjustment 12'!G1198*$AK$1","v":0},{"$f":"'Optional Adjustment 13'!G1198*$AL$1","v":0},{"$f":"'Optional Adjustment 14'!G1198*$AM$1","v":0},{"$f":"'Optional Adjustment 15'!G1198*$AN$1","v":0},{"$f":"'Optional Adjustment 16'!G1198*$AO$1","v":0},{"$f":"'Optional Adjustment 17'!G1198*$AP$1","v":0},{"$f":"'Optional Adjustment 18'!G1198*$AQ$1","v":0},{"$f":"'Optional Adjustment 19'!G1198*$AR$1","v":0},{"$f":"'Optional Adjustment 20'!G1198*$AS$1","v":0},{"$f":"'Optional Adjustment 21'!G1198*$AT$1","v":0},{"$f":"'Optional Adjustment 22'!G1198*$AU$1","v":0},null,{"$f":"SUM(F1205:AV1205)","v":-112498673.21000002},null,{"$f":"SUM(AW1205:AW1205)","v":-112498673.21000002},{"$f":"+AY1205-'ROR-Model'!G1223","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1205)","v":0},{"$f":"G1*SUM(G1205)","v":0},{"$f":"H1*SUM(H1205)","v":0},{"$f":"SUM(I1205)","v":0},{"$f":"SUM(J1205)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1205)","v":0},0,{"$f":"SUM(T1205)","v":0},{"$f":"SUM(U1205)","v":0},0,0,-112498673.21000002,0,{"$f":"SUM(Z1205)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1205)","v":0},0,0,0,{"$f":"SUM(AN1205)","v":0},0,0,0,0,{"$f":"SUM(AS1205)","v":0},0,0,null,{"$f":"SUM(AW1205)","v":-112498673.21000002},null,{"$f":"SUM(AY1205)","v":-112498673.21000002},{"$f":"+AY1206-'ROR-Model'!G1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1207-'ROR-Model'!G1225","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1208-'ROR-Model'!G1226","v":0}]
[null,"Production",null,null,null,{"$f":"F1148+F1156+F1163+F1184+F1191+F1198","v":-240433.07124064025},{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0},{"$f":"H1148+H1156+H1163+H1184+H1191+H1198","v":0},{"$f":"I1148+I1156+I1163+I1184+I1191+I1198","v":-44167774.479999997},0,0,0,0,0,0,0,0,{"$f":"R1148+R1156+R1163+R1184+R1191+R1198","v":0},0,{"$f":"T1148+T1156+T1163+T1184+T1191+T1198","v":0},{"$f":"U1148+U1156+U1163+U1184+U1191+U1198","v":0},0,0,673790.86282993725,0,{"$f":"Z1148+Z1156+Z1163+Z1184+Z1191+Z1198","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1148+AJ1156+AJ1163+AJ1184+AJ1191+AJ1198","v":0},0,0,0,{"$f":"AN1148+AN1156+AN1163+AN1184+AN1191+AN1198","v":0},0,0,0,0,{"$f":"AS1148+AS1156+AS1163+AS1184+AS1191+AS1198","v":0},0,0,null,{"$f":"AW1148+AW1156+AW1163+AW1184+AW1191+AW1198","v":-43734416.688410699},null,{"$f":"AY1148+AY1156+AY1163+AY1184+AY1191+AY1198","v":-43734416.688410699},{"$f":"+AY1209-'ROR-Model'!G1227","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1143+F1157+F1164+F1170+F1185+F1192+F1199+F1175","v":233492.35195614817},{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0},{"$f":"H1143+H1157+H1164+H1170+H1185+H1192+H1199+H1175","v":0},{"$f":"I1143+I1157+I1164+I1170+I1185+I1192+I1199+I1175","v":0},0,0,0,0,0,0,0,0,{"$f":"R1143+R1157+R1164+R1170+R1185+R1192+R1199+R1175","v":0},0,{"$f":"T1143+T1157+T1164+T1170+T1185+T1192+T1199+T1175","v":0},{"$f":"U1143+U1157+U1164+U1170+U1185+U1192+U1199+U1175","v":0},0,0,738214.69585946936,0,{"$f":"Z1143+Z1157+Z1164+Z1170+Z1185+Z1192+Z1199+Z1175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1143+AJ1157+AJ1164+AJ1170+AJ1185+AJ1192+AJ1199+AJ1175","v":0},0,0,0,{"$f":"AN1143+AN1157+AN1164+AN1170+AN1185+AN1192+AN1199+AN1175","v":0},0,0,0,0,{"$f":"AS1143+AS1157+AS1164+AS1170+AS1185+AS1192+AS1199+AS1175","v":0},0,0,null,{"$f":"AW1143+AW1157+AW1164+AW1170+AW1185+AW1192+AW1199+AW1175","v":971707.04781561764},null,{"$f":"AY1143+AY1157+AY1164+AY1170+AY1185+AY1192+AY1199+AY1175","v":971707.04781561764},{"$f":"+AY1210-'ROR-Model'!G1228","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1144+F1158+F1165+F1171+F1186+F1193+F1200+F1176","v":-4835375.8062412404},{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0},0,{"$f":"I1144+I1158+I1165+I1171+I1186+I1193+I1200+I1176","v":0},0,0,0,0,0,0,0,0,{"$f":"R1144+R1158+R1165+R1171+R1186+R1193+R1200+R1176","v":0},0,{"$f":"T1144+T1158+T1165+T1171+T1186+T1193+T1200+T1176","v":0},0,0,0,27976412.901517481,0,{"$f":"Z1144+Z1158+Z1165+Z1171+Z1186+Z1193+Z1200+Z1176","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1144+AJ1158+AJ1165+AJ1171+AJ1186+AJ1193+AJ1200+AJ1176","v":0},0,0,0,{"$f":"AN1144+AN1158+AN1165+AN1171+AN1186+AN1193+AN1200+AN1176","v":0},0,0,0,0,{"$f":"AS1144+AS1158+AS1165+AS1171+AS1186+AS1193+AS1200+AS1176","v":0},0,0,null,{"$f":"AW1144+AW1158+AW1165+AW1171+AW1186+AW1193+AW1200+AW1176","v":23141037.09527624},null,{"$f":"AY1144+AY1158+AY1165+AY1171+AY1186+AY1193+AY1200+AY1176","v":23141037.09527624},{"$f":"+AY1211-'ROR-Model'!G1229","v":0}]
[null,"General",null,null,null,{"$f":"F1152+F1159+F1166+F1180+F1187+F1194+F1201+F1205","v":340013.42669290781},{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0},{"$f":"H1152+H1159+H1166+H1180+H1187+H1194+H1201+H1205","v":0},{"$f":"I1152+I1159+I1166+I1180+I1187+I1194+I1201+I1205","v":0},0,0,0,0,0,0,0,0,{"$f":"R1152+R1159+R1166+R1180+R1187+R1194+R1201+R1205","v":0},0,{"$f":"T1152+T1159+T1166+T1180+T1187+T1194+T1201+T1205","v":0},{"$f":"U1152+U1159+U1166+U1180+U1187+U1194+U1201+U1205","v":0},0,0,-114043584.6702069,0,{"$f":"Z1152+Z1159+Z1166+Z1180+Z1187+Z1194+Z1201+Z1205","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1152+AJ1159+AJ1166+AJ1180+AJ1187+AJ1194+AJ1201+AJ1205","v":0},0,0,0,{"$f":"AN1152+AN1159+AN1166+AN1180+AN1187+AN1194+AN1201+AN1205","v":0},0,0,0,0,{"$f":"AS1152+AS1159+AS1166+AS1180+AS1187+AS1194+AS1201+AS1205","v":0},0,0,null,{"$f":"AW1152+AW1159+AW1166+AW1180+AW1187+AW1194+AW1201+AW1205","v":-113703571.243514},null,{"$f":"AY1152+AY1159+AY1166+AY1180+AY1187+AY1194+AY1201+AY1205","v":-113703571.243514},{"$f":"+AY1212-'ROR-Model'!G1230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1213-'ROR-Model'!G1231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1214-'ROR-Model'!G1232","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1145+F1149+F1153+F1160+F1167+F1172+F1177+F1181+F1188+F1195+F1202+F1206","v":-4502303.0988328252},{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0},0,{"$f":"+I1145+I1149+I1153+I1160+I1167+I1172+I1177+I1181+I1188+I1195+I1202+I1206","v":-44167774.479999997},0,0,0,0,0,0,0,0,{"$f":"+R1145+R1149+R1153+R1160+R1167+R1172+R1177+R1181+R1188+R1195+R1202+R1206","v":0},0,{"$f":"+T1145+T1149+T1153+T1160+T1167+T1172+T1177+T1181+T1188+T1195+T1202+T1206","v":0},{"$f":"+U1145+U1149+U1153+U1160+U1167+U1172+U1177+U1181+U1188+U1195+U1202+U1206","v":0},0,{"$f":"+W1145+W1149+W1153+W1160+W1167+W1172+W1177+W1181+W1188+W1195+W1202+W1206","v":0},{"$f":"+X1145+X1149+X1153+X1160+X1167+X1172+X1177+X1181+X1188+X1195+X1202+X1206","v":-84655166.210000023},0,{"$f":"+Z1145+Z1149+Z1153+Z1160+Z1167+Z1172+Z1177+Z1181+Z1188+Z1195+Z1202+Z1206","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ1145+AJ1149+AJ1153+AJ1160+AJ1167+AJ1172+AJ1177+AJ1181+AJ1188+AJ1195+AJ1202+AJ1206","v":0},0,0,0,{"$f":"+AN1145+AN1149+AN1153+AN1160+AN1167+AN1172+AN1177+AN1181+AN1188+AN1195+AN1202+AN1206","v":0},0,0,0,0,{"$f":"+AS1145+AS1149+AS1153+AS1160+AS1167+AS1172+AS1177+AS1181+AS1188+AS1195+AS1202+AS1206","v":0},0,0,null,{"$f":"+AW1145+AW1149+AW1153+AW1160+AW1167+AW1172+AW1177+AW1181+AW1188+AW1195+AW1202+AW1206","v":-133325243.78883284},null,{"$f":"+AY1145+AY1149+AY1153+AY1160+AY1167+AY1172+AY1177+AY1181+AY1188+AY1195+AY1202+AY1206","v":-133325243.78883284},{"$f":"+AY1215-'ROR-Model'!G1233","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1216-'ROR-Model'!G1234","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1217-'ROR-Model'!G1235","v":0}]
[null,"Production",null,null,null,{"$f":"F1131+F1209","v":-1000371.5162405437},{"$f":"G1*G1131+G1209","v":0},{"$f":"H1*H1131+H1209","v":0},{"$f":"I1131+I1209","v":-44167774.479999997},{"$f":"J1131+J1209","v":-187813.16977500665},0,0,0,0,0,0,0,{"$f":"R1131+R1209","v":0},{"$f":"S1131+S1209","v":0},{"$f":"T1131+T1209","v":0},0,{"$f":"V1131+V1209","v":0},0,{"$f":"X1131+X1209","v":673790.86282993725},{"$f":"Y1131+Y1209","v":0},0,{"$f":"AA1131+AA1209","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1131+AJ1209","v":0},0,0,0,{"$f":"AN1131+AN1209","v":0},0,0,0,0,{"$f":"AS1131+AS1209","v":0},0,0,null,{"$f":"AW1131+AW1209","v":-44682168.303185612},null,{"$f":"AY1131+AY1209","v":-44682168.303185612},{"$f":"+AY1218-'ROR-Model'!G1236","v":0}]
[null,"Distribution - Wyoming",null,null,null,8889343.271152325,{"$f":"G1*G1132+G1210","v":0},{"$f":"H1*H1132+H1210","v":0},{"$f":"I1132+I1210","v":0},0,0,0,0,0,0,0,{"$f":"Q1132+Q1210","v":0},0,0,{"$f":"T1132+T1210","v":0},0,{"$f":"V1132+V1210","v":0},0,{"$f":"X1132+X1210","v":738214.69585946936},{"$f":"Y1132+Y1210","v":0},0,{"$f":"AA1132+AA1210","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1132+AJ1210","v":0},0,0,0,{"$f":"AN1132+AN1210","v":0},0,0,0,0,{"$f":"AS1132+AS1210","v":0},0,0,null,{"$f":"AW1132+AW1210","v":9627557.9670117944},null,{"$f":"AY1132+AY1210","v":9627557.9670117944},{"$f":"+AY1219-'ROR-Model'!G1237","v":0}]
[null,"Distribution - Utah",null,null,null,210866310.62630102,{"$f":"G1*G1133+G1211","v":0},{"$f":"H1*H1133+H1211","v":0},{"$f":"I1133+I1211","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1133+T1211","v":0},4665535.4210488871,{"$f":"V1133+V1211","v":0},0,{"$f":"X1133+X1211","v":27976412.901517481},{"$f":"Y1133+Y1211","v":0},0,{"$f":"AA1133+AA1211","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1133+AJ1211","v":0},0,0,0,{"$f":"AN1133+AN1211","v":0},0,0,0,0,{"$f":"AS1133+AS1211","v":0},0,0,null,{"$f":"AW1133+AW1211","v":243508258.94886738},null,{"$f":"AY1133+AY1211","v":243508258.94886738},{"$f":"+AY1220-'ROR-Model'!G1238","v":-5036.8300000429153}]
[null,"General",null,null,null,2916086.014888891,{"$f":"G1*G1134+G1212","v":0},{"$f":"H1*H1134+H1212","v":0},{"$f":"I1134+I1212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1134+T1212","v":0},0,{"$f":"V1134+V1212","v":0},0,{"$f":"X1134+X1212","v":-114043584.6702069},{"$f":"Y1134+Y1212","v":0},0,{"$f":"AA1134+AA1212","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1134+AJ1212","v":0},0,0,0,{"$f":"AN1134+AN1212","v":0},0,0,0,0,{"$f":"AS1134+AS1212","v":0},0,0,null,{"$f":"AW1134+AW1212","v":-111127498.65531802},null,{"$f":"AY1134+AY1212","v":-111127498.65531802},{"$f":"+AY1221-'ROR-Model'!G1239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1222-'ROR-Model'!G1240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1223-'ROR-Model'!G1241","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1137+F1215","v":221676405.2261017},{"$f":"G1*G1137+G1215","v":0},{"$f":"H1*H1137+H1215","v":0},{"$f":"I1137+I1215","v":-44167774.479999997},{"$f":"J1137+J1215","v":-187813.16977500665},{"$f":"K1137+K1215","v":0},{"$f":"L1137+L1215","v":0},0,0,0,0,0,{"$f":"R1137+R1215","v":0},0,{"$f":"T1137+T1215","v":0},{"$f":"U1137+U1215","v":4665535.4210488871},0,0,-84655166.210000023,0,{"$f":"Z1137+Z1215","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1137+AJ1215","v":0},0,0,0,{"$f":"AN1137+AN1215","v":0},0,0,0,0,{"$f":"AS1137+AS1215","v":0},0,0,null,{"$f":"AW1137+AW1215","v":97331186.78737554},null,{"$f":"AY1137+AY1215","v":97331186.78737554},{"$f":"+AY1224-'ROR-Model'!G1242","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1225-'ROR-Model'!G1243","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1226-'ROR-Model'!G1244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1227-'ROR-Model'!G1245","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1228-'ROR-Model'!G1246","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":-1405669.3598181012},{"$f":"I639","v":0},{"$f":"J639","v":0},0,0,0,0,0,0,0,{"$f":"R639","v":0},0,{"$f":"T639","v":0},{"$f":"U639","v":0},0,0,0,0,{"$f":"Z639","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ639","v":0},0,0,0,{"$f":"AN639","v":0},0,0,0,0,{"$f":"AS639","v":0},0,0,0,{"$f":"SUM(F1229:AV1229)","v":-1405669.3598181012},null,{"$f":"SUM(AW1229:AW1229)","v":-1405669.3598181012},{"$f":"+AY1229-'ROR-Model'!G1247","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":-178624.68015103694},{"$f":"H1*H892","v":0},{"$f":"I892","v":0},{"$f":"J892","v":0},-24829836.381773278,-663256.65271177026,-1301370.2881566761,0,-6175.079999999999,-151520.98825537215,-370548.18669399992,{"$f":"R892","v":1092325.9646306131},0,{"$f":"T892","v":0},{"$f":"U892","v":0},-500000,1639.949506282125,5448127,0,{"$f":"Z892","v":0},0,0,0,0,{"$f":"AE892","v":0},0,0,0,0,{"$f":"AJ892","v":0},0,0,0,{"$f":"AN892","v":0},0,0,0,0,{"$f":"AS892","v":0},0,0,0,-21459239.343605235,null,-21459239.343605235,{"$f":"+AY1230-'ROR-Model'!G1248","v":0}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AY1231-'ROR-Model'!G1249","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":5436865.3562249867},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},{"$f":"J921","v":0},0,0,0,0,0,0,0,{"$f":"R921","v":0},0,{"$f":"T921","v":0},{"$f":"U921","v":0},0,0,0,0,{"$f":"Z921","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ921","v":0},0,0,0,{"$f":"AN921","v":0},0,0,0,0,{"$f":"AS921","v":0},0,0,0,5436865.3562249867,null,5436865.3562249867,{"$f":"+AY1232-'ROR-Model'!G1250","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":-5010951.0082114153},{"$f":"H1*H923+H925+H927","v":1140158.8069273939},{"$f":"I923+I925+I927","v":0},{"$f":"J923+J925+J927","v":0},6145402.9042653739,164156.51304252163,322090.11067963985,0,1528.3368759500804,37501.556875552109,91710.950795920871,{"$f":"R923+R925+R927","v":-270351.48569779005},0,{"$f":"T923+T925+T927","v":0},{"$f":"U923+U925+U927","v":1388546.4567271164},123750.37051747351,147857.40069284377,-1348415.4697525029,0,{"$f":"Z923+Z925+Z927","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ923+AJ925+AJ927","v":0},0,0,0,{"$f":"AN923+AN925+AN927","v":0},0,0,0,0,{"$f":"AS923+AS925+AS927","v":0},0,0,0,2932985.4437380787,null,2932985.4437380787,{"$f":"+AY1233-'ROR-Model'!G1251","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AY1234-'ROR-Model'!G1252","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AY1235-'ROR-Model'!G1253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+AY1236-'ROR-Model'!G1254","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1229:F1235)","v":0},{"$f":"G1*SUM(G1229:G1235)","v":247289.66786253452},{"$f":"H1*SUM(H1229:H1235)","v":-265510.55289070727},{"$f":"SUM(I1229:I1235)","v":0},{"$f":"SUM(J1229:J1235)","v":0},-18684433.477507904,-499100.1396692486,-979280.17747703625,0,-4646.7431240499191,-114019.43137982005,-278837.23589807906,{"$f":"SUM(R1229:R1235)","v":821974.47893282305},0,{"$f":"SUM(T1229:T1235)","v":0},{"$f":"SUM(U1229:U1235)","v":1388546.4567271164},-376249.62948252651,149497.35019912591,4099711.5302474974,0,{"$f":"SUM(Z1229:Z1235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1229:AJ1235)","v":0},0,0,0,{"$f":"SUM(AN1229:AN1235)","v":0},0,0,0,0,{"$f":"SUM(AS1229:AS1235)","v":0},0,0,0,-14495057.903460268,null,-14495057.903460268,{"$f":"+AY1237-'ROR-Model'!G1257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1238-'ROR-Model'!G1258","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1237/365","v":0},{"$f":"+G1237/365","v":677.50593934940969},{"$f":"+H1237/365","v":-727.42617230330757},{"$f":"+I1237/365","v":0},0,-51190.228705501104,-1367.3976429294482,-2682.9593903480445,0,-12.730803079588819,-312.38200378032889,-763.93763259747686,{"$f":"+R1237/365","v":2251.9848737885563},0,{"$f":"+T1237/365","v":0},{"$f":"+U1237/365","v":3804.2368677455243},-1030.8209026918535,409.58178136746824,11232.086384239719,0,{"$f":"+Z1237/365","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ1237/365","v":0},0,0,0,{"$f":"+AN1237/365","v":0},0,0,0,0,{"$f":"+AS1237/365","v":0},0,0,0,{"$f":"SUM(F1239:AV1239)","v":-39712.487406740474},null,{"$f":"SUM(AW1239:AW1239)","v":-39712.487406740474},{"$f":"+AY1239-'ROR-Model'!G1259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1240-'ROR-Model'!G1260","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"+AY1241-'ROR-Model'!G1261","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1243-'ROR-Model'!G1263","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1239*F1241","v":0},{"$f":"G1*G1239*G1241","v":4985.088701732956},{"$f":"H1*H1239*H1241","v":-5352.4017758077371},{"$f":"I1239*I1241","v":0},{"$f":"J1239*J1241","v":0},{"$f":"K1239*K1241","v":-376657.70281507709},{"$f":"L1239*L1241","v":-10061.31185667488},-19741.21519418091,0,-93.67324905961452,-2298.5067838156597,-5621.0531006522342,{"$f":"R1239*R1241","v":16570.104701336197},0,{"$f":"T1239*T1241","v":0},{"$f":"U1239*U1241","v":27991.574872871566},-7584.7802020066574,3013.7027473018311,82645.691615235846,0,{"$f":"Z1239*Z1241","v":0},0,0,0,0,{"$f":"AE1239*AE1241","v":0},0,0,0,0,{"$f":"AJ1239*AJ1241","v":0},0,0,0,{"$f":"AN1239*AN1241","v":0},0,0,0,0,{"$f":"AS1239*AS1241","v":0},0,0,0,{"$f":"SUM(F1244:AI1244)","v":-292204.48233879637},null,{"$f":"SUM(AW1244:AW1244)","v":-292204.48233879637},{"$f":"+AY1244-'ROR-Model'!G1264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW1241*AW1239","v":-292204.48233879637},null,{"$f":"AY1241*AY1239","v":-292204.48233879637},{"$f":"+AY1245-'ROR-Model'!G1265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1246-'ROR-Model'!G1266","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY1247-'ROR-Model'!G1267","v":0}]
[null,"Production",null,null,null,{"$f":"F1218","v":-1000371.5162405437},{"$f":"G1*G1218","v":0},{"$f":"H1*H1218","v":0},{"$f":"I1218","v":-44167774.479999997},{"$f":"J1218","v":-187813.16977500665},0,0,0,0,0,0,0,{"$f":"R1218","v":0},{"$f":"S1218","v":0},{"$f":"T1218","v":0},0,{"$f":"V1218","v":0},0,{"$f":"X1218","v":673790.86282993725},{"$f":"Y1218","v":0},0,{"$f":"AA1218","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1218","v":0},0,0,0,{"$f":"AN1218","v":0},0,0,0,0,{"$f":"AS1218","v":0},0,0,{"$f":"AV1218","v":0},{"$f":"SUM(F1248:AI1248)","v":-44682168.303185612},null,{"$f":"SUM(AW1248:AW1248)","v":-44682168.303185612},{"$f":"+AY1248-'ROR-Model'!G1268","v":0}]
[null,"Distribution - Wyoming",null,null,null,8889343.271152325,{"$f":"G1*G1219","v":0},{"$f":"H1*H1219","v":0},{"$f":"I1219","v":0},0,0,0,0,0,0,0,0,{"$f":"R1219","v":0},0,{"$f":"T1219","v":0},0,{"$f":"V1219","v":0},0,{"$f":"X1219","v":738214.69585946936},{"$f":"Y1219","v":0},0,{"$f":"AA1219","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1219","v":0},0,0,0,{"$f":"AN1219","v":0},0,0,0,0,{"$f":"AS1219","v":0},0,0,0,{"$f":"SUM(F1249:AI1249)","v":9627557.9670117944},null,{"$f":"SUM(AW1249:AW1249)","v":9627557.9670117944},{"$f":"+AY1249-'ROR-Model'!G1269","v":0}]
[null,"Distribution - Utah",null,null,null,210866310.62630102,{"$f":"G1*G1220","v":0},{"$f":"H1*H1220","v":0},{"$f":"I1220","v":0},0,0,0,0,0,0,0,0,{"$f":"R1220","v":0},0,{"$f":"T1220","v":0},4665535.4210488871,{"$f":"V1220","v":0},0,{"$f":"X1220","v":27976412.901517481},{"$f":"Y1220","v":0},0,{"$f":"AA1220","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ1220","v":0},0,0,0,{"$f":"AN1220","v":0},0,0,0,0,{"$f":"AS1220","v":0},0,0,0,{"$f":"SUM(F1250:AI1250)","v":243508258.94886738},null,{"$f":"SUM(AW1250:AW1250)","v":243508258.94886738},{"$f":"+AY1250-'ROR-Model'!G1270","v":-5036.8300000429153}]
[null,"General",null,null,null,{"$f":"F1221+F1244","v":2916086.014888891},{"$f":"G1*G1221+G1244","v":4985.088701732956},{"$f":"H1*H1221+H1244","v":-5352.4017758077371},{"$f":"I1221+I1244","v":0},{"$f":"J1221+J1244","v":0},-376657.70281507709,-10061.31185667488,-19741.21519418091,0,-93.67324905961452,-2298.5067838156597,-5621.0531006522342,{"$f":"R1221+R1244","v":16570.104701336197},0,{"$f":"T1221+T1244","v":0},{"$f":"U1221+U1244","v":27991.574872871566},-7584.7802020066574,3013.7027473018311,-113960938.97859167,0,{"$f":"Z1221+Z1244","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1221+AJ1244","v":0},0,0,0,{"$f":"AN1221+AN1244","v":0},0,0,0,0,{"$f":"AS1221+AS1244","v":0},0,0,0,{"$f":"AW1221+AW1244","v":-111419703.13765682},null,{"$f":"AY1221+AY1244","v":-111419703.13765682},{"$f":"+AY1251-'ROR-Model'!G1271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1252:AI1252)","v":0},null,{"$f":"SUM(AW1252:AW1252)","v":0},{"$f":"+AY1252-'ROR-Model'!G1272","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1253:AI1253)","v":0},null,{"$f":"SUM(AW1253:AW1253)","v":0},{"$f":"+AY1253-'ROR-Model'!G1273","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1224+F1244","v":221676405.2261017},{"$f":"G1*G1224+G1244","v":4985.088701732956},{"$f":"H1*H1224+H1244","v":-5352.4017758077371},{"$f":"I1224+I1244","v":-44167774.479999997},{"$f":"J1224+J1244","v":-187813.16977500665},-376657.70281507709,-10061.31185667488,-19741.21519418091,0,-93.67324905961452,-2298.5067838156597,-5621.0531006522342,{"$f":"R1224+R1244","v":16570.104701336197},0,{"$f":"T1224+T1244","v":0},{"$f":"U1224+U1244","v":4693526.9959217589},-7584.7802020066574,3013.7027473018311,-84572520.518384784,0,{"$f":"Z1224+Z1244","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ1224+AJ1244","v":0},0,0,0,{"$f":"AN1224+AN1244","v":0},0,0,0,0,{"$f":"AS1224+AS1244","v":0},0,0,0,{"$f":"SUM(F1254:AI1254)","v":97038982.305036753},null,{"$f":"SUM(AW1254:AW1254)","v":97038982.305036753},{"$f":"+AY1254-'ROR-Model'!G1274","v":0}]

{"sheet":"ROR-Model","index":3,"n_rows":1274,"n_cols":25,"rows_kept":1274,"cut":false,"hidden":false,"merged":[[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3],[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.96575620717159893},{"$f":"'Utah Allocation'!E18","v":3.4243792828401044E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.9651863546985876},{"$f":"'Utah Allocation'!E35","v":3.4813645301412378E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.96486911309435819},{"$f":"'Utah Allocation'!E46","v":3.5130886905641832E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2018-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$15","v":320787573.88},{"$f":"+Adjustments!AY16","v":20452110.980490863},null,{"$f":"SUM($F$16:$H$16)","v":341239684.86049086},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":341239684.86049086},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},null,"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":341239684.86049086},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y16)","v":341239684.86049086},null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$17","v":104955704.50999999},{"$f":"+Adjustments!AY18","v":0},null,{"$f":"SUM($F$18:$H$18)","v":104955704.50999999},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":104955704.50999999},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":104955704.50999999},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y18)","v":0},null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$19","v":369426321.50999999},{"$f":"+Adjustments!AY20","v":0},null,{"$f":"SUM($F$20:$H$20)","v":369426321.50999999},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":369426321.50999999},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":369426321.50999999},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":795169599.89999998},{"$f":"SUM(G16:G20)","v":20452110.980490863},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":815621710.88049078},null,null,null,{"$f":"SUM(M16:M20)","v":815621710.88049078},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":341239684.86049086},{"$f":"SUM(R16:R20)","v":474382026.01999998},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y21)","v":341239684.86049086},null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$22","v":97853908.929999977},{"$f":"+Adjustments!AY23","v":12668615.070000023},null,{"$f":"SUM($F$23:$H$23)","v":110522524},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":110522524},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":110522524},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y23)","v":110522524},null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!AY25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y25)","v":0},null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!AY27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y27)","v":0},null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!AY29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},null,null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y30)","v":0},null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!AY32","v":0},null,{"$f":"SUM(F32:H32)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y32)","v":0},null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!AY34","v":0},null,{"$f":"SUM(F34:H34)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y34)","v":0},null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!AY36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y36)","v":0},null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!AY38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},null,null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y39)","v":0},null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!AY41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y41)","v":0},null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$42","v":2951861.35},{"$f":"+Adjustments!AY43","v":-315902.57981535932},null,{"$f":"SUM($F$43:$H$43)","v":2635958.7701846408},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":2635958.7701846408},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":2635958.7701846408},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y43)","v":2635958.7701846408},null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$44","v":3121695.61},{"$f":"+Adjustments!AY45","v":0},null,{"$f":"SUM($F$45:$H$45)","v":3121695.61},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":3121695.61},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":3121695.61},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y45)","v":0},null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$46","v":12763808.199999999},{"$f":"+Adjustments!AY47","v":0},null,{"$f":"SUM($F$47:$H$47)","v":12763808.199999999},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":12763808.199999999},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":12763808.199999999},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":18837365.16},{"$f":"SUM(G43:G47)","v":-315902.57981535932},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":18521462.580184639},null,null,null,{"$f":"SUM(M43:M47)","v":18521462.580184639},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":2635958.7701846408},{"$f":"SUM(R43:R47)","v":15885503.809999999},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y48)","v":2635958.7701846408},null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$49","v":3393689.11},{"$f":"+Adjustments!AY50","v":-662372.10999999987},null,{"$f":"SUM($F$50:$H$50)","v":2731317},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":2731317},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":2731317},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y50)","v":2731317},null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!AY52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!AY54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!AY56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},null,null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y57)","v":0},null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,null,{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!AY59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y59)","v":0},null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$60","v":1661079.2805644001},{"$f":"+Adjustments!AY61","v":970573.73917635891},null,{"$f":"SUM($F$61:$H$61)","v":2631653.0197407589},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":2631653.0197407589},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":2631653.0197407589},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y61)","v":2631653.0197407589},null,52]
[null,null,null,null,null,{"$f":"Revenue!$F$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$62","v":251564.60403120003},{"$f":"+Adjustments!AY63","v":0},null,{"$f":"SUM($F$63:$H$63)","v":251564.60403120003},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":251564.60403120003},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":251564.60403120003},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y63)","v":0},null,54]
[null,null,null,null,null,{"$f":"Revenue!$F$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$64","v":1034189.8954043998},{"$f":"+Adjustments!AY65","v":0},null,{"$f":"SUM($F$65:$H$65)","v":1034189.8954043998},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":1034189.8954043998},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":1034189.8954043998},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":2946833.7800000003},{"$f":"SUM(G61:G65)","v":970573.73917635891},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":3917407.5191763588},null,null,null,{"$f":"SUM(M61:M65)","v":3917407.5191763588},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":2631653.0197407589},{"$f":"SUM(R61:R65)","v":1285754.4994355999},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y66)","v":2631653.0197407589},null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$67","v":271663.58999999997},{"$f":"+Adjustments!AY68","v":78839.410000000033},null,{"$f":"SUM($F$68:$H$68)","v":350503},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":350503},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":350503},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y68)","v":350503},null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!AY70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y70)","v":0},null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!AY72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y72)","v":0},null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!AY74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},null,null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y75)","v":0},null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!AY77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y77)","v":0},null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!AY79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y79)","v":0},null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!AY81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y81)","v":0},null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!AY83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},null,null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y84)","v":0},null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!AY86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y86)","v":0},null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!AY88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y88)","v":0},null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!AY90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y90)","v":0},null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!AY92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},null,null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y93)","v":0},null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!AY95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y95)","v":0},null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"IS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$96","v":202686.04999999993},{"$f":"+Adjustments!AY97","v":-17376.612381168088},null,{"$f":"SUM($F$97:$H$97)","v":185309.43761883184},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":185309.43761883184},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":185309.43761883184},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y97)","v":185309.43761883184},null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$98","v":41903.810000000005},{"$f":"+Adjustments!AY99","v":-18461.560000000009},null,{"$f":"SUM($F$99:$H$99)","v":23442.249999999996},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":23442.249999999996},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":23442.249999999996},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y99)","v":0},null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$100","v":898937.00999999989},{"$f":"+Adjustments!AY101","v":-489340.06999999989},null,{"$f":"SUM($F$101:$H$101)","v":409596.94},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":409596.94},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":409596.94},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":1143526.8699999999},{"$f":"SUM(G97:G101)","v":-525178.24238116795},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":618348.62761883182},null,null,null,{"$f":"SUM(M97:M101)","v":618348.62761883182},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":185309.43761883184},{"$f":"SUM(R97:R101)","v":433039.19},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y102)","v":185309.43761883184},null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$103","v":235476.26},{"$f":"+Adjustments!AY104","v":-104565.26000000001},null,{"$f":"SUM($F$104:$H$104)","v":130911},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":130911},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":130911},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y104)","v":130911},null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!AY106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y106)","v":0},null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!AY108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y108)","v":0},null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!AY110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},null,null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y111)","v":0},null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!AY113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y113)","v":0},null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!AY115","v":2624472},null,{"$f":"SUM($F$115:$H$115)","v":2624472},null,null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":2624472},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":2624472},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y115)","v":2624472},null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!AY117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y117)","v":0},null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!AY119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":2624472},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":2624472},null,null,null,{"$f":"SUM(M115:M119)","v":2624472},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":2624472},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y120)","v":2624472},null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!AY122","v":33999912},null,{"$f":"SUM($F$122:$H$122)","v":33999912},null,null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":33999912},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":33999912},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y122)","v":33999912},null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"TBF","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$123","v":4995387.8000000007},{"$f":"+Adjustments!AY124","v":-3564671.0502478448},null,{"$f":"SUM($F$124:$H$124)","v":1430716.749752156},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":1430716.749752156},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":1430716.749752156},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y124)","v":1430716.749752156},null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$125","v":54948.979999999996},{"$f":"+Adjustments!AY126","v":-54948.979999999996},null,{"$f":"SUM($F$126:$H$126)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":0},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y126)","v":0},null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!AY128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":5050336.7800000012},{"$f":"SUM(G124:G128)","v":-3619620.0302478448},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":1430716.749752156},null,null,null,{"$f":"SUM(M124:M128)","v":1430716.749752156},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":1430716.749752156},{"$f":"SUM(R124:R128)","v":0},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y129)","v":1430716.749752156},null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$130","v":41548831},{"$f":"+Adjustments!AY131","v":-39342976},null,{"$f":"SUM($F$131:$H$131)","v":2205855},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":2205855},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":2205855},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y131)","v":2205855},null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!AY133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y133)","v":0},null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!AY135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y135)","v":0},null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!AY137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},null,null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y138)","v":0},null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!AY140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$141","v":80471.64},{"$f":"+Adjustments!AY142","v":-52352.839656943659},null,{"$f":"SUM($F$142:$H$142)","v":28118.80034305634},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":28118.80034305634},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":28118.80034305634},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y142)","v":28118.80034305634},null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$143","v":2294.25},{"$f":"+Adjustments!AY144","v":-2294.25},null,{"$f":"SUM($F$144:$H$144)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":0},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y144)","v":0},null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!AY146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":82765.89},{"$f":"SUM(G142:G146)","v":-54647.089656943659},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":28118.80034305634},null,null,null,{"$f":"SUM(M142:M146)","v":28118.80034305634},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":28118.80034305634},{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y147)","v":28118.80034305634},null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$148","v":21619},{"$f":"+Adjustments!AY149","v":0},null,{"$f":"SUM($F$149:$H$149)","v":21619},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":21619},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":21619},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y149)","v":21619},null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!AY151","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y151)","v":0},null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!AY153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y153)","v":0},null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!AY155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},null,null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y156)","v":0},null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!AY158","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y158)","v":0},null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$159","v":22483627.450000003},{"$f":"+Adjustments!AY160","v":5116616.2777111754},null,{"$f":"SUM($F$160:$H$160)","v":27600243.727711178},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":27600243.727711178},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":27600243.727711178},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y160)","v":27600243.727711178},null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$161","v":610731.39},{"$f":"+Adjustments!AY162","v":-610731.39},null,{"$f":"SUM($F$162:$H$162)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":0},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y162)","v":0},null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$163","v":-11182.41},{"$f":"+Adjustments!AY164","v":11182.41},null,{"$f":"SUM($F$164:$H$164)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":23083176.430000003},{"$f":"SUM(G160:G164)","v":4517067.2977111759},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":27600243.727711178},null,null,null,{"$f":"SUM(M160:M164)","v":27600243.727711178},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":27600243.727711178},{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y165)","v":27600243.727711178},null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$166","v":47258689.909999996},{"$f":"+Adjustments!AY167","v":8095006.0900000036},null,{"$f":"SUM($F$167:$H$167)","v":55353696},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":55353696},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":55353696},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y167)","v":55353696},null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!AY169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":0},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":0},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y169)","v":0},null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!AY171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":0},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y171)","v":0},null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!AY173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},null,null,null,{"$f":"SUM(M169:M173)","v":0},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y174)","v":0},null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!AY176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":0},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":0},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y176)","v":0},null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!AY178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":0},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":0},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y178)","v":0},null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!AY180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":0},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y180)","v":0},null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!AY182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},null,null,null,{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y183)","v":0},null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!AY185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":0},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":0},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y185)","v":0},null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!AY187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":0},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":0},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y187)","v":0},null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!AY189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":0},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y189)","v":0},null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!AY191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},null,null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y192)","v":0},null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!AY194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":0},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":0},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y194)","v":0},null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$195","v":-3883550.45},{"$f":"+Adjustments!AY196","v":3883550.45},null,{"$f":"SUM($F$196:$H$196)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":0},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":0},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y196)","v":0},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$196","v":23887961.539999999},{"$f":"+Adjustments!AY197","v":-23887961.539999999},null,{"$f":"SUM($F$197:$H$197)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":373167098.54056448},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":5209058.8252770826},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":378376157.36584151},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":378376157.36584151},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":378376157.36584151},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y200)","v":378376157.36584151},null,191]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":109038843.1540312},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":-686436.18},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":108352406.9740312},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":108352406.9740312},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":108352406.9740312},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,null,{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":384112074.20540434},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":-478157.65999999992},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":383633916.54540437},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":383633916.54540437},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":383633916.54540437},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":866318015.89999974},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":4044464.9852770828},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":870362480.88527703},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":870362480.88527703},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":378376157.36584151},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":491986323.51943558},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y203)","v":378376157.36584151},null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,null,{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":101754737.88999999},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":11980517.110000024},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":113735255},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":113735255},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":113735255},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":113735255},null,196]
[null,null,"Transportation Dth",null,null,{"$f":"F131+F149+F167+F176+F185+F122","v":88829139.909999996},{"$f":"G131+G149+G167+G176+G185+G122","v":2751942.0900000036},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":91581082},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":91581082},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":91581082},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":91581082},null,197]
[null,null,"Total Utah Dth",null,null,{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":190583877.79999998},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":14732459.200000025},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":205316337},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":205316337},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":205316337},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":205316337},null,198]
[null,null,null,null,null,null,null,null,186221043.00000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,{"$f":"I207-I208","v":19095293.999999881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!AY210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y210)","v":0},null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!AY212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y212)","v":0},null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!AY214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},null,null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y215)","v":0},null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!AY217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y217)","v":0},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!AY219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y219)","v":0},null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!AY221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y221)","v":0},null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!AY223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},null,null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y224)","v":0},null,215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!AY226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y226)","v":0},null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},null,null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},null,null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,null,null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},0,0,0,null,null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y232)","v":0},null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},null,null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,null,0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},null,null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y236)","v":0},null,227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$238","v":12226128.390000001},{"$f":"+Adjustments!AY239","v":-677260.86000000127},null,{"$f":"SUM($F$239:$H$239)","v":11548867.529999999},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":11548867.529999999},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":11548867.529999999},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y239)","v":0},null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$242","v":16197832.290000001},{"$f":"+Adjustments!AY243","v":-184226.60000000149},null,{"$f":"SUM($F$243:$H$243)","v":16013605.689999999},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":16013605.689999999},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":16013605.689999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":28423960.68},{"$f":"SUM(G239:G243)","v":-861487.46000000276},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":27562473.219999999},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":27562473.219999999},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":11548867.529999999},{"$f":"SUM(U239:U243)","v":16013605.689999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y244)","v":0},null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$245","v":3386303.0400000005},{"$f":"+Adjustments!AY246","v":166551.9599999995},null,{"$f":"SUM($F$246:$H$246)","v":3552855},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3552855},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":3552855},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y246)","v":0},null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$247","v":162356.09999999998},{"$f":"+Adjustments!AY248","v":-7380.7399999999907},null,{"$f":"SUM($F$248:$H$248)","v":154975.35999999999},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":154975.35999999999},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":154975.35999999999},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y248)","v":0},null,239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$251","v":783331.10999999987},{"$f":"+Adjustments!AY252","v":-6556.1599999999162},null,{"$f":"SUM($F$252:$H$252)","v":776774.95},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":776774.95},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":776774.95},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":945687.20999999985},{"$f":"SUM(G248:G252)","v":-13936.899999999907},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":931750.30999999994},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":931750.30999999994},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":154975.35999999999},{"$f":"SUM(U248:U252)","v":776774.95},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y253)","v":0},null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$254","v":165199.16999999998},{"$f":"+Adjustments!AY255","v":7139.8300000000163},null,{"$f":"SUM($F$255:$H$255)","v":172339},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":172339},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":172339},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y255)","v":0},null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$256","v":47853.650181900004},{"$f":"+Adjustments!AY257","v":-14916.25018190001},null,{"$f":"SUM($F$257:$H$257)","v":32937.399999999994},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":32937.399999999994},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":32937.399999999994},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y257)","v":0},null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$260","v":28295.749818099997},{"$f":"+Adjustments!AY261","v":-8752.309818099995},null,{"$f":"SUM($F$261:$H$261)","v":19543.440000000002},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":19543.440000000002},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":19543.440000000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":76149.399999999994},{"$f":"SUM(G257:G261)","v":-23668.560000000005},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":52480.84},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":52480.84},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":32937.399999999994},{"$f":"SUM(U257:U261)","v":19543.440000000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y262)","v":0},null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$263","v":5917.28},{"$f":"+Adjustments!AY264","v":-1581.2799999999997},null,{"$f":"SUM($F$264:$H$264)","v":4336},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":4336},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":4336},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y264)","v":0},null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!AY266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":0},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":0},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y266)","v":0},null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!AY270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":0},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},null,null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":0},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"SUM(U266:U270)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y271)","v":0},null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!AY273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":0},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":0},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y273)","v":0},null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$274","v":51788.149999999994},{"$f":"+Adjustments!AY275","v":3553.9200000000055},null,{"$f":"SUM($F$275:$H$275)","v":55342.07},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":55342.07},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":55342.07},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$276","v":-141.51},{"$f":"+Adjustments!AY277","v":27159.259999999991},null,{"$f":"SUM($F$277:$H$277)","v":27017.749999999993},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":27017.749999999993},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":27017.749999999993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y277)","v":0},null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$278","v":743245.75},{"$f":"+Adjustments!AY279","v":-68699.709999999963},null,{"$f":"SUM($F$279:$H$279)","v":674546.04},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":674546.04},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":674546.04},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":794892.39},{"$f":"SUM(G275:G279)","v":-37986.52999999997},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":756905.86},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":756905.86},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":756905.86},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y280)","v":0},null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$281","v":147470.78},{"$f":"+Adjustments!AY282","v":2187.2200000000012},null,{"$f":"SUM($F$282:$H$282)","v":149658},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":149658},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":149658},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y282)","v":0},null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!AY284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!AY286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y286)","v":0},null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!AY288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},null,null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y289)","v":0},null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!AY291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y291)","v":0},null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!AY293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!AY297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},null,null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y298)","v":0},null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!AY300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y300)","v":0},null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$301","v":79533.09},{"$f":"+Adjustments!AY302","v":-1327.0776800000021},null,{"$f":"SUM($F$302:$H$302)","v":78206.012319999994},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":78206.012319999994},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":78206.012319999994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!AY306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":79533.09},{"$f":"SUM(G302:G306)","v":-1327.0776800000021},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":78206.012319999994},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":78206.012319999994},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":78206.012319999994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y307)","v":0},null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$308","v":138651},{"$f":"+Adjustments!AY309","v":8040},null,{"$f":"SUM($F$309:$H$309)","v":146691},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":146691},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":146691},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y309)","v":0},null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$310","v":23863.39},{"$f":"+Adjustments!AY311","v":12846.25},null,{"$f":"SUM($F$311:$H$311)","v":36709.64},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":36709.64},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":36709.64},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!AY315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":23863.39},{"$f":"SUM(G311:G315)","v":12846.25},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":36709.64},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":36709.64},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":36709.64},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y316)","v":0},null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$317","v":270712},{"$f":"+Adjustments!AY318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":270712},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":270712},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":270712},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":257097.17999999996},{"$f":"+Adjustments!AY320","v":871125.40999999922},null,{"$f":"SUM($F$320:$H$320)","v":1128222.5899999992},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":1128222.5899999992},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":1128222.5899999992},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$320","v":189969.21999999997},{"$f":"+Adjustments!AY321","v":-189969.21999999997},null,{"$f":"SUM($F$321:$H$321)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F239+F248+F257+F266+F320+F321","v":12883404.540181901},{"$f":"+G239+G248+G257+G266+G320+G321","v":-18401.660181902},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":12865002.879999999},null,null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":12920344.949999999},null,null,{"$f":"+Q239+Q248+Q257+Q266+Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":12865002.879999999},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":55342.07},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F277+F286","v":-141.51},{"$f":"+G277+G286","v":27159.259999999991},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":27017.749999999993},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":27017.749999999993},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":27017.749999999993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+F284+F293+F302+F311+F275","v":155184.63},{"$f":"+G284+G293+G302+G311+G275","v":15073.092320000003},{"$f":"+H284+H293+H302+H311+H275","v":0},170257.72232,null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":170257.72232},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+U275+U284+U293+U302+U311","v":170257.72232},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,null,{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":17752704.899818104},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":-268234.77981810138},0,17484470.120000001,null,null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":17484470.120000001},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":17484470.120000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":30791152.559999999},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-244404.08768000349},0,30546748.472319998,null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},30546748.472319998,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,12865002.879999999,17681745.592320003,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y327)","v":0},null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,null,{"$f":"F246+F255+F264+F273+F282+F291","v":3704890.27},{"$f":"G246+G255+G264+G273+G282+G291","v":174297.72999999952},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":3879188},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":3879188},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":3729530},{"$f":"U246+U255+U264+U273+U282+U291","v":149658},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,null,{"$f":"F309+F318+F300","v":409363},{"$f":"G309+G318+G300","v":8040},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":417403},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":417403},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":417403},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,null,{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4114253.27},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":182337.72999999952},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4296591},null,null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4296591},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":3729530},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":567061},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y331)","v":0},null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!AY334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!AY338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},null,null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y339)","v":0},null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!AY341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y341)","v":0},null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!AY343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y343)","v":0},null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,null,null,{"$f":"+Adjustments!AY345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!AY347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},null,null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y348)","v":0},null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!AY350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y350)","v":0},null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},null,null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},null,null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},null,null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y355)","v":0},null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},null,null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},null,null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},null,null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":386205687.71074635},{"$f":"+G363+G365","v":5205730.2574151801},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":391411417.96816152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F200+F229+F323+F353","v":386050503.08074635},{"$f":"G200+G229+G323+G353","v":5190657.1650951803},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":391241160.2458415},null,null,null,{"$f":"M200+M229+M323+M353","v":378376157.36584151},{"$f":"N200+N229+N323+N353","v":12920344.949999999},null,null,{"$f":"Q200+Q229+Q323+Q353","v":378376157.36584151},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":12865002.879999999},{"$f":"U200+U229+U323+U353","v":55342.07},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y363)","v":378376157.36584151},null,354]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F201+F230+F324","v":109038701.6440312},{"$f":"G201+G230+G324","v":-659276.92000000004},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":108379424.7240312},null,null,null,{"$f":"M201+M230+M324","v":108352406.9740312},{"$f":"N201+N230+N324","v":27017.749999999993},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":108352406.9740312},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":27017.749999999993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F325","v":155184.63},{"$f":"G325","v":15073.092320000003},{"$f":"H325","v":0},{"$f":"I325","v":170257.72232},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":170257.72232},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":170257.72232},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,null,{"$f":"F202+F231+F326+F354","v":401864779.10522246},{"$f":"G202+G231+G326+G354","v":-746392.43981810124},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":401118386.66540438},null,null,null,{"$f":"M202+M231+M326+M354","v":383633916.54540437},{"$f":"N202+N231+N326+N354","v":17484470.120000001},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":383633916.54540437},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":17484470.120000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y366)","v":0},null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F203+F232+F327+F355","v":897109168.45999968},{"$f":"G203+G232+G327+G355","v":3800060.8975970792},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":900909229.35759699},null,null,null,{"$f":"M203+M232+M327+M355","v":870362480.88527703},{"$f":"N203+N232+N327+N355","v":30546748.472319998},null,null,{"$f":"Q203+Q232+Q327+Q355","v":378376157.36584151},{"$f":"R203+R232+R327+R355","v":491986323.51943558},null,{"$f":"T203+T232+T327+T355","v":12865002.879999999},{"$f":"U203+U232+U327+U355","v":17681745.592320003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y368)","v":378376157.36584151},null,359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,null,{"$f":"F205+F234+F329+F357","v":105459628.15999998},12154814.840000022,0,117614443,null,null,null,{"$f":"M205+M234+M329+M357","v":113735255},3879188,null,null,{"$f":"Q205+Q234+Q329+Q357","v":113735255},0,null,{"$f":"T205+T234+T329+T357","v":3729530},149658,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y370)","v":113735255},null,361]
[null,null,"Transportation Dth",null,null,89238502.909999996,2759982.0900000036,0,91998485,null,null,null,91581082,417403,null,null,91581082,0,null,0,417403,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y371)","v":91581082},null,362]
[null,null,"SystemTotal Dth",null,null,194698131.06999999,14914796.930000026,0,209612928,null,null,null,205316337,4296591,null,null,205316337,0,null,3729530,567061,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y372)","v":205316337},null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$15","v":1556823.6767077001},{"$f":"+Adjustments!AY380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":1556823.6767077001},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":1556823.6767077001},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":1556823.6767077001},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$16","v":48972.123292300006},{"$f":"+Adjustments!AY381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":48972.123292300006},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":48972.123292300006},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":48972.123292300006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":1605795.8},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":1605795.8},null,null,null,{"$f":"SUM(M380:M381)","v":1556823.6767077001},{"$f":"SUM(N380:N381)","v":48972.123292300006},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":1556823.6767077001},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":48972.123292300006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$20","v":2153062.4312239997},{"$f":"+Adjustments!AY385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":2153062.4312239997},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":2153062.4312239997},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":2153062.4312239997},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y385)","v":2153062.4312239997},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$21","v":79271.27877600005},{"$f":"+Adjustments!AY386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":79271.27877600005},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":79271.27877600005},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":79271.27877600005},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":2232333.71},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":2232333.71},null,null,null,{"$f":"SUM(M385:M386)","v":2153062.4312239997},{"$f":"SUM(N385:N386)","v":79271.27877600005},null,null,{"$f":"SUM(Q385:Q386)","v":2153062.4312239997},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":79271.27877600005},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y387)","v":2153062.4312239997},null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$25","v":2672736.9978999998},{"$f":"+Adjustments!AY390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":2672736.9978999998},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":2672736.9978999998},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":2672736.9978999998},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y390)","v":2672736.9978999998},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$26","v":95947.002099999983},{"$f":"+Adjustments!AY391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":95947.002099999983},null,null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":95947.002099999983},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":95947.002099999983},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":2768684},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":2768684},null,null,null,{"$f":"SUM(M390:M391)","v":2672736.9978999998},{"$f":"SUM(N390:N391)","v":95947.002099999983},null,null,{"$f":"SUM(Q390:Q391)","v":2672736.9978999998},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":95947.002099999983},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y392)","v":2672736.9978999998},null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$30","v":0},{"$f":"+Adjustments!AY395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":0},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":0},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y395)","v":0},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$31","v":0},{"$f":"+Adjustments!AY396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},null,null,null,{"$f":"SUM(M395:M396)","v":0},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y397)","v":0},null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$35","v":0},{"$f":"+Adjustments!AY400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":0},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":0},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y400)","v":0},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$36","v":0},{"$f":"+Adjustments!AY401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},null,null,null,{"$f":"SUM(M400:M401)","v":0},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y402)","v":0},null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$40","v":0},{"$f":"+Adjustments!AY405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":0},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":0},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y405)","v":0},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$41","v":0},{"$f":"+Adjustments!AY406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":0},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":0},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},null,null,null,{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},null,null,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y407)","v":0},null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$45","v":0},{"$f":"+Adjustments!AY410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$46","v":0},{"$f":"+Adjustments!AY411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$50","v":0},{"$f":"+Adjustments!AY415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":0},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":0},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y415)","v":0},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$51","v":0},{"$f":"+Adjustments!AY416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":0},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":0},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},null,null,null,{"$f":"SUM(M415:M416)","v":0},{"$f":"SUM(N415:N416)","v":0},null,null,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y417)","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$55","v":0},{"$f":"+Adjustments!AY420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$56","v":0},{"$f":"+Adjustments!AY421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$60","v":0},{"$f":"+Adjustments!AY425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$61","v":0},{"$f":"+Adjustments!AY426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$65","v":0},{"$f":"+Adjustments!AY430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$66","v":0},{"$f":"+Adjustments!AY431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$70","v":0},{"$f":"+Adjustments!AY435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$71","v":0},{"$f":"+Adjustments!AY436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$75","v":0},{"$f":"+Adjustments!AY440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$76","v":0},{"$f":"+Adjustments!AY441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$80","v":0},{"$f":"+Adjustments!AY445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$81","v":0},{"$f":"+Adjustments!AY446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$85","v":0},{"$f":"+Adjustments!AY450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$86","v":0},{"$f":"+Adjustments!AY451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$90","v":314543.76873900002},{"$f":"+Adjustments!AY455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":314543.76873900002},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":314543.76873900002},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":314543.76873900002},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y455)","v":314543.76873900002},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$91","v":9934.1712609999959},{"$f":"+Adjustments!AY456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":9934.1712609999959},null,null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":9934.1712609999959},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":9934.1712609999959},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":324477.94},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":324477.94},null,null,null,{"$f":"SUM(M455:M456)","v":314543.76873900002},{"$f":"SUM(N455:N456)","v":9934.1712609999959},null,null,{"$f":"SUM(Q455:Q456)","v":314543.76873900002},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":9934.1712609999959},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y457)","v":314543.76873900002},null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$95","v":8392640.9690411016},{"$f":"+Adjustments!AY460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":8392640.9690411016},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":8392640.9690411016},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":8392640.9690411016},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$96","v":278020.96095889987},{"$f":"+Adjustments!AY461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":278020.96095889987},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":278020.96095889987},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":278020.96095889987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":8670661.9300000016},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":8670661.9300000016},null,null,null,{"$f":"SUM(M460:M461)","v":8392640.9690411016},{"$f":"SUM(N460:N461)","v":278020.96095889987},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":8392640.9690411016},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":278020.96095889987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$100","v":0},{"$f":"+Adjustments!AY465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$101","v":0},{"$f":"+Adjustments!AY466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$105","v":2187564.8996969997},{"$f":"+Adjustments!AY470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":2187564.8996969997},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":2187564.8996969997},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":2187564.8996969997},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$106","v":95022.23030300044},{"$f":"+Adjustments!AY471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":95022.23030300044},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":95022.23030300044},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":95022.23030300044},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":2282587.1300000004},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":2282587.1300000004},null,null,null,{"$f":"SUM(M470:M471)","v":2187564.8996969997},{"$f":"SUM(N470:N471)","v":95022.23030300044},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":2187564.8996969997},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":95022.23030300044},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$110","v":0},{"$f":"+Adjustments!AY475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$111","v":0},{"$f":"+Adjustments!AY476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$115","v":1435134.9307231987},{"$f":"+Adjustments!AY480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":1435134.9307231987},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":1435134.9307231987},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":1435134.9307231987},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$116","v":49411.49927679979},{"$f":"+Adjustments!AY481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":49411.49927679979},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":49411.49927679979},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":49411.49927679979},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":1484546.4299999985},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":1484546.4299999985},null,null,null,{"$f":"SUM(M480:M481)","v":1435134.9307231987},{"$f":"SUM(N480:N481)","v":49411.49927679979},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":1435134.9307231987},null,{"$f":"SUM(T480:T481)","v":49411.49927679979},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$120","v":7769611.9300274998},{"$f":"+Adjustments!AY485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":7769611.9300274998},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":7769611.9300274998},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":7769611.9300274998},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$121","v":264731.61997250002},{"$f":"+Adjustments!AY486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":264731.61997250002},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":264731.61997250002},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":264731.61997250002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":8034343.5499999998},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":8034343.5499999998},null,null,null,{"$f":"SUM(M485:M486)","v":7769611.9300274998},{"$f":"SUM(N485:N486)","v":264731.61997250002},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":7769611.9300274998},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":264731.61997250002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$125","v":307641.81419999996},{"$f":"+Adjustments!AY490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":307641.81419999996},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":307641.81419999996},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":307641.81419999996},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$126","v":10482.185800000036},{"$f":"+Adjustments!AY491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":10482.185800000036},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":10482.185800000036},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":10482.185800000036},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":318124},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":318124},null,null,null,{"$f":"SUM(M490:M491)","v":307641.81419999996},{"$f":"SUM(N490:N491)","v":10482.185800000036},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":307641.81419999996},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":10482.185800000036},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$130","v":0},{"$f":"+Adjustments!AY495","v":5610271.916442683},null,{"$f":"SUM($F$495:$H$495)","v":5610271.916442683},null,null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":5610271.916442683},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":5610271.916442683},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y495)","v":5610271.916442683},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$131","v":0},{"$f":"+Adjustments!AY496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":5610271.916442683},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":5610271.916442683},null,null,null,{"$f":"SUM(M495:M496)","v":5610271.916442683},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":5610271.916442683},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y497)","v":5610271.916442683},null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":21649418.2203965},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":21649418.2203965},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":21649418.2203965},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":21649418.2203965},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":5140343.1978629995},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":5610271.916442683},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":10750615.114305682},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":10750615.114305682},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":10750615.114305682},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y502)","v":10750615.114305682},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":26789761.418259498},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":5610271.916442683},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":32400033.334702179},null,null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":32400033.334702179},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":10750615.114305682},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":21649418.2203965},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y503)","v":10750615.114305682},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":697229.12032670039},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":697229.12032670039},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":697229.12032670039},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":697229.12032670039},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":234563.9514137998},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":234563.9514137998},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":234563.9514137998},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":234563.9514137998},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":931793.07174050016},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":931793.07174050016},null,null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":931793.07174050016},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":234563.95141379983},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":697229.12032670039},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":27721554.490000002},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":5610271.916442683},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":33331826.406442687},null,null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":32400033.334702179},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":931793.07174050016},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":10750615.114305682},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":21649418.2203965},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":234563.95141379983},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":697229.12032670039},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y509)","v":10750615.114305682},null,500]
[null,null,null,{"$f":"+F502+F506","v":5374907.1492767995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":924830722.94999969},{"$f":"G368+G509","v":9410332.8140397631},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":934241055.76403964},null,null,null,{"$f":"M368+M509","v":902762514.21997917},{"$f":"N368+N509","v":31478541.544060498},null,null,{"$f":"Q368+Q509","v":389126772.48014718},{"$f":"R368+R509","v":513635741.7398321},null,{"$f":"T368+T509","v":13099566.831413798},{"$f":"U368+U509","v":18378974.712646704},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y512)","v":389126772.48014718},null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":26088138.367648695},{"$f":"+Adjustments!AY521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":26088138.367648695},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":26088138.367648695},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":26088138.367648695},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":948513.5423513006},{"$f":"+Adjustments!AY522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":948513.5423513006},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":948513.5423513006},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":948513.5423513006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":27036651.909999996},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":27036651.909999996},null,null,null,{"$f":"SUM(M522:M523)","v":26088138.367648695},{"$f":"SUM(N522:N523)","v":948513.5423513006},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":26088138.367648695},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":948513.5423513006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":0},{"$f":"+Adjustments!AY526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":0},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!AY527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":0},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},null,null,null,{"$f":"SUM(M527:M528)","v":0},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":27234568.130628396},{"$f":"+Adjustments!AY531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":27234568.130628396},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":27234568.130628396},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":27234568.130628396},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":989679.74937159987},{"$f":"+Adjustments!AY532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":989679.74937159987},null,null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":989679.74937159987},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":989679.74937159987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":28224247.879999995},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":28224247.879999995},null,null,null,{"$f":"SUM(M532:M533)","v":27234568.130628396},{"$f":"SUM(N532:N533)","v":989679.74937159987},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":27234568.130628396},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":989679.74937159987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!AY536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!AY537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":268714.18349999998},{"$f":"+Adjustments!AY541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":268714.18349999998},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":268714.18349999998},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":268714.18349999998},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":9155.8165000000154},{"$f":"+Adjustments!AY542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":9155.8165000000154},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":9155.8165000000154},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":9155.8165000000154},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":277870},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":277870},null,null,null,{"$f":"SUM(M542:M543)","v":268714.18349999998},{"$f":"SUM(N542:N543)","v":9155.8165000000154},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":268714.18349999998},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":9155.8165000000154},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!AY546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!AY547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!AY551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!AY552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":127175136.06054309},{"$f":"+Adjustments!AY556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":127175136.06054309},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":127175136.06054309},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":127175136.06054309},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":4543960.8694569068},{"$f":"+Adjustments!AY557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":4543960.8694569068},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":4543960.8694569068},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":4543960.8694569068},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":131719096.92999999},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":131719096.92999999},null,null,null,{"$f":"SUM(M557:M558)","v":127175136.06054309},{"$f":"SUM(N557:N558)","v":4543960.8694569068},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":127175136.06054309},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":4543960.8694569068},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":49587.805},{"$f":"+Adjustments!AY561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":49587.805},null,null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":49587.805},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":49587.805},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":1912.1949999999997},{"$f":"+Adjustments!AY562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":1912.1949999999997},null,null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":1912.1949999999997},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":1912.1949999999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":51500},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":51500},null,null,null,{"$f":"SUM(M562:M563)","v":49587.805},{"$f":"SUM(N562:N563)","v":1912.1949999999997},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":49587.805},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":1912.1949999999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":0},{"$f":"+Adjustments!AY566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":0},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":0},{"$f":"+Adjustments!AY567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":0},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":0},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},null,null,null,{"$f":"SUM(M567:M568)","v":0},{"$f":"SUM(N567:N568)","v":0},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":0},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!AY571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!AY572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":6393758.4929243987},{"$f":"+Adjustments!AY576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":6393758.4929243987},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":6393758.4929243987},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":6393758.4929243987},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":242539.35707560164},{"$f":"+Adjustments!AY577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":242539.35707560164},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":242539.35707560164},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":242539.35707560164},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":6636297.8500000006},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":6636297.8500000006},null,null,null,{"$f":"SUM(M577:M578)","v":6393758.4929243987},{"$f":"SUM(N577:N578)","v":242539.35707560164},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":6393758.4929243987},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":242539.35707560164},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":-6957580.6032697996},{"$f":"+Adjustments!AY581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":-6957580.6032697996},null,null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":-6957580.6032697996},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":-6957580.6032697996},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":-225017.14673020027},{"$f":"+Adjustments!AY582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":-225017.14673020027},null,null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":-225017.14673020027},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":-225017.14673020027},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":-7182597.75},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":-7182597.75},null,null,null,{"$f":"SUM(M582:M583)","v":-6957580.6032697996},{"$f":"SUM(N582:N583)","v":-225017.14673020027},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":-6957580.6032697996},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":-225017.14673020027},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":76130611.003615797},{"$f":"+Adjustments!AY586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":76130611.003615797},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":76130611.003615797},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":76130611.003615797},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":2813629.1163842021},{"$f":"+Adjustments!AY587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":2813629.1163842021},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":2813629.1163842021},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":2813629.1163842021},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":78944240.120000005},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":78944240.120000005},null,null,null,{"$f":"SUM(M587:M588)","v":76130611.003615797},{"$f":"SUM(N587:N588)","v":2813629.1163842021},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":76130611.003615797},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":2813629.1163842021},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-67873977.838076502},{"$f":"+Adjustments!AY591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-67873977.838076502},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-67873977.838076502},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-67873977.838076502},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-2346970.0119235022},{"$f":"+Adjustments!AY592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2346970.0119235022},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2346970.0119235022},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2346970.0119235022},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-70220947.850000009},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-70220947.850000009},null,null,null,{"$f":"SUM(M592:M593)","v":-67873977.838076502},{"$f":"SUM(N592:N593)","v":-2346970.0119235022},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-67873977.838076502},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2346970.0119235022},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":3035581.8982420997},{"$f":"+Adjustments!AY596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":3035581.8982420997},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":3035581.8982420997},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":3035581.8982420997},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":109371.05175789993},{"$f":"+Adjustments!AY597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":109371.05175789993},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":109371.05175789993},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":109371.05175789993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":3144952.9499999997},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":3144952.9499999997},null,null,null,{"$f":"SUM(M597:M598)","v":3035581.8982420997},{"$f":"SUM(N597:N598)","v":109371.05175789993},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":3035581.8982420997},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":109371.05175789993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":254887826.34345165},{"$f":"+Adjustments!AY601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":254887826.34345165},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":254887826.34345165},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":254887826.34345165},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":9158183.3765484039},{"$f":"+Adjustments!AY602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":9158183.3765484039},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":9158183.3765484039},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":9158183.3765484039},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":264046009.72000006},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":264046009.72000006},null,null,null,{"$f":"SUM(M602:M603)","v":254887826.34345165},{"$f":"SUM(N602:N603)","v":9158183.3765484039},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":254887826.34345165},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":9158183.3765484039},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!AY606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!AY607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!AY611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!AY612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":65531574.027230591},{"$f":"+Adjustments!AY616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":65531574.027230591},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":65531574.027230591},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":65531574.027230591},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2369387.7827694006},{"$f":"+Adjustments!AY617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2369387.7827694006},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2369387.7827694006},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2369387.7827694006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":67900961.809999987},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":67900961.809999987},null,null,null,{"$f":"SUM(M617:M618)","v":65531574.027230591},{"$f":"SUM(N617:N618)","v":2369387.7827694006},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":65531574.027230591},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2369387.7827694006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!AY621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!AY622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!AY626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!AY627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},null,null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":511963937.87143838},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":511963937.87143838},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":511963937.87143838},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":511963937.87143838},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":18614345.698561613},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":18614345.698561613},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":18614345.698561613},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":18614345.698561613},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":2836397.708393693},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":-1164593.8399999999},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":1671803.8683937192},null,null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":1671803.8683937192},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":1671803.8683937192},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":-164553.18841680884},{"$f":"+(G324+G326+G354+G505)-G635","v":-241075.5198181014},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":-405628.70823490992},null,null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":-405628.70823490992},null,null,{"$f":"+(Q324+Q326+Q354+Q505)-Q635","v":0},{"$f":"+(R324+R326+R354+R505)-R635","v":0},null,{"$f":"+(T324+T326+T354+T505)-T635","v":0},{"$f":"+(U324+U326+U354+U505)-U635","v":-405628.70823490992},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":533250128.08997691},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":-1405669.3598181012},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":531844458.73015881},null,null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":513635741.7398321},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":18208716.990326703},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":513635741.7398321},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":18208716.990326703},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":530578283.56999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":304.92770000000019},{"$f":"EXPENSES!G138","v":-15323},{"$f":"+Adjustments!AY646","v":304.92770000000019},null,{"$f":"SUM($F$647:$H$647)","v":-15018.0723},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-14490.474100487947},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-527.59819951205236},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-14490.474100487947},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-527.59819951205236},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y647)","v":-14490.474100487947},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":17344.121808999917},{"$f":"EXPENSES!G139","v":-871563.90999999992},{"$f":"+Adjustments!AY647","v":17344.121808999917},null,{"$f":"SUM($F$648:$H$648)","v":-854219.788191},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-824210.28941950062},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-30009.49877149934},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-824210.28941950062},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-30009.49877149934},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y648)","v":-824210.28941950062},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":17649.049508999917},{"$f":"SUM(F647:F648)","v":-886886.90999999992},{"$f":"SUM(G647:G648)","v":17649.049508999917},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-869237.860491},null,null,null,{"$f":"SUM(M647:M648)","v":-838700.76351998863},{"$f":"SUM(N647:N648)","v":-30537.096971011393},null,null,{"$f":"SUM(Q647:Q648)","v":-838700.76351998863},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-30537.096971011393},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y650)","v":-838700.76351998863},null,641]
[null,null,null,null,{"$f":"+G651-Adjustments!H651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$f":"+G653-Adjustments!H653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!H654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645}]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!H655","v":99077.678669690154},{"$f":"EXPENSES!G146","v":6305722.6899999985},{"$f":"+Adjustments!AY654","v":99077.678669690154},null,{"$f":"SUM($F$655:$H$655)","v":6404800.3686696887},null,null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":6404800.3686696887},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":6404800.3686696887},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y655)","v":6404800.3686696887},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":7382.087598411541},{"$f":"EXPENSES!G147","v":469827.29},{"$f":"+Adjustments!AY655","v":7382.087598411541},null,{"$f":"SUM($F$656:$H$656)","v":477209.37759841152},null,null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":477209.37759841152},null,"G",{"$f":"IF(P656=\"G\",M656,IF(P656=\"PT\",0,ERR))","v":0},{"$f":"IF(P656=\"PT\",M656,IF(P656=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S656=\"G\",N656,IF(S656=\"PT\",0,ERR))","v":477209.37759841152},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":106459.7662681017},{"$f":"SUM(F655:F656)","v":6775549.9799999986},{"$f":"SUM(G655:G656)","v":106459.7662681017},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":6882009.7462681001},null,null,null,{"$f":"SUM(M655:M656)","v":6404800.3686696887},{"$f":"SUM(N655:N656)","v":477209.37759841152},null,null,{"$f":"SUM(Q655:Q656)","v":6404800.3686696887},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":477209.37759841152},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y657)","v":6404800.3686696887},null,648]
[null,null,null,null,{"$f":"+G658-Adjustments!H658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":2331.7223712012637},{"$f":"EXPENSES!G151","v":1535693.9200000002},{"$f":"+Adjustments!AY659","v":2331.7223712012637},null,{"$f":"SUM($F$660:$H$660)","v":1538025.6423712014},null,null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1538025.6423712014},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":1538025.6423712014},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y660)","v":1538025.6423712014},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":69.748230932033039},{"$f":"EXPENSES!G152","v":45936.829999999994},{"$f":"+Adjustments!AY660","v":69.748230932033039},null,{"$f":"SUM($F$661:$H$661)","v":46006.578230932028},null,null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":46006.578230932028},null,"G",{"$f":"IF(P661=\"G\",M661,IF(P661=\"PT\",0,ERR))","v":0},{"$f":"IF(P661=\"PT\",M661,IF(P661=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S661=\"G\",N661,IF(S661=\"PT\",0,ERR))","v":46006.578230932028},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":2401.4706021332968},{"$f":"SUM(F660:F661)","v":1581630.7500000002},{"$f":"SUM(G660:G661)","v":2401.4706021332968},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":1584032.2206021335},null,null,null,{"$f":"SUM(M660:M661)","v":1538025.6423712014},{"$f":"SUM(N660:N661)","v":46006.578230932028},null,null,{"$f":"SUM(Q660:Q661)","v":1538025.6423712014},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":46006.578230932028},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y662)","v":1538025.6423712014},null,653]
[null,null,null,null,{"$f":"+G663-Adjustments!H663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!G156","v":0},{"$f":"+Adjustments!AY664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":0},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":0},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y665)","v":0},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":-6.1259999999999994},{"$f":"EXPENSES!G157","v":0},{"$f":"+Adjustments!AY665","v":-6.1259999999999994},null,{"$f":"SUM($F$666:$H$666)","v":-6.1259999999999994},null,null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":-6.1259999999999994},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":-6.1259999999999994},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y666)","v":0},null,657]
[null,null,"Total",null,{"$f":"+G667-Adjustments!H667","v":-6.1259999999999994},{"$f":"SUM(F665:F666)","v":0},{"$f":"SUM(G665:G666)","v":-6.1259999999999994},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":-6.1259999999999994},null,null,null,{"$f":"SUM(M665:M666)","v":0},{"$f":"SUM(N665:N666)","v":-6.1259999999999994},null,null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":-6.1259999999999994},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y667)","v":0},null,658]
[null,null,null,null,{"$f":"+G668-Adjustments!H668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":0},{"$f":"EXPENSES!G161","v":0},{"$f":"+Adjustments!AY669","v":0},null,{"$f":"SUM($F$670:$H$670)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":0},{"$f":"VLOOKUP($L670,$L$2:$N$7,3,FALSE)*I670","v":0},null,"G",{"$f":"IF(P670=\"G\",M670,IF(P670=\"PT\",0,ERR))","v":0},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y670)","v":0},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":0},{"$f":"EXPENSES!G162","v":0},{"$f":"+Adjustments!AY670","v":0},null,{"$f":"SUM($F$671:$H$671)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":0},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":0},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":0},{"$f":"SUM(F670:F671)","v":0},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},null,null,null,{"$f":"SUM(M670:M671)","v":0},{"$f":"SUM(N670:N671)","v":0},null,null,{"$f":"SUM(Q670:Q671)","v":0},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y672)","v":0},null,663]
[null,null,null,null,{"$f":"+G673-Adjustments!H673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":28120.637384796515},{"$f":"EXPENSES!G166","v":13209591.120000001},{"$f":"+Adjustments!AY674","v":28120.637384796515},null,{"$f":"SUM($F$675:$H$675)","v":13237711.757384798},null,null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":13237711.757384798},{"$f":"VLOOKUP($L675,$L$2:$N$7,3,FALSE)*I675","v":0},null,"G",{"$f":"IF(P675=\"G\",M675,IF(P675=\"PT\",0,ERR))","v":13237711.757384798},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y675)","v":13237711.757384798},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":1317.1390677727759},{"$f":"EXPENSES!G167","v":618722.41},{"$f":"+Adjustments!AY675","v":1317.1390677727759},null,{"$f":"SUM($F$676:$H$676)","v":620039.54906777281},null,null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":620039.54906777281},null,"G",{"$f":"IF(P676=\"G\",M676,IF(P676=\"PT\",0,ERR))","v":0},{"$f":"IF(P676=\"PT\",M676,IF(P676=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S676=\"G\",N676,IF(S676=\"PT\",0,ERR))","v":620039.54906777281},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":29437.776452569291},{"$f":"SUM(F675:F676)","v":13828313.530000001},{"$f":"SUM(G675:G676)","v":29437.776452569291},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":13857751.30645257},null,null,null,{"$f":"SUM(M675:M676)","v":13237711.757384798},{"$f":"SUM(N675:N676)","v":620039.54906777281},null,null,{"$f":"SUM(Q675:Q676)","v":13237711.757384798},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":620039.54906777281},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y677)","v":13237711.757384798},null,668]
[null,null,null,null,{"$f":"+G678-Adjustments!H678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":-22121.827877886128},{"$f":"EXPENSES!G171","v":2735772.6799999997},{"$f":"+Adjustments!AY679","v":-22121.827877886128},null,{"$f":"SUM($F$680:$H$680)","v":2713650.8521221136},null,null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":2713650.8521221136},{"$f":"VLOOKUP($L680,$L$2:$N$7,3,FALSE)*I680","v":0},null,"G",{"$f":"IF(P680=\"G\",M680,IF(P680=\"PT\",0,ERR))","v":2713650.8521221136},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y680)","v":2713650.8521221136},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":-686.1421326220443},{"$f":"EXPENSES!G172","v":84854.15},{"$f":"+Adjustments!AY680","v":-686.1421326220443},null,{"$f":"SUM($F$681:$H$681)","v":84168.00786737795},null,null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":84168.00786737795},null,"G",{"$f":"IF(P681=\"G\",M681,IF(P681=\"PT\",0,ERR))","v":0},{"$f":"IF(P681=\"PT\",M681,IF(P681=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S681=\"G\",N681,IF(S681=\"PT\",0,ERR))","v":84168.00786737795},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":-22807.970010508172},{"$f":"SUM(F680:F681)","v":2820626.8299999996},{"$f":"SUM(G680:G681)","v":-22807.970010508172},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":2797818.8599894913},null,null,null,{"$f":"SUM(M680:M681)","v":2713650.8521221136},{"$f":"SUM(N680:N681)","v":84168.00786737795},null,null,{"$f":"SUM(Q680:Q681)","v":2713650.8521221136},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":84168.00786737795},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y682)","v":2713650.8521221136},null,673]
[null,null,null,null,{"$f":"+G683-Adjustments!H683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":-51211.307847079355},{"$f":"EXPENSES!G176","v":2862576.65},{"$f":"+Adjustments!AY684","v":-51211.307847079355},null,{"$f":"SUM($F$685:$H$685)","v":2811365.3421529206},null,null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":2811365.3421529206},{"$f":"VLOOKUP($L685,$L$2:$N$7,3,FALSE)*I685","v":0},null,"G",{"$f":"IF(P685=\"G\",M685,IF(P685=\"PT\",0,ERR))","v":2811365.3421529206},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y685)","v":2811365.3421529206},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":-5999.11714168865},{"$f":"EXPENSES!G177","v":335334.78000000003},{"$f":"+Adjustments!AY685","v":-5999.11714168865},null,{"$f":"SUM($F$686:$H$686)","v":329335.66285831138},null,null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":329335.66285831138},null,"G",{"$f":"IF(P686=\"G\",M686,IF(P686=\"PT\",0,ERR))","v":0},{"$f":"IF(P686=\"PT\",M686,IF(P686=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S686=\"G\",N686,IF(S686=\"PT\",0,ERR))","v":329335.66285831138},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":-57210.424988768005},{"$f":"SUM(F685:F686)","v":3197911.4299999997},{"$f":"SUM(G685:G686)","v":-57210.424988768005},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":3140701.0050112321},null,null,null,{"$f":"SUM(M685:M686)","v":2811365.3421529206},{"$f":"SUM(N685:N686)","v":329335.66285831138},null,null,{"$f":"SUM(Q685:Q686)","v":2811365.3421529206},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":329335.66285831138},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y687)","v":2811365.3421529206},null,678]
[null,null,null,null,{"$f":"+G688-Adjustments!H688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":-45327.650295351166},{"$f":"EXPENSES!G181","v":2390883.58},{"$f":"+Adjustments!AY689","v":-45327.650295351166},null,{"$f":"SUM($F$690:$H$690)","v":2345555.9297046489},null,null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":2345555.9297046489},{"$f":"VLOOKUP($L690,$L$2:$N$7,3,FALSE)*I690","v":0},null,"G",{"$f":"IF(P690=\"G\",M690,IF(P690=\"PT\",0,ERR))","v":2345555.9297046489},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y690)","v":2345555.9297046489},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":-2033.9366743761639},{"$f":"EXPENSES!G182","v":107283.43},{"$f":"+Adjustments!AY690","v":-2033.9366743761639},null,{"$f":"SUM($F$691:$H$691)","v":105249.49332562383},null,null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":105249.49332562383},null,"G",{"$f":"IF(P691=\"G\",M691,IF(P691=\"PT\",0,ERR))","v":0},{"$f":"IF(P691=\"PT\",M691,IF(P691=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S691=\"G\",N691,IF(S691=\"PT\",0,ERR))","v":105249.49332562383},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":-47361.58696972733},{"$f":"SUM(F690:F691)","v":2498167.0100000002},{"$f":"SUM(G690:G691)","v":-47361.58696972733},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":2450805.4230302726},null,null,null,{"$f":"SUM(M690:M691)","v":2345555.9297046489},{"$f":"SUM(N690:N691)","v":105249.49332562383},null,null,{"$f":"SUM(Q690:Q691)","v":2345555.9297046489},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":105249.49332562383},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y692)","v":2345555.9297046489},null,683]
[null,null,null,null,{"$f":"+G693-Adjustments!H693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":64211.507634192705},{"$f":"EXPENSES!G186","v":13799506.059999999},{"$f":"+Adjustments!AY694","v":64211.507634192705},null,{"$f":"SUM($F$695:$H$695)","v":13863717.567634191},null,null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":13863717.567634191},{"$f":"VLOOKUP($L695,$L$2:$N$7,3,FALSE)*I695","v":0},null,"G",{"$f":"IF(P695=\"G\",M695,IF(P695=\"PT\",0,ERR))","v":13863717.567634191},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y695)","v":13863717.567634191},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":4531.9910784733947},{"$f":"EXPENSES!G187","v":973956.8600000001},{"$f":"+Adjustments!AY695","v":4531.9910784733947},null,{"$f":"SUM($F$696:$H$696)","v":978488.8510784735},null,null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":978488.8510784735},null,"G",{"$f":"IF(P696=\"G\",M696,IF(P696=\"PT\",0,ERR))","v":0},{"$f":"IF(P696=\"PT\",M696,IF(P696=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S696=\"G\",N696,IF(S696=\"PT\",0,ERR))","v":978488.8510784735},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":68743.4987126661},{"$f":"SUM(F695:F696)","v":14773462.919999998},{"$f":"SUM(G695:G696)","v":68743.4987126661},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":14842206.418712664},null,null,null,{"$f":"SUM(M695:M696)","v":13863717.567634191},{"$f":"SUM(N695:N696)","v":978488.8510784735},null,null,{"$f":"SUM(Q695:Q696)","v":13863717.567634191},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":978488.8510784735},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y697)","v":13863717.567634191},null,688]
[null,null,null,null,{"$f":"+G698-Adjustments!H698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":-419.74834855126392},{"$f":"EXPENSES!G191","v":18124.170000000002},{"$f":"+Adjustments!AY699","v":-419.74834855126392},null,{"$f":"SUM($F$700:$H$700)","v":17704.421651448738},null,null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":17704.421651448738},{"$f":"VLOOKUP($L700,$L$2:$N$7,3,FALSE)*I700","v":0},null,"G",{"$f":"IF(P700=\"G\",M700,IF(P700=\"PT\",0,ERR))","v":17704.421651448738},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y700)","v":17704.421651448738},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":-13.82303296185728},{"$f":"EXPENSES!G192","v":596.86},{"$f":"+Adjustments!AY700","v":-13.82303296185728},null,{"$f":"SUM($F$701:$H$701)","v":583.03696703814273},null,null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":583.03696703814273},null,"G",{"$f":"IF(P701=\"G\",M701,IF(P701=\"PT\",0,ERR))","v":0},{"$f":"IF(P701=\"PT\",M701,IF(P701=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S701=\"G\",N701,IF(S701=\"PT\",0,ERR))","v":583.03696703814273},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":-433.5713815131212},{"$f":"SUM(F700:F701)","v":18721.030000000002},{"$f":"SUM(G700:G701)","v":-433.5713815131212},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":18287.458618486882},null,null,null,{"$f":"SUM(M700:M701)","v":17704.421651448738},{"$f":"SUM(N700:N701)","v":583.03696703814273},null,null,{"$f":"SUM(Q700:Q701)","v":17704.421651448738},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":583.03696703814273},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y702)","v":17704.421651448738},null,693]
[null,null,null,null,{"$f":"+G703-Adjustments!H703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":0},{"$f":"EXPENSES!G196","v":0},{"$f":"+Adjustments!AY704","v":0},null,{"$f":"SUM($F$705:$H$705)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":0},{"$f":"VLOOKUP($L705,$L$2:$N$7,3,FALSE)*I705","v":0},null,"G",{"$f":"IF(P705=\"G\",M705,IF(P705=\"PT\",0,ERR))","v":0},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y705)","v":0},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":0},{"$f":"EXPENSES!G197","v":0},{"$f":"+Adjustments!AY705","v":0},null,{"$f":"SUM($F$706:$H$706)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":0},null,"G",{"$f":"IF(P706=\"G\",M706,IF(P706=\"PT\",0,ERR))","v":0},{"$f":"IF(P706=\"PT\",M706,IF(P706=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S706=\"G\",N706,IF(S706=\"PT\",0,ERR))","v":0},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":0},{"$f":"SUM(F705:F706)","v":0},{"$f":"SUM(G705:G706)","v":0},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":0},null,null,null,{"$f":"SUM(M705:M706)","v":0},{"$f":"SUM(N705:N706)","v":0},null,null,{"$f":"SUM(Q705:Q706)","v":0},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":0},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y707)","v":0},null,698]
[null,null,null,null,{"$f":"+G708-Adjustments!H708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":0},{"$f":"EXPENSES!G201","v":0},{"$f":"+Adjustments!AY709","v":0},null,{"$f":"SUM($F$710:$H$710)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":0},{"$f":"VLOOKUP($L710,$L$2:$N$7,3,FALSE)*I710","v":0},null,"G",{"$f":"IF(P710=\"G\",M710,IF(P710=\"PT\",0,ERR))","v":0},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y710)","v":0},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":0},{"$f":"EXPENSES!G202","v":0},{"$f":"+Adjustments!AY710","v":0},null,{"$f":"SUM($F$711:$H$711)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":0},null,"G",{"$f":"IF(P711=\"G\",M711,IF(P711=\"PT\",0,ERR))","v":0},{"$f":"IF(P711=\"PT\",M711,IF(P711=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S711=\"G\",N711,IF(S711=\"PT\",0,ERR))","v":0},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":0},{"$f":"SUM(F710:F711)","v":0},{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":0},null,null,null,{"$f":"SUM(M710:M711)","v":0},{"$f":"SUM(N710:N711)","v":0},null,null,{"$f":"SUM(Q710:Q711)","v":0},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":0},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y712)","v":0},null,703]
[null,null,null,null,{"$f":"+G713-Adjustments!H713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":1259714.6482637115},{"$f":"EXPENSES!G206","v":8284448.9800000004},{"$f":"+Adjustments!AY714","v":1259714.6482637115},null,{"$f":"SUM($F$715:$H$715)","v":9544163.6282637119},null,null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":9544163.6282637119},{"$f":"VLOOKUP($L715,$L$2:$N$7,3,FALSE)*I715","v":0},null,"G",{"$f":"IF(P715=\"G\",M715,IF(P715=\"PT\",0,ERR))","v":9544163.6282637119},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y715)","v":9544163.6282637119},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":657.79237840389396},{"$f":"EXPENSES!G207","v":32555.649999999994},{"$f":"+Adjustments!AY715","v":657.79237840389396},null,{"$f":"SUM($F$716:$H$716)","v":33213.442378403888},null,null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":33213.442378403888},null,"G",{"$f":"IF(P716=\"G\",M716,IF(P716=\"PT\",0,ERR))","v":0},{"$f":"IF(P716=\"PT\",M716,IF(P716=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S716=\"G\",N716,IF(S716=\"PT\",0,ERR))","v":33213.442378403888},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":1260372.4406421154},{"$f":"SUM(F715:F716)","v":8317004.6300000008},{"$f":"SUM(G715:G716)","v":1260372.4406421154},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":9577377.0706421155},null,null,null,{"$f":"SUM(M715:M716)","v":9544163.6282637119},{"$f":"SUM(N715:N716)","v":33213.442378403888},null,null,{"$f":"SUM(Q715:Q716)","v":9544163.6282637119},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":33213.442378403888},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y717)","v":9544163.6282637119},null,708]
[null,null,null,null,{"$f":"+G718-Adjustments!H718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!H719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!H720","v":-23257.490367931547},{"$f":"EXPENSES!G211","v":1111180.1000000001},{"$f":"+Adjustments!AY719","v":-23257.490367931547},null,{"$f":"SUM($F$720:$H$720)","v":1087922.6096320685},null,null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":1087922.6096320685},{"$f":"VLOOKUP($L720,$L$2:$N$7,3,FALSE)*I720","v":0},null,"G",{"$f":"IF(P720=\"G\",M720,IF(P720=\"PT\",0,ERR))","v":1087922.6096320685},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y720)","v":1087922.6096320685},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":-766.36079938812327},{"$f":"EXPENSES!G212","v":36614.65},{"$f":"+Adjustments!AY720","v":-766.36079938812327},null,{"$f":"SUM($F$721:$H$721)","v":35848.289200611878},null,null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":35848.289200611878},null,"G",{"$f":"IF(P721=\"G\",M721,IF(P721=\"PT\",0,ERR))","v":0},{"$f":"IF(P721=\"PT\",M721,IF(P721=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S721=\"G\",N721,IF(S721=\"PT\",0,ERR))","v":35848.289200611878},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":-24023.85116731967},{"$f":"SUM(F720:F721)","v":1147794.75},{"$f":"SUM(G720:G721)","v":-24023.85116731967},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":1123770.8988326804},null,null,null,{"$f":"SUM(M720:M721)","v":1087922.6096320685},{"$f":"SUM(N720:N721)","v":35848.289200611878},null,null,{"$f":"SUM(Q720:Q721)","v":1087922.6096320685},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":35848.289200611878},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y722)","v":1087922.6096320685},null,713]
[null,null,null,null,{"$f":"+G723-Adjustments!H723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":-473.07971207266019},{"$f":"EXPENSES!G216","v":22001.440000000002},{"$f":"+Adjustments!AY724","v":-473.07971207266019},null,{"$f":"SUM($F$725:$H$725)","v":21528.360287927342},null,null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":21528.360287927342},{"$f":"VLOOKUP($L725,$L$2:$N$7,3,FALSE)*I725","v":0},null,"G",{"$f":"IF(P725=\"G\",M725,IF(P725=\"PT\",0,ERR))","v":21528.360287927342},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y725)","v":21528.360287927342},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":-14.252528759491952},{"$f":"EXPENSES!G217","v":662.83999999999992},{"$f":"+Adjustments!AY725","v":-14.252528759491952},null,{"$f":"SUM($F$726:$H$726)","v":648.58747124050797},null,null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":648.58747124050797},null,"G",{"$f":"IF(P726=\"G\",M726,IF(P726=\"PT\",0,ERR))","v":0},{"$f":"IF(P726=\"PT\",M726,IF(P726=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S726=\"G\",N726,IF(S726=\"PT\",0,ERR))","v":648.58747124050797},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":-487.33224083215214},{"$f":"SUM(F725:F726)","v":22664.280000000002},{"$f":"SUM(G725:G726)","v":-487.33224083215214},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":22176.947759167851},null,null,null,{"$f":"SUM(M725:M726)","v":21528.360287927342},{"$f":"SUM(N725:N726)","v":648.58747124050797},null,null,{"$f":"SUM(Q725:Q726)","v":21528.360287927342},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":648.58747124050797},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y727)","v":21528.360287927342},null,718]
[null,null,null,null,{"$f":"+G728-Adjustments!H728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":-19740.616016100394},{"$f":"EXPENSES!G221","v":1212218},{"$f":"+Adjustments!AY729","v":-19740.616016100394},null,{"$f":"SUM($F$730:$H$730)","v":1192477.3839838996},null,null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":1192477.3839838996},{"$f":"VLOOKUP($L730,$L$2:$N$7,3,FALSE)*I730","v":0},null,"G",{"$f":"IF(P730=\"G\",M730,IF(P730=\"PT\",0,ERR))","v":1192477.3839838996},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y730)","v":1192477.3839838996},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":-889.74367607462773},{"$f":"EXPENSES!G222","v":54636.759999999995},{"$f":"+Adjustments!AY730","v":-889.74367607462773},null,{"$f":"SUM($F$731:$H$731)","v":53747.016323925367},null,null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":53747.016323925367},null,"G",{"$f":"IF(P731=\"G\",M731,IF(P731=\"PT\",0,ERR))","v":0},{"$f":"IF(P731=\"PT\",M731,IF(P731=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S731=\"G\",N731,IF(S731=\"PT\",0,ERR))","v":53747.016323925367},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":-20630.359692175021},{"$f":"SUM(F730:F731)","v":1266854.76},{"$f":"SUM(G730:G731)","v":-20630.359692175021},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":1246224.4003078251},null,null,null,{"$f":"SUM(M730:M731)","v":1192477.3839838996},{"$f":"SUM(N730:N731)","v":53747.016323925367},null,null,{"$f":"SUM(Q730:Q731)","v":1192477.3839838996},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":53747.016323925367},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y732)","v":1192477.3839838996},null,723]
[null,null,null,null,{"$f":"+G733-Adjustments!H733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":-15508.547423701501},{"$f":"EXPENSES!G226","v":723207.35},{"$f":"+Adjustments!AY734","v":-15508.547423701501},null,{"$f":"SUM($F$735:$H$735)","v":707698.80257629848},null,null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":707698.80257629848},{"$f":"VLOOKUP($L735,$L$2:$N$7,3,FALSE)*I735","v":0},null,"G",{"$f":"IF(P735=\"G\",M735,IF(P735=\"PT\",0,ERR))","v":707698.80257629848},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y735)","v":707698.80257629848},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":-630.38302180243772},{"$f":"EXPENSES!G227","v":29396.539999999994},{"$f":"+Adjustments!AY735","v":-630.38302180243772},null,{"$f":"SUM($F$736:$H$736)","v":28766.156978197556},null,null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":28766.156978197556},null,"G",{"$f":"IF(P736=\"G\",M736,IF(P736=\"PT\",0,ERR))","v":0},{"$f":"IF(P736=\"PT\",M736,IF(P736=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S736=\"G\",N736,IF(S736=\"PT\",0,ERR))","v":28766.156978197556},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":-16138.930445503938},{"$f":"SUM(F735:F736)","v":752603.89},{"$f":"SUM(G735:G736)","v":-16138.930445503938},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":736464.95955449599},null,null,null,{"$f":"SUM(M735:M736)","v":707698.80257629848},{"$f":"SUM(N735:N736)","v":28766.156978197556},null,null,{"$f":"SUM(Q735:Q736)","v":707698.80257629848},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":28766.156978197556},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y737)","v":707698.80257629848},null,728]
[null,null,null,null,{"$f":"+G738-Adjustments!H738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!G231","v":0},{"$f":"+Adjustments!AY739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L740,$L$2:$N$7,2,FALSE)*I740","v":0},{"$f":"VLOOKUP($L740,$L$2:$N$7,3,FALSE)*I740","v":0},null,"G",{"$f":"IF(P740=\"G\",M740,IF(P740=\"PT\",0,ERR))","v":0},{"$f":"IF(P740=\"PT\",M740,IF(P740=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S740=\"G\",N740,IF(S740=\"PT\",0,ERR))","v":0},{"$f":"IF(S740=\"PT\",N740,IF(S740=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!G232","v":0},{"$f":"+Adjustments!AY740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L741,$L$2:$N$7,2,FALSE)*I741","v":0},{"$f":"VLOOKUP($L741,$L$2:$N$7,3,FALSE)*I741","v":0},null,"G",{"$f":"IF(P741=\"G\",M741,IF(P741=\"PT\",0,ERR))","v":0},{"$f":"IF(P741=\"PT\",M741,IF(P741=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S741=\"G\",N741,IF(S741=\"PT\",0,ERR))","v":0},{"$f":"IF(S741=\"PT\",N741,IF(S741=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!H742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},null,null,null,{"$f":"SUM(M740:M741)","v":0},{"$f":"SUM(N740:N741)","v":0},null,null,{"$f":"SUM(Q740:Q741)","v":0},{"$f":"SUM(R740:R741)","v":0},null,{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y742)","v":0},null,733]
[null,null,null,null,{"$f":"+G743-Adjustments!H743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!G236","v":0},{"$f":"+Adjustments!AY744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L745,$L$2:$N$7,2,FALSE)*I745","v":0},{"$f":"VLOOKUP($L745,$L$2:$N$7,3,FALSE)*I745","v":0},null,"G",{"$f":"IF(P745=\"G\",M745,IF(P745=\"PT\",0,ERR))","v":0},{"$f":"IF(P745=\"PT\",M745,IF(P745=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S745=\"G\",N745,IF(S745=\"PT\",0,ERR))","v":0},{"$f":"IF(S745=\"PT\",N745,IF(S745=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!G237","v":0},{"$f":"+Adjustments!AY745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L746,$L$2:$N$7,2,FALSE)*I746","v":0},{"$f":"VLOOKUP($L746,$L$2:$N$7,3,FALSE)*I746","v":0},null,"G",{"$f":"IF(P746=\"G\",M746,IF(P746=\"PT\",0,ERR))","v":0},{"$f":"IF(P746=\"PT\",M746,IF(P746=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S746=\"G\",N746,IF(S746=\"PT\",0,ERR))","v":0},{"$f":"IF(S746=\"PT\",N746,IF(S746=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!H747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},null,null,null,{"$f":"SUM(M745:M746)","v":0},{"$f":"SUM(N745:N746)","v":0},null,null,{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0},null,{"$f":"SUM(T745:T746)","v":0},{"$f":"SUM(U745:U746)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y747)","v":0},null,738]
[null,null,null,null,{"$f":"+G748-Adjustments!H748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":1275395.9264349181},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":54210926.74000001},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":1275395.9264349181},0,55486322.666434906,null,null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":55486322.666434906},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":55486322.666434906},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y750)","v":55486322.666434906},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":2918.8733463202425},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":2790379.0499999993},2918.8733463202425,0,2793297.9233463206,null,null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":2793297.9233463206},null,null,{"$f":"Q656+Q661+Q666+Q671+Q676+Q681+Q686+Q691+Q696+Q701+Q706+Q711+Q716+Q721+Q726+Q731+Q736+Q741+Q746","v":0},{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":2793297.9233463206},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!H752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":1278314.7997812387},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":57001305.789999999},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":1278314.7997812387},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":58279620.589781225},null,null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":55486322.666434906},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":2793297.9233463206},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":55486322.666434906},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":2793297.9233463206},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y753)","v":55486322.666434906},null,744]
[null,null,null,null,{"$f":"+G754-Adjustments!H754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!H756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":-14718.148937052349},{"$f":"EXPENSES!G249","v":538057.92000000004},{"$f":"+Adjustments!AY757","v":-14718.148937052349},null,{"$f":"SUM($F$758:$H$758)","v":523339.77106294769},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":523339.77106294769},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":523339.77106294769},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y758)","v":523339.77106294769},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":-425.68210135456684},{"$f":"EXPENSES!G250","v":15561.849999999999},{"$f":"+Adjustments!AY758","v":-425.68210135456684},null,{"$f":"SUM($F$759:$H$759)","v":15136.167898645432},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":15136.167898645432},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":15136.167898645432},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":-15143.831038406915},{"$f":"SUM(F758:F759)","v":553619.77},{"$f":"SUM(G758:G759)","v":-15143.831038406915},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":538475.93896159308},null,null,null,{"$f":"SUM(M758:M759)","v":523339.77106294769},{"$f":"SUM(N758:N759)","v":15136.167898645432},null,null,{"$f":"SUM(Q758:Q759)","v":523339.77106294769},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":15136.167898645432},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y760)","v":523339.77106294769},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!H761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":-26235.642844768241},{"$f":"EXPENSES!G254","v":1329946.08},{"$f":"+Adjustments!AY762","v":-26235.642844768241},null,{"$f":"SUM($F$763:$H$763)","v":1303710.4371552318},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":1303710.4371552318},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":1303710.4371552318},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y763)","v":1303710.4371552318},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":-847.03017308047129},{"$f":"EXPENSES!G255","v":42937.94000000001},{"$f":"+Adjustments!AY763","v":-847.03017308047129},null,{"$f":"SUM($F$764:$H$764)","v":42090.909826919538},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":42090.909826919538},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":42090.909826919538},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":-27082.673017848712},{"$f":"SUM(F763:F764)","v":1372884.02},{"$f":"SUM(G763:G764)","v":-27082.673017848712},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":1345801.3469821513},null,null,null,{"$f":"SUM(M763:M764)","v":1303710.4371552318},{"$f":"SUM(N763:N764)","v":42090.909826919538},null,null,{"$f":"SUM(Q763:Q764)","v":1303710.4371552318},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":42090.909826919538},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y765)","v":1303710.4371552318},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!H766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":-247461.83419588301},{"$f":"EXPENSES!G259","v":7462502.1699999999},{"$f":"+Adjustments!AY767","v":-247461.83419588301},null,{"$f":"SUM($F$768:$H$768)","v":7215040.3358041169},null,null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":7215040.3358041169},{"$f":"VLOOKUP($L768,$L$2:$N$7,3,FALSE)*I768","v":0},null,"G",{"$f":"IF(P768=\"G\",M768,IF(P768=\"PT\",0,ERR))","v":7215040.3358041169},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y768)","v":7215040.3358041169},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":-7278.7873831189354},{"$f":"EXPENSES!G260","v":219500.38},{"$f":"+Adjustments!AY768","v":-7278.7873831189354},null,{"$f":"SUM($F$769:$H$769)","v":212221.59261688107},null,null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":212221.59261688107},null,"G",{"$f":"IF(P769=\"G\",M769,IF(P769=\"PT\",0,ERR))","v":0},{"$f":"IF(P769=\"PT\",M769,IF(P769=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S769=\"G\",N769,IF(S769=\"PT\",0,ERR))","v":212221.59261688107},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":-254740.62157900195},{"$f":"SUM(F768:F769)","v":7682002.5499999998},{"$f":"SUM(G768:G769)","v":-254740.62157900195},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":7427261.9284209982},null,null,null,{"$f":"SUM(M768:M769)","v":7215040.3358041169},{"$f":"SUM(N768:N769)","v":212221.59261688107},null,null,{"$f":"SUM(Q768:Q769)","v":7215040.3358041169},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":212221.59261688107},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y770)","v":7215040.3358041169},null,761]
[null,null,null,null,{"$f":"+G771-Adjustments!H771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":73755.92128213495},{"$f":"EXPENSES!G264","v":2461177.54},{"$f":"+Adjustments!AY772","v":73755.92128213495},null,{"$f":"SUM($F$773:$H$773)","v":2534933.461282135},null,null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":2534933.461282135},{"$f":"VLOOKUP($L773,$L$2:$N$7,3,FALSE)*I773","v":0},null,"G",{"$f":"IF(P773=\"G\",M773,IF(P773=\"PT\",0,ERR))","v":2534933.461282135},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y773)","v":2534933.461282135},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":3191.2400415608863},{"$f":"EXPENSES!G265","v":106489.18999999999},{"$f":"+Adjustments!AY773","v":3191.2400415608863},null,{"$f":"SUM($F$774:$H$774)","v":109680.43004156087},null,null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":109680.43004156087},null,"G",{"$f":"IF(P774=\"G\",M774,IF(P774=\"PT\",0,ERR))","v":0},{"$f":"IF(P774=\"PT\",M774,IF(P774=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S774=\"G\",N774,IF(S774=\"PT\",0,ERR))","v":109680.43004156087},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":76947.161323695836},{"$f":"SUM(F773:F774)","v":2567666.73},{"$f":"SUM(G773:G774)","v":76947.161323695836},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":2644613.8913236959},null,null,null,{"$f":"SUM(M773:M774)","v":2534933.461282135},{"$f":"SUM(N773:N774)","v":109680.43004156087},null,null,{"$f":"SUM(Q773:Q774)","v":2534933.461282135},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":109680.43004156087},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y775)","v":2534933.461282135},null,766]
[null,null,null,null,{"$f":"+G776-Adjustments!H776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":0},{"$f":"EXPENSES!G269","v":0},{"$f":"+Adjustments!AY777","v":0},null,{"$f":"SUM($F$778:$H$778)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":0},{"$f":"VLOOKUP($L778,$L$2:$N$7,3,FALSE)*I778","v":0},null,"G",{"$f":"IF(P778=\"G\",M778,IF(P778=\"PT\",0,ERR))","v":0},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y778)","v":0},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":0},{"$f":"EXPENSES!G270","v":0},{"$f":"+Adjustments!AY778","v":0},null,{"$f":"SUM($F$779:$H$779)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":0},null,"G",{"$f":"IF(P779=\"G\",M779,IF(P779=\"PT\",0,ERR))","v":0},{"$f":"IF(P779=\"PT\",M779,IF(P779=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S779=\"G\",N779,IF(S779=\"PT\",0,ERR))","v":0},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":0},{"$f":"SUM(F778:F779)","v":0},{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":0},null,null,null,{"$f":"SUM(M778:M779)","v":0},{"$f":"SUM(N778:N779)","v":0},null,null,{"$f":"SUM(Q778:Q779)","v":0},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":0},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y780)","v":0},null,771]
[null,null,null,null,{"$f":"+G781-Adjustments!H781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773}]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!H783","v":326772.83893898176},{"$f":"EXPENSES!G274","v":632408.74},{"$f":"+Adjustments!AY782","v":326772.83893898176},null,{"$f":"SUM($F$783:$H$783)","v":959181.57893898175},null,null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":959181.57893898175},{"$f":"VLOOKUP($L783,$L$2:$N$7,3,FALSE)*I783","v":0},null,"G",{"$f":"IF(P783=\"G\",M783,IF(P783=\"PT\",0,ERR))","v":959181.57893898175},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y783)","v":959181.57893898175},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-23740.77606586531},{"$f":"EXPENSES!G275","v":54491.76},{"$f":"+Adjustments!AY783","v":-23740.77606586531},null,{"$f":"SUM($F$784:$H$784)","v":30750.983934134692},null,null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":30750.983934134692},null,"G",{"$f":"IF(P784=\"G\",M784,IF(P784=\"PT\",0,ERR))","v":0},{"$f":"IF(P784=\"PT\",M784,IF(P784=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S784=\"G\",N784,IF(S784=\"PT\",0,ERR))","v":30750.983934134692},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":303032.06287311646},{"$f":"SUM(F783:F784)","v":686900.5},{"$f":"SUM(G783:G784)","v":303032.06287311646},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":989932.56287311646},null,null,null,{"$f":"SUM(M783:M784)","v":959181.57893898175},{"$f":"SUM(N783:N784)","v":30750.983934134692},null,null,{"$f":"SUM(Q783:Q784)","v":959181.57893898175},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":30750.983934134692},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y785)","v":959181.57893898175},null,776]
[null,null,null,null,{"$f":"+G786-Adjustments!H786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":-212103.69607860455},{"$f":"EXPENSES!G279","v":212317.90000000002},{"$f":"+Adjustments!AY787","v":-212103.69607860455},null,{"$f":"SUM(F788:H788)","v":214.20392139547039},null,null,"Utah",{"$f":"VLOOKUP($L788,$L$2:$N$7,2,FALSE)*I788","v":214.20392139547039},{"$f":"VLOOKUP($L788,$L$2:$N$7,3,FALSE)*I788","v":0},null,"PT",{"$f":"IF(P788=\"G\",M788,IF(P788=\"PT\",0,ERR))","v":0},{"$f":"IF(P788=\"PT\",M788,IF(P788=\"G\",0,ERR))","v":214.20392139547039},"PT",{"$f":"IF(S788=\"G\",N788,IF(S788=\"PT\",0,ERR))","v":0},{"$f":"IF(S788=\"PT\",N788,IF(S788=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!G280","v":0},{"$f":"+Adjustments!AY788","v":0},null,{"$f":"SUM(F789:H789)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L789,$L$2:$N$7,2,FALSE)*I789","v":0},{"$f":"VLOOKUP($L789,$L$2:$N$7,3,FALSE)*I789","v":0},null,"PT",{"$f":"IF(P789=\"G\",M789,IF(P789=\"PT\",0,ERR))","v":0},{"$f":"IF(P789=\"PT\",M789,IF(P789=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S789=\"G\",N789,IF(S789=\"PT\",0,ERR))","v":0},{"$f":"IF(S789=\"PT\",N789,IF(S789=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":-212103.69607860455},{"$f":"SUM(F788:F789)","v":212317.90000000002},{"$f":"SUM(G788:G789)","v":-212103.69607860455},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":214.20392139547039},null,null,null,{"$f":"SUM(M788:M789)","v":214.20392139547039},{"$f":"SUM(N788:N789)","v":0},null,null,{"$f":"SUM(Q788:Q789)","v":0},{"$f":"SUM(R788:R789)","v":214.20392139547039},null,{"$f":"SUM(T788:T789)","v":0},{"$f":"SUM(U788:U789)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y790)","v":0},null,781]
[null,null,null,null,{"$f":"+G791-Adjustments!H791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":-752545.07000000007},{"$f":"EXPENSES!G284","v":752545.07000000007},{"$f":"+Adjustments!AY792","v":-752545.07000000007},null,{"$f":"SUM(F793:H793)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L793,$L$2:$N$7,2,FALSE)*I793","v":0},{"$f":"VLOOKUP($L793,$L$2:$N$7,3,FALSE)*I793","v":0},null,"PT",{"$f":"IF(P793=\"G\",M793,IF(P793=\"PT\",0,ERR))","v":0},{"$f":"IF(P793=\"PT\",M793,IF(P793=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S793=\"G\",N793,IF(S793=\"PT\",0,ERR))","v":0},{"$f":"IF(S793=\"PT\",N793,IF(S793=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!G285","v":0},{"$f":"+Adjustments!AY793","v":0},null,{"$f":"SUM(F794:H794)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L794,$L$2:$N$7,2,FALSE)*I794","v":0},{"$f":"VLOOKUP($L794,$L$2:$N$7,3,FALSE)*I794","v":0},null,"PT",{"$f":"IF(P794=\"G\",M794,IF(P794=\"PT\",0,ERR))","v":0},{"$f":"IF(P794=\"PT\",M794,IF(P794=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S794=\"G\",N794,IF(S794=\"PT\",0,ERR))","v":0},{"$f":"IF(S794=\"PT\",N794,IF(S794=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":-752545.07000000007},{"$f":"SUM(F793:F794)","v":752545.07000000007},{"$f":"SUM(G793:G794)","v":-752545.07000000007},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},null,null,null,{"$f":"SUM(M793:M794)","v":0},{"$f":"SUM(N793:N794)","v":0},null,null,{"$f":"SUM(Q793:Q794)","v":0},{"$f":"SUM(R793:R794)","v":0},null,{"$f":"SUM(T793:T794)","v":0},{"$f":"SUM(U793:U794)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y795)","v":0},null,786]
[null,null,null,null,{"$f":"+G796-Adjustments!H796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!G290","v":0},{"$f":"+Adjustments!AY797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L798,$L$2:$N$7,2,FALSE)*I798","v":0},{"$f":"VLOOKUP($L798,$L$2:$N$7,3,FALSE)*I798","v":0},null,"G",{"$f":"IF(P798=\"G\",M798,IF(P798=\"PT\",0,ERR))","v":0},{"$f":"IF(P798=\"PT\",M798,IF(P798=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S798=\"G\",N798,IF(S798=\"PT\",0,ERR))","v":0},{"$f":"IF(S798=\"PT\",N798,IF(S798=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!AY798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L799,$L$2:$N$7,2,FALSE)*I799","v":0},{"$f":"VLOOKUP($L799,$L$2:$N$7,3,FALSE)*I799","v":0},null,"G",{"$f":"IF(P799=\"G\",M799,IF(P799=\"PT\",0,ERR))","v":0},{"$f":"IF(P799=\"PT\",M799,IF(P799=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S799=\"G\",N799,IF(S799=\"PT\",0,ERR))","v":0},{"$f":"IF(S799=\"PT\",N799,IF(S799=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!H800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},null,null,null,{"$f":"SUM(M798:M799)","v":0},{"$f":"SUM(N798:N799)","v":0},null,null,{"$f":"SUM(Q798:Q799)","v":0},{"$f":"SUM(R798:R799)","v":0},null,{"$f":"SUM(T798:T799)","v":0},{"$f":"SUM(U798:U799)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y800)","v":0},null,791]
[null,null,null,null,{"$f":"+G801-Adjustments!H801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":-852535.63183519151},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":13388955.42},-852535.63183519151,0,12536419.788164809,null,null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":12536419.788164807},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":12536205.584243411},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":214.20392139547039},null,{"$f":"T758+T763+T768+T773+T778+T783+T798+T788+T793","v":0},{"$f":"U758+U763+U768+U773+U778+U783+U798+U788+U793","v":0},null,{"$f":"W758+W763+W768+W773+W778+W783+W798+W788+W793","v":12536205.584243411},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-29101.035681858397},438981.11999999994,-29101.035681858397,0,409880.08431814163,null,null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":409880.08431814169},null,null,{"$f":"Q759+Q764+Q769+Q774+Q779+Q784+Q799","v":0},{"$f":"R759+R764+R769+R774+R779+R784+R799","v":0},null,{"$f":"T759+T764+T769+T774+T779+T784+T799","v":409880.08431814169},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":-881636.66751705005},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":13827936.539999999},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-881636.66751705005},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":12946299.87248295},null,null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":12536419.788164809},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":409880.08431814163},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":12536205.584243413},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":214.20392139547039},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":409880.08431814163},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y806)","v":12536205.584243413},null,797]
[null,null,null,null,{"$f":"+G807-Adjustments!H807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!H809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":-6710.6122373584076},{"$f":"EXPENSES!G303","v":313306.83},{"$f":"+Adjustments!AY810","v":-6710.6122373584076},null,{"$f":"SUM($F$811:$H$811)","v":306596.21776264161},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":306596.21776264161},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"G",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":306596.21776264161},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y811)","v":306596.21776264161},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":-185.61602887511071},{"$f":"EXPENSES!G304","v":8666.09},{"$f":"+Adjustments!AY811","v":-185.61602887511071},null,{"$f":"SUM($F$812:$H$812)","v":8480.4739711248894},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":8480.4739711248894},null,"G",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":8480.4739711248894},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":-6896.2282662335183},{"$f":"SUM(F811:F812)","v":321972.92000000004},{"$f":"SUM(G811:G812)","v":-6896.2282662335183},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":315076.69173376652},null,null,null,{"$f":"SUM(M811:M812)","v":306596.21776264161},{"$f":"SUM(N811:N812)","v":8480.4739711248894},null,null,{"$f":"SUM(Q811:Q812)","v":306596.21776264161},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":8480.4739711248894},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y813)","v":306596.21776264161},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!H814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!K815","v":24633934.802971117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!K816","v":-23751171.885129038},{"$f":"EXPENSES!G308","v":25858903.25},{"$f":"+Adjustments!AY815","v":-23947073.463931199},null,{"$f":"SUM($F$816:$H$816)","v":1911829.7860688008},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":1911829.7860688008},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":1911829.7860688008},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y816)","v":1911829.7860688008},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":-189449.25005592575},{"$f":"EXPENSES!G309","v":242916.78000000003},{"$f":"+Adjustments!AY816","v":-189449.25005592575},null,{"$f":"SUM($F$817:$H$817)","v":53467.529944074282},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":53467.529944074282},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":53467.529944074282},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-24136522.713987123},{"$f":"SUM(F816:F817)","v":26101820.030000001},{"$f":"SUM(G816:G817)","v":-24136522.713987123},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":1965297.3160128752},null,null,null,{"$f":"SUM(M816:M817)","v":1911829.7860688008},{"$f":"SUM(N816:N817)","v":53467.529944074282},null,null,{"$f":"SUM(Q816:Q817)","v":1911829.7860688008},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":53467.529944074282},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y818)","v":1911829.7860688008},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!H819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":16855.596043344332},{"$f":"EXPENSES!G313","v":812183.41},{"$f":"+Adjustments!AY820","v":16855.596043344332},null,{"$f":"SUM($F$821:$H$821)","v":829039.00604334439},null,null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":829039.00604334439},{"$f":"VLOOKUP($L821,$L$2:$N$7,3,FALSE)*I821","v":0},null,"G",{"$f":"IF(P821=\"G\",M821,IF(P821=\"PT\",0,ERR))","v":829039.00604334439},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y821)","v":829039.00604334439},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":16.031499946289898},{"$f":"EXPENSES!G314","v":8096.83},{"$f":"+Adjustments!AY821","v":16.031499946289898},null,{"$f":"SUM($F$822:$H$822)","v":8112.8614999462898},null,null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":8112.8614999462898},null,"G",{"$f":"IF(P822=\"G\",M822,IF(P822=\"PT\",0,ERR))","v":0},{"$f":"IF(P822=\"PT\",M822,IF(P822=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S822=\"G\",N822,IF(S822=\"PT\",0,ERR))","v":8112.8614999462898},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":16871.627543290622},{"$f":"SUM(F821:F822)","v":820280.24},{"$f":"SUM(G821:G822)","v":16871.627543290622},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":837151.86754329072},null,null,null,{"$f":"SUM(M821:M822)","v":829039.00604334439},{"$f":"SUM(N821:N822)","v":8112.8614999462898},null,null,{"$f":"SUM(Q821:Q822)","v":829039.00604334439},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":8112.8614999462898},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y823)","v":829039.00604334439},null,814]
[null,null,null,null,{"$f":"+G824-Adjustments!H824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!G318","v":0},{"$f":"+Adjustments!AY825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L826,$L$2:$N$7,2,FALSE)*I826","v":0},{"$f":"VLOOKUP($L826,$L$2:$N$7,3,FALSE)*I826","v":0},null,"G",{"$f":"IF(P826=\"G\",M826,IF(P826=\"PT\",0,ERR))","v":0},{"$f":"IF(P826=\"PT\",M826,IF(P826=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S826=\"G\",N826,IF(S826=\"PT\",0,ERR))","v":0},{"$f":"IF(S826=\"PT\",N826,IF(S826=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!G319","v":0},{"$f":"+Adjustments!AY826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L827,$L$2:$N$7,2,FALSE)*I827","v":0},{"$f":"VLOOKUP($L827,$L$2:$N$7,3,FALSE)*I827","v":0},null,"G",{"$f":"IF(P827=\"G\",M827,IF(P827=\"PT\",0,ERR))","v":0},{"$f":"IF(P827=\"PT\",M827,IF(P827=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S827=\"G\",N827,IF(S827=\"PT\",0,ERR))","v":0},{"$f":"IF(S827=\"PT\",N827,IF(S827=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!H828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},null,null,null,{"$f":"SUM(M826:M827)","v":0},{"$f":"SUM(N826:N827)","v":0},null,null,{"$f":"SUM(Q826:Q827)","v":0},{"$f":"SUM(R826:R827)","v":0},null,{"$f":"SUM(T826:T827)","v":0},{"$f":"SUM(U826:U827)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y828)","v":0},null,819]
[null,null,null,null,{"$f":"+G829-Adjustments!H829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-23936928.480125211},{"$f":"F811+F816+F821+F826","v":26984393.489999998},{"$f":"G811+G816+G821+G826","v":-23936928.480125211},{"$f":"H811+H816+H821+H826","v":0},3047465.0098747867,null,null,null,{"$f":"M811+M816+M821+M826","v":3047465.0098747867},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":3047465.0098747867},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y831)","v":3047465.0098747867},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-189618.83458485457},{"$f":"F812+F817+F822+F827","v":259679.7},-189618.83458485457,0,70060.865415145468,null,null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":70060.865415145468},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":70060.865415145468},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-24126547.314710066},{"$f":"F813+F818+F823+F828","v":27244073.190000001},{"$f":"G813+G818+G823+G828","v":-24126547.314710066},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":3117525.8752899324},null,null,null,{"$f":"M813+M818+M823+M828","v":3047465.0098747867},{"$f":"N813+N818+N823+N828","v":70060.865415145468},null,null,{"$f":"Q813+Q818+Q823+Q828","v":3047465.0098747867},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":70060.865415145468},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y834)","v":3047465.0098747867},null,825]
[null,null,null,null,{"$f":"+G835-Adjustments!H835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!H837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":-1781268.5117959122},{"$f":"EXPENSES!G331","v":916270.02000000025},{"$f":"Adjustments!AY838","v":-1781268.5117959122},null,{"$f":"SUM(F839:H839)","v":-864998.49179591192},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":-864998.49179591192},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":-864998.49179591192},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y839)","v":-864998.49179591192},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":-49390.894141507306},{"$f":"EXPENSES!G332","v":180805.23},{"$f":"Adjustments!AY839","v":-49390.894141507306},null,{"$f":"SUM(F840:H840)","v":131414.3358584927},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":131414.3358584927},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":131414.3358584927},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":-1830659.4059374195},{"$f":"SUM(F839:F840)","v":1097075.2500000002},{"$f":"Adjustments!AY840","v":-1830659.4059374195},null,{"$f":"SUM(I839:I840)","v":-733584.15593741927},null,null,null,{"$f":"SUM(M839:M840)","v":-864998.49179591192},{"$f":"SUM(N839:N840)","v":131414.3358584927},null,null,{"$f":"SUM(Q839:Q840)","v":-864998.49179591192},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":131414.3358584927},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y841)","v":-864998.49179591192},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!H842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":-412891.27458340547},{"$f":"EXPENSES!G335","v":2945794.2499999991},{"$f":"Adjustments!AY842","v":-412891.27458340547},null,{"$f":"SUM(F844:H844)","v":2532902.9754165937},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":2532902.9754165937},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":2532902.9754165937},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y844)","v":2532902.9754165937},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":-11514.276479107815},{"$f":"EXPENSES!G336","v":205312.93},{"$f":"Adjustments!AY843","v":-11514.276479107815},null,{"$f":"SUM(F845:H845)","v":193798.65352089217},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":193798.65352089217},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":193798.65352089217},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":-424405.55106251326},{"$f":"SUM(F844:F845)","v":3151107.1799999992},{"$f":"Adjustments!AY844","v":-424405.55106251326},null,{"$f":"SUM(I844:I845)","v":2726701.6289374861},null,null,null,{"$f":"SUM(M844:M845)","v":2532902.9754165937},{"$f":"SUM(N844:N845)","v":193798.65352089217},null,null,{"$f":"SUM(Q844:Q845)","v":2532902.9754165937},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":193798.65352089217},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y846)","v":2532902.9754165937},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!H848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!H849","v":-141675.88398052752},{"$f":"EXPENSES!G339","v":-9091796.4845190011},{"$f":"Adjustments!AY846","v":-141675.88398052752},null,{"$f":"SUM(F849:H849)","v":-9233472.3684995286},null,null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-9233472.3684995286},{"$f":"VLOOKUP($L849,$L$2:$N$7,3,FALSE)*I849","v":0},null,"G",{"$f":"IF(P849=\"G\",M849,IF(P849=\"PT\",0,ERR))","v":-9233472.3684995286},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y849)","v":-9233472.3684995286},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":-4668.3818357458222},{"$f":"EXPENSES!G340","v":-299585.05548099999},{"$f":"Adjustments!AY847","v":-4668.3818357458222},null,{"$f":"SUM(F850:H850)","v":-304253.43731674581},null,null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-304253.43731674581},null,"G",{"$f":"IF(P850=\"G\",M850,IF(P850=\"PT\",0,ERR))","v":0},{"$f":"IF(P850=\"PT\",M850,IF(P850=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S850=\"G\",N850,IF(S850=\"PT\",0,ERR))","v":-304253.43731674581},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":-146344.26581627334},{"$f":"SUM(F849:F850)","v":-9391381.540000001},{"$f":"Adjustments!AY848","v":-146344.26581627334},null,{"$f":"SUM(I849:I850)","v":-9537725.8058162741},null,null,null,{"$f":"SUM(M849:M850)","v":-9233472.3684995286},{"$f":"SUM(N849:N850)","v":-304253.43731674581},null,null,{"$f":"SUM(Q849:Q850)","v":-9233472.3684995286},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-304253.43731674581},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y851)","v":-9233472.3684995286},null,842]
[null,null,null,null,{"$f":"+G852-Adjustments!H852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":-923959.14593872428},{"$f":"EXPENSES!G343","v":36120796.82},{"$f":"Adjustments!AY850","v":-923959.14593872428},null,{"$f":"SUM(F854:H854)","v":35196837.674061276},null,null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":35196837.674061276},{"$f":"VLOOKUP($L854,$L$2:$N$7,3,FALSE)*I854","v":0},null,"G",{"$f":"IF(P854=\"G\",M854,IF(P854=\"PT\",0,ERR))","v":35196837.674061276},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y854)","v":35196837.674061276},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":-34706.32821169938},{"$f":"EXPENSES!G344","v":1356791.8399999999},{"$f":"Adjustments!AY851","v":-34706.32821169938},null,{"$f":"SUM(F855:H855)","v":1322085.5117883005},null,null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":1322085.5117883005},null,"G",{"$f":"IF(P855=\"G\",M855,IF(P855=\"PT\",0,ERR))","v":0},{"$f":"IF(P855=\"PT\",M855,IF(P855=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S855=\"G\",N855,IF(S855=\"PT\",0,ERR))","v":1322085.5117883005},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":-958665.47415042366},{"$f":"SUM(F854:F855)","v":37477588.659999996},{"$f":"Adjustments!AY852","v":-958665.47415042366},null,{"$f":"SUM(I854:I855)","v":36518923.185849577},null,null,null,{"$f":"SUM(M854:M855)","v":35196837.674061276},{"$f":"SUM(N854:N855)","v":1322085.5117883005},null,null,{"$f":"SUM(Q854:Q855)","v":35196837.674061276},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":1322085.5117883005},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y856)","v":35196837.674061276},null,847]
[null,null,null,null,{"$f":"+G857-Adjustments!H857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":7117.4604818200169},{"$f":"EXPENSES!G347","v":176214.02},{"$f":"Adjustments!AY854","v":7117.4604818200169},null,{"$f":"SUM(F859:H859)","v":183331.48048182001},null,null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":183331.48048182001},{"$f":"VLOOKUP($L859,$L$2:$N$7,3,FALSE)*I859","v":0},null,"G",{"$f":"IF(P859=\"G\",M859,IF(P859=\"PT\",0,ERR))","v":183331.48048182001},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y859)","v":183331.48048182001},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":209.54366108000158},{"$f":"EXPENSES!G348","v":5187.8799999999992},{"$f":"Adjustments!AY855","v":209.54366108000158},null,{"$f":"SUM(F860:H860)","v":5397.4236610800008},null,null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":5397.4236610800008},null,"G",{"$f":"IF(P860=\"G\",M860,IF(P860=\"PT\",0,ERR))","v":0},{"$f":"IF(P860=\"PT\",M860,IF(P860=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S860=\"G\",N860,IF(S860=\"PT\",0,ERR))","v":5397.4236610800008},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":7327.0041429000185},{"$f":"SUM(F859:F860)","v":181401.9},{"$f":"Adjustments!AY856","v":7327.0041429000185},null,{"$f":"SUM(I859:I860)","v":188728.90414290002},null,null,null,{"$f":"SUM(M859:M860)","v":183331.48048182001},{"$f":"SUM(N859:N860)","v":5397.4236610800008},null,null,{"$f":"SUM(Q859:Q860)","v":183331.48048182001},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":5397.4236610800008},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y861)","v":183331.48048182001},null,852]
[null,null,null,null,{"$f":"+G862-Adjustments!H862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":60494.554163600551},{"$f":"EXPENSES!G351","v":1620100.5399999996},{"$f":"Adjustments!AY858","v":60494.554163600551},null,{"$f":"SUM(F864:H864)","v":1680595.0941636001},null,null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":1680595.0941636001},{"$f":"VLOOKUP($L864,$L$2:$N$7,3,FALSE)*I864","v":0},null,"G",{"$f":"IF(P864=\"G\",M864,IF(P864=\"PT\",0,ERR))","v":1680595.0941636001},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y864)","v":1680595.0941636001},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":1840.2996596000012},{"$f":"EXPENSES!G352","v":49284.939999999995},{"$f":"Adjustments!AY859","v":1840.2996596000012},null,{"$f":"SUM(F865:H865)","v":51125.239659599996},null,null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":51125.239659599996},null,"G",{"$f":"IF(P865=\"G\",M865,IF(P865=\"PT\",0,ERR))","v":0},{"$f":"IF(P865=\"PT\",M865,IF(P865=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S865=\"G\",N865,IF(S865=\"PT\",0,ERR))","v":51125.239659599996},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":62334.853823200552},{"$f":"SUM(F864:F865)","v":1669385.4799999995},{"$f":"Adjustments!AY860","v":62334.853823200552},null,{"$f":"SUM(I864:I865)","v":1731720.3338232001},null,null,null,{"$f":"SUM(M864:M865)","v":1680595.0941636001},{"$f":"SUM(N864:N865)","v":51125.239659599996},null,null,{"$f":"SUM(Q864:Q865)","v":1680595.0941636001},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":51125.239659599996},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y866)","v":1680595.0941636001},null,857]
[null,null,null,null,{"$f":"+G867-Adjustments!H867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":5095920.4530054359},{"$f":"EXPENSES!G355","v":4593933.4999999991},{"$f":"Adjustments!AY862","v":5095920.4530054359},null,{"$f":"SUM(F869:H869)","v":9689853.9530054349},null,null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":9689853.9530054349},{"$f":"VLOOKUP($L869,$L$2:$N$7,3,FALSE)*I869","v":0},null,"G",{"$f":"IF(P869=\"G\",M869,IF(P869=\"PT\",0,ERR))","v":9689853.9530054349},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y869)","v":9689853.9530054349},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":177968.98303774232},{"$f":"EXPENSES!G356","v":238389.88999999998},{"$f":"Adjustments!AY863","v":177968.98303774232},null,{"$f":"SUM(F870:H870)","v":416358.87303774233},null,null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":416358.87303774233},null,"G",{"$f":"IF(P870=\"G\",M870,IF(P870=\"PT\",0,ERR))","v":0},{"$f":"IF(P870=\"PT\",M870,IF(P870=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S870=\"G\",N870,IF(S870=\"PT\",0,ERR))","v":416358.87303774233},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":5273889.4360431787},{"$f":"SUM(F869:F870)","v":4832323.3899999987},{"$f":"Adjustments!AY864","v":5273889.4360431787},null,{"$f":"SUM(I869:I870)","v":10106212.826043177},null,null,null,{"$f":"SUM(M869:M870)","v":9689853.9530054349},{"$f":"SUM(N869:N870)","v":416358.87303774233},null,null,{"$f":"SUM(Q869:Q870)","v":9689853.9530054349},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":416358.87303774233},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y871)","v":9689853.9530054349},null,862]
[null,null,null,null,{"$f":"+G872-Adjustments!H872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":0},{"$f":"EXPENSES!G359","v":0},{"$f":"Adjustments!AY866","v":0},null,{"$f":"SUM(F874:H874)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":0},{"$f":"VLOOKUP($L874,$L$2:$N$7,3,FALSE)*I874","v":0},null,"G",{"$f":"IF(P874=\"G\",M874,IF(P874=\"PT\",0,ERR))","v":0},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y874)","v":0},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!G360","v":0},{"$f":"Adjustments!AY867","v":0},null,{"$f":"SUM(F875:H875)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L875,$L$2:$N$7,2,FALSE)*I875","v":0},{"$f":"VLOOKUP($L875,$L$2:$N$7,3,FALSE)*I875","v":0},null,"G",{"$f":"IF(P875=\"G\",M875,IF(P875=\"PT\",0,ERR))","v":0},{"$f":"IF(P875=\"PT\",M875,IF(P875=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S875=\"G\",N875,IF(S875=\"PT\",0,ERR))","v":0},{"$f":"IF(S875=\"PT\",N875,IF(S875=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":0},{"$f":"SUM(F874:F875)","v":0},{"$f":"Adjustments!AY868","v":0},null,{"$f":"SUM(I874:I875)","v":0},null,null,null,{"$f":"SUM(M874:M875)","v":0},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y876)","v":0},null,867]
[null,null,null,null,{"$f":"+G877-Adjustments!H877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!G363","v":0},{"$f":"Adjustments!AY870","v":0},null,{"$f":"SUM(F879:H879)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":0},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":0},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y879)","v":0},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!G364","v":0},{"$f":"Adjustments!AY871","v":0},null,{"$f":"SUM(F880:H880)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":0},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":0},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!AY872","v":0},null,{"$f":"SUM(I879:I880)","v":0},null,null,null,{"$f":"SUM(M879:M880)","v":0},{"$f":"SUM(N879:N880)","v":0},null,null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y881)","v":0},null,872]
[null,null,null,null,{"$f":"+G882-Adjustments!H882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":169529.47596274409},{"$f":"EXPENSES!G367","v":5945862.8199999994},{"$f":"Adjustments!AY874","v":169529.47596274409},null,{"$f":"SUM(F884:H884)","v":6115392.2959627435},null,null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":6115392.2959627435},{"$f":"VLOOKUP($L884,$L$2:$N$7,3,FALSE)*I884","v":0},null,"G",{"$f":"IF(P884=\"G\",M884,IF(P884=\"PT\",0,ERR))","v":6115392.2959627435},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y884)","v":6115392.2959627435},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":3767.1769919453363},{"$f":"EXPENSES!G368","v":132125.21000000002},{"$f":"Adjustments!AY875","v":3767.1769919453363},null,{"$f":"SUM(F885:H885)","v":135892.38699194536},null,null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":135892.38699194536},null,"G",{"$f":"IF(P885=\"G\",M885,IF(P885=\"PT\",0,ERR))","v":0},{"$f":"IF(P885=\"PT\",M885,IF(P885=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S885=\"G\",N885,IF(S885=\"PT\",0,ERR))","v":135892.38699194536},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":173296.65295468943},{"$f":"SUM(F884:F885)","v":6077988.0299999993},{"$f":"Adjustments!AY876","v":173296.65295468943},null,{"$f":"SUM(I884:I885)","v":6251284.6829546886},null,null,null,{"$f":"SUM(M884:M885)","v":6115392.2959627435},{"$f":"SUM(N884:N885)","v":135892.38699194536},null,null,{"$f":"SUM(Q884:Q885)","v":6115392.2959627435},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":135892.38699194536},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y886)","v":6115392.2959627435},null,877]
[null,null,null,null,{"$f":"+G887-Adjustments!H887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":6971.000645490014},{"$f":"EXPENSES!G371","v":143580.99},{"$f":"Adjustments!AY878","v":6971.000645490014},null,{"$f":"SUM(F889:H889)","v":150551.99064549},null,null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":150551.99064549},{"$f":"VLOOKUP($L889,$L$2:$N$7,3,FALSE)*I889","v":0},null,"G",{"$f":"IF(P889=\"G\",M889,IF(P889=\"PT\",0,ERR))","v":150551.99064549},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y889)","v":150551.99064549},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":6718.1776246199734},{"$f":"EXPENSES!G372","v":138373.62},{"$f":"Adjustments!AY879","v":6718.1776246199734},null,{"$f":"SUM(F890:H890)","v":145091.79762461997},null,null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":145091.79762461997},null,"G",{"$f":"IF(P890=\"G\",M890,IF(P890=\"PT\",0,ERR))","v":0},{"$f":"IF(P890=\"PT\",M890,IF(P890=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S890=\"G\",N890,IF(S890=\"PT\",0,ERR))","v":145091.79762461997},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":13689.178270109987},{"$f":"SUM(F889:F890)","v":281954.61},{"$f":"Adjustments!AY880","v":13689.178270109987},null,{"$f":"SUM(I889:I890)","v":295643.78827010997},null,null,null,{"$f":"SUM(M889:M890)","v":150551.99064549},{"$f":"SUM(N889:N890)","v":145091.79762461997},null,null,{"$f":"SUM(Q889:Q890)","v":150551.99064549},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":145091.79762461997},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y891)","v":150551.99064549},null,882]
[null,null,null,null,{"$f":"+G892-Adjustments!H892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":79124.511853317264},{"$f":"EXPENSES!G375","v":3947776.3200000003},{"$f":"Adjustments!AY882","v":79124.511853317264},null,{"$f":"SUM(F894:H894)","v":4026900.8318533176},null,null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":4026900.8318533176},{"$f":"VLOOKUP($L894,$L$2:$N$7,3,FALSE)*I894","v":0},null,"G",{"$f":"IF(P894=\"G\",M894,IF(P894=\"PT\",0,ERR))","v":4026900.8318533176},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y894)","v":4026900.8318533176},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":3393.8492108762148},{"$f":"EXPENSES!G376","v":169330.05000000002},{"$f":"Adjustments!AY883","v":3393.8492108762148},null,{"$f":"SUM(F895:H895)","v":172723.89921087623},null,null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":172723.89921087623},null,"G",{"$f":"IF(P895=\"G\",M895,IF(P895=\"PT\",0,ERR))","v":0},{"$f":"IF(P895=\"PT\",M895,IF(P895=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S895=\"G\",N895,IF(S895=\"PT\",0,ERR))","v":172723.89921087623},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":82518.361064193479},{"$f":"SUM(F894:F895)","v":4117106.37},{"$f":"Adjustments!AY884","v":82518.361064193479},null,{"$f":"SUM(I894:I895)","v":4199624.7310641939},null,null,null,{"$f":"SUM(M894:M895)","v":4026900.8318533176},{"$f":"SUM(N894:N895)","v":172723.89921087623},null,null,{"$f":"SUM(Q894:Q895)","v":4026900.8318533176},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":172723.89921087623},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y896)","v":4026900.8318533176},null,887]
[null,null,null,null,{"$f":"+G897-Adjustments!H897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":2159362.6398138376},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":47318532.795481004},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":2159362.6398138376},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},49477895.435294829,null,null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":49477895.435294829},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":49477895.435294829},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$f":"T894+T889+T884+T879+T874+T869+T864+T859+T854+T849+T844+T839","v":0},{"$f":"U894+U889+U884+U879+U874+U869+U864+U859+U854+U849+U844+U839","v":0},null,{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":49477895.435294829},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":93618.149517803511},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":2176016.534519},93618.149517803511,0,2269634.6840368034,null,null,null,{"$f":"M895+M890+M885+M880+M875+M870+M865+M860+M855+M850+M845+M840","v":0},{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":2269634.6840368034},null,null,{"$f":"Q895+Q890+Q885+Q880+Q875+Q870+Q865+Q860+Q855+Q850+Q845+Q840","v":0},{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},null,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":2269634.6840368034},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":2252980.7893316429},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":49494549.330000006},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":2252980.7893316429},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":51747530.119331643},null,null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":49477895.435294829},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":2269634.6840368034},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":49477895.435294829},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":2269634.6840368034},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y902)","v":49477895.435294829},null,893]
[null,null,null,null,{"$f":"+G903-Adjustments!H903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-21459239.343605235},{"$f":"F650+F753+F806+F834+F902","v":146680977.94},{"$f":"G650+G753+G806+G834+G902","v":-21459239.343605235},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":125221738.59639475},null,null,null,{"$f":"M650+M753+M806+M834+M902","v":119709402.13624936},{"$f":"N650+N753+N806+N834+N902","v":5512336.4601453999},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":119709187.93232796},{"$f":"R650+R753+R806+R834+R902","v":214.20392139547039},null,{"$f":"T650+T753+T806+T834+T902","v":5512336.4601453999},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y905)","v":119709187.93232796},null,896]
[null,null,null,null,{"$f":"+G906-Adjustments!H906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!H908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899]
[null,null,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!H910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$f":"+G911-Adjustments!H911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":0},{"$f":"EXPENSES!G388","v":506625.63},{"$f":"+Adjustments!AY900","v":0},null,{"$f":"SUM($F$913:$H$913)","v":506625.63},null,null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":488827.4222889705},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":17798.207711029543},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":488827.4222889705},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":17798.207711029543},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y913)","v":488827.4222889705},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":536403.11860094848},{"$f":"EXPENSES!G389","v":2067592.6199999994},{"$f":"+Adjustments!AY901","v":536403.11860094848},null,{"$f":"SUM($F$914:$H$914)","v":2603995.7386009479},null,null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":2603995.7386009479},null,"G",{"$f":"IF(P914=\"G\",M914,IF(P914=\"PT\",0,ERR))","v":0},{"$f":"IF(P914=\"PT\",M914,IF(P914=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S914=\"G\",N914,IF(S914=\"PT\",0,ERR))","v":2603995.7386009479},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":8435776.7461135536},{"$f":"EXPENSES!G390","v":61653256.760000005},{"$f":"+Adjustments!AY902","v":8435776.7461135536},null,{"$f":"SUM($F$915:$H$915)","v":70089033.506113559},null,null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":70089033.506113559},{"$f":"VLOOKUP($L915,$L$2:$N$7,3,FALSE)*I915","v":0},null,"G",{"$f":"IF(P915=\"G\",M915,IF(P915=\"PT\",0,ERR))","v":70089033.506113559},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y915)","v":70089033.506113559},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":6015785.54028292},{"$f":"EXPENSES!G391","v":9356239.7200000007},{"$f":"+Adjustments!AY903","v":6015785.54028292},null,{"$f":"SUM($F$916:$H$916)","v":15372025.260282921},null,null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":14845628.811916845},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":526396.44836607599},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":14845628.811916845},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":526396.44836607599},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y916)","v":14845628.811916845},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":14987965.404997421},{"$f":"SUM(F913:F916)","v":73583714.730000004},{"$f":"SUM(G913:G916)","v":14987965.404997421},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":88571680.134997427},null,null,null,{"$f":"SUM(M913:M916)","v":85423489.740319371},{"$f":"SUM(N913:N916)","v":3148190.3946780534},null,null,{"$f":"SUM(Q913:Q916)","v":85423489.740319371},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":3130392.1869670236},{"$f":"SUM(U913:U916)","v":17798.207711029543},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y917)","v":85423489.740319371},null,908]
[null,null,null,null,{"$f":"+G918-Adjustments!H918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":0},{"$f":"EXPENSES!G395","v":0},{"$f":"+Adjustments!AY907","v":0},null,{"$f":"SUM($F$920:$H$920)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":0},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":0},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":0},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y920)","v":0},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!G396","v":0},{"$f":"+Adjustments!AY908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L921,$L$2:$N$7,2,FALSE)*I921","v":0},{"$f":"VLOOKUP($L921,$L$2:$N$7,3,FALSE)*I921","v":0},null,"G",{"$f":"IF(P921=\"G\",M921,IF(P921=\"PT\",0,ERR))","v":0},{"$f":"IF(P921=\"PT\",M921,IF(P921=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S921=\"G\",N921,IF(S921=\"PT\",0,ERR))","v":0},{"$f":"IF(S921=\"PT\",N921,IF(S921=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":9.0949470177292824E-13},{"$f":"EXPENSES!G397","v":-9.0949470177292824E-13},{"$f":"+Adjustments!AY909","v":9.0949470177292824E-13},null,{"$f":"SUM($F$922:$H$922)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L922,$L$2:$N$7,2,FALSE)*I922","v":0},{"$f":"VLOOKUP($L922,$L$2:$N$7,3,FALSE)*I922","v":0},null,"G",{"$f":"IF(P922=\"G\",M922,IF(P922=\"PT\",0,ERR))","v":0},{"$f":"IF(P922=\"PT\",M922,IF(P922=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S922=\"G\",N922,IF(S922=\"PT\",0,ERR))","v":0},{"$f":"IF(S922=\"PT\",N922,IF(S922=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y922)","v":0},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":-1140158.8069273939},{"$f":"EXPENSES!G398","v":0},{"$f":"+Adjustments!AY910","v":0},null,{"$f":"SUM($F$923:$H$923)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L923,$L$2:$N$7,2,FALSE)*I923","v":0},{"$f":"VLOOKUP($L923,$L$2:$N$7,3,FALSE)*I923","v":0},null,"G",{"$f":"IF(P923=\"G\",M923,IF(P923=\"PT\",0,ERR))","v":0},{"$f":"IF(P923=\"PT\",M923,IF(P923=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S923=\"G\",N923,IF(S923=\"PT\",0,ERR))","v":0},{"$f":"IF(S923=\"PT\",N923,IF(S923=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":9.0949470177292824E-13},{"$f":"SUM(F920:F923)","v":-9.0949470177292824E-13},{"$f":"SUM(G920:G923)","v":9.0949470177292824E-13},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":0},null,null,null,{"$f":"SUM(M920:M923)","v":0},{"$f":"SUM(N920:N923)","v":0},null,null,{"$f":"SUM(Q920:Q923)","v":0},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y924)","v":0},null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!H925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":14987965.404997421},{"$f":"F917+F924","v":73583714.730000004},{"$f":"G917+G924","v":14987965.404997421},0,88571680.134997427,null,null,null,{"$f":"M917+M924","v":85423489.740319371},{"$f":"N917+N924","v":3148190.3946780534},null,null,{"$f":"Q917+Q924","v":85423489.740319371},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":3130392.1869670236},{"$f":"U917+U924","v":17798.207711029543},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y926)","v":85423489.740319371},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!H928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!H929","v":0},null,null,null,null,null,null,null,null,null,null,"G",{"$f":"IF(P929=\"G\",M929,IF(P929=\"PT\",0,ERR))","v":0},{"$f":"IF(P929=\"PT\",M929,IF(P929=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S929=\"G\",N929,IF(S929=\"PT\",0,ERR))","v":0},{"$f":"IF(S929=\"PT\",N929,IF(S929=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!G405","v":0},{"$f":"+Adjustments!AY917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L930,$L$2:$N$7,2,FALSE)*I930","v":0},{"$f":"VLOOKUP($L930,$L$2:$N$7,3,FALSE)*I930","v":0},null,"G",{"$f":"IF(P930=\"G\",M930,IF(P930=\"PT\",0,ERR))","v":0},{"$f":"IF(P930=\"PT\",M930,IF(P930=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S930=\"G\",N930,IF(S930=\"PT\",0,ERR))","v":0},{"$f":"IF(S930=\"PT\",N930,IF(S930=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":279989.1119582518},{"$f":"EXPENSES!G406","v":1258219.2499999998},{"$f":"+Adjustments!AY918","v":279989.1119582518},null,{"$f":"SUM($F$931:$H$931)","v":1538208.3619582516},null,null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":1538208.3619582516},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":0},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":1538208.3619582516},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":5222993.0080844425},{"$f":"EXPENSES!G407","v":23471163.93},{"$f":"+Adjustments!AY919","v":5222993.0080844425},null,{"$f":"SUM($F$932:$H$932)","v":28694156.938084442},null,null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":28694156.938084442},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":0},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":28694156.938084442},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y932)","v":28694156.938084442},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":-1206275.5707451021},{"$f":"EXPENSES!G408","v":-297116.49999999983},{"$f":"+Adjustments!AY920","v":-66116.763817708183},null,{"$f":"SUM($F$933:$H$933)","v":-363233.26381770801},null,null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":-350794.77918315044},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":-12438.484634557533},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":-350794.77918315044},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":-12438.484634557533},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y933)","v":-350794.77918315044},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":5436865.3562249867},{"$f":"SUM(F930:F933)","v":24432266.68},{"$f":"SUM(G930:G933)","v":5436865.3562249867},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":29869132.036224984},null,null,null,{"$f":"SUM(M930:M933)","v":28343362.158901293},{"$f":"SUM(N930:N933)","v":1525769.8773236941},null,null,{"$f":"SUM(Q930:Q933)","v":28343362.158901293},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":1525769.8773236941},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y934)","v":28343362.158901293},null,925]
[null,null,null,null,{"$f":"+G935-Adjustments!H935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":1792826.6368106843},{"$f":"EXPENSES!G411","v":10173645.989999996},{"$f":"+Adjustments!AY923","v":2932985.4437380782},{"$f":"Taxes!C39","v":7165705.0887449831},{"$f":"SUM($F$936:$H$936)","v":20272336.522483058},null,null,null,{"$f":"Taxes!D35","v":29744657.441616178},{"$f":"Taxes!E35","v":-34992838.200915888},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":29744657.441616178},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$41","v":-53.015629273562091},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-34992838.200915888},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$41","v":37733.842843548846},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y936)","v":29744657.441616178},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!H937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!G413","v":4098821.3099999987},{"$f":"+Adjustments!AY925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":4098821.3099999987},null,null,null,null,null,null,"G",{"$f":"IF(P938=\"G\",M938,IF(P938=\"PT\",0,ERR))","v":0},{"$f":"IF(P938=\"PT\",M938,IF(P938=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S938=\"G\",N938,IF(S938=\"PT\",0,ERR))","v":0},{"$f":"IF(S938=\"PT\",N938,IF(S938=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":265510.55289070727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":0},{"$f":"EXPENSES!G415","v":5817653.7900000019},{"$f":"+Adjustments!AY927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":5817653.7900000019},null,null,null,null,null,null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y940)","v":0},null,931]
[null,null,null,null,{"$f":"+G941-Adjustments!H941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":-487801.35000000033},{"$f":"EXPENSES!G417","v":487801.35000000033},{"$f":"+Adjustments!AY929","v":-487801.35000000033},null,{"$f":"SUM($F$942:$H$942)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y942)","v":0},null,933]
[null,null,null,null,{"$f":"+G943-Adjustments!H943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"+Adjustments!AY931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P944=\"G\",M944,IF(P944=\"PT\",0,ERR))","v":0},{"$f":"IF(P944=\"PT\",M944,IF(P944=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S944=\"G\",N944,IF(S944=\"PT\",0,ERR))","v":0},{"$f":"IF(S944=\"PT\",N944,IF(S944=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y944)","v":0},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!H945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!H947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$f":"+G949-Adjustments!H949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":7882049.4499630639},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":45010189.11999999},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":7882049.4499630639},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":7165705.0887449831},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":60057943.658708043},null,null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":58088019.600517467},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-33467068.323592193},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":58088019.600517467},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":-53.015629273562091},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-33467068.323592193},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":37733.842843548846},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y950)","v":58088019.600517467},null,941]
[null,null,null,null,{"$f":"+G951-Adjustments!H951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":22870014.854960486},{"$f":"F926+F950","v":118593903.84999999},{"$f":"G926+G950","v":22870014.854960486},{"$f":"H926+H950","v":7165705.0887449831},{"$f":"I926+I950","v":148629623.79370546},null,null,null,{"$f":"M926+M950","v":143511509.34083682},{"$f":"N926+N950","v":-30318877.928914141},null,null,{"$f":"Q926+Q950","v":143511509.34083682},{"$f":"R926+R950","v":-53.015629273562091},null,{"$f":"T926+T950","v":-30336676.136625171},{"$f":"U926+U950","v":55532.050554578389},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y953)","v":143511509.34083682},null,944]
[null,null,null,null,{"$f":"+G954-Adjustments!H954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":5106.1515371501446},{"$f":"F640+F905+F953","v":798525009.87997687},{"$f":"G640+G905+G953","v":5106.1515371501446},{"$f":"H640+H905+H953","v":7165705.0887449831},{"$f":"I640+I905+I953","v":805695821.12025905},null,null,null,{"$f":"M640+M905+M953","v":776856653.21691823},{"$f":"N640+N905+N953","v":-6597824.4784420393},null,null,{"$f":"Q640+Q905+Q953","v":263220697.27316478},{"$f":"R640+R905+R953","v":513635902.92812419},null,{"$f":"T640+T905+T953","v":-24824339.676479772},{"$f":"U640+U905+U953","v":18264249.04088128},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y956)","v":263220697.27316478},null,947]
[null,null,null,null,{"$f":"+G957-Adjustments!H957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!H959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!H961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!H963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!H965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":0},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!AY950","v":0},null,{"$f":"SUM(F966:H966)","v":10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L966,$L$2:$N$7,2,FALSE)*I966","v":0},{"$f":"VLOOKUP($L966,$L$2:$N$7,3,FALSE)*I966","v":10883.08},null,"G",{"$f":"IF(P966=\"G\",M966,IF(P966=\"PT\",0,ERR))","v":0},{"$f":"IF(P966=\"PT\",M966,IF(P966=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S966=\"G\",N966,IF(S966=\"PT\",0,ERR))","v":10883.08},{"$f":"IF(S966=\"PT\",N966,IF(S966=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H967","v":0},{"$f":"'Rate Base'!$AE$16","v":58742.879999999997},{"$f":"+Adjustments!AY951","v":0},null,{"$f":"SUM(F967:H967)","v":58742.879999999997},null,null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":58742.879999999997},{"$f":"VLOOKUP($L967,$L$2:$N$7,3,FALSE)*I967","v":0},null,"G",{"$f":"IF(P967=\"G\",M967,IF(P967=\"PT\",0,ERR))","v":58742.879999999997},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y967)","v":58742.879999999997},null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!H968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!H969","v":0},{"$f":"SUM(F966:F967)","v":69625.959999999992},{"$f":"SUM(G966:G967)","v":0},null,{"$f":"SUM(I966:I967)","v":69625.959999999992},null,null,null,{"$f":"SUM(M966:M967)","v":58742.879999999997},{"$f":"SUM(N966:N967)","v":10883.08},null,null,{"$f":"SUM(Q966:Q967)","v":58742.879999999997},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":10883.08},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":58742.879999999997},null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!H970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H972","v":-394806.15342000005},{"$f":"'Rate Base'!$AE$21","v":6266764.3399999999},{"$f":"+Adjustments!AY956","v":-394806.15342000005},null,{"$f":"SUM(F972:H972)","v":5871958.1865799995},null,null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5665671.0876126001},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":206287.09896739965},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5665671.0876126001},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":206287.09896739965},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y972)","v":5665671.0876126001},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H973","v":-90575.373420000004},{"$f":"'Rate Base'!$AE$22","v":1437704.34},{"$f":"+Adjustments!AY957","v":-90575.373420000004},null,1347128.96658,null,null,"Sales",1299803.1312077639,47325.835372236135,null,"G",1299803.1312077639,0,"PT",0,47325.835372236135,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y973)","v":1299803.1312077639},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H974","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!AY958","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47170762.707667045,1717487.5923029564,null,"G",47170762.707667045,0,"PT",0,1717487.5923029564,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y974)","v":47170762.707667045},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H975","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!AY959","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15565003.790541336,566721.82830866438,null,"G",15565003.790541336,0,"PT",0,566721.82830866438,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y975)","v":15565003.790541336},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H976","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!AY960","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2435431.6323994328,88674.072040567044,null,"G",2435431.6323994328,0,"PT",0,88674.072040567044,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y976)","v":2435431.6323994328},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H977","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!AY961","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",51545.993512757013,1876.7897572429845,null,"G",51545.993512757013,0,"PT",0,1876.7897572429845,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y977)","v":51545.993512757013},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H978","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!AY962","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",109562.69432595352,3989.1779840464924,null,"G",109562.69432595352,0,"PT",0,3989.1779840464924,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y978)","v":109562.69432595352},null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!H979","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!H980","v":-5037992.5680000009},{"$f":"SUM(F972:F978)","v":79968136},{"$f":"SUM(G972:G978)","v":-5037992.5680000009},null,{"$f":"SUM(I972:I978)","v":74930143.431999996},null,null,null,{"$f":"SUM(M972:M978)","v":72297781.03726688},{"$f":"SUM(N972:N978)","v":2632362.3947331128},null,null,{"$f":"SUM(Q972:Q978)","v":72297781.03726688},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2632362.3947331128},null,{"$f":"SUM(W972:W978)","v":72297781.03726688},null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!H981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"374","Land & Land Rights",null,{"$f":"+G983-Adjustments!H983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,"Wyoming",{"$f":"+G984-Adjustments!H984","v":0},{"$f":"'Rate Base'!$AE$33","v":451318.04000000004},{"$f":"+Adjustments!AY968","v":0},null,{"$f":"SUM(F984:H984)","v":451318.04000000004},null,null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":451318.04000000004},null,"G",{"$f":"IF(P984=\"G\",M984,IF(P984=\"PT\",0,ERR))","v":0},{"$f":"IF(P984=\"PT\",M984,IF(P984=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S984=\"G\",N984,IF(S984=\"PT\",0,ERR))","v":451318.04000000004},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y984)","v":0},null,975]
[null,null,null,"Utah",{"$f":"+G985-Adjustments!H985","v":0},{"$f":"'Rate Base'!$AE$34","v":20021728.760000002},{"$f":"+Adjustments!AY969","v":0},null,{"$f":"SUM(F985:H985)","v":20021728.760000002},null,null,"Utah",{"$f":"VLOOKUP($L985,$L$2:$N$7,2,FALSE)*I985","v":20021728.760000002},{"$f":"VLOOKUP($L985,$L$2:$N$7,3,FALSE)*I985","v":0},null,"G",{"$f":"IF(P985=\"G\",M985,IF(P985=\"PT\",0,ERR))","v":20021728.760000002},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S985=\"G\",N985,IF(S985=\"PT\",0,ERR))","v":0},{"$f":"IF(S985=\"PT\",N985,IF(S985=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y985)","v":20021728.760000002},null,976]
[null,null,null,"Total",{"$f":"+G986-Adjustments!H986","v":0},{"$f":"SUM(F984:F985)","v":20473046.800000001},{"$f":"SUM(G984:G985)","v":0},null,{"$f":"SUM(I984:I985)","v":20473046.800000001},null,null,null,{"$f":"SUM(M984:M985)","v":20021728.760000002},{"$f":"SUM(N984:N985)","v":451318.04000000004},null,null,{"$f":"SUM(Q984:Q985)","v":20021728.760000002},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":451318.04000000004},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"SUM(W984:W985)","v":20021728.760000002},null,977]
[null,null,null,null,{"$f":"+G987-Adjustments!H987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"375","Structures & Improvements",null,{"$f":"+G988-Adjustments!H988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,"Wyoming",{"$f":"+G989-Adjustments!H989","v":4351.218849478988},{"$f":"'Rate Base'!$AE$38","v":1179422.22},{"$f":"+Adjustments!AY973","v":4351.218849478988},null,{"$f":"SUM(F989:H989)","v":1183773.438849479},null,null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":1183773.438849479},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":0},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":1183773.438849479},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y989)","v":0},null,980]
[null,null,null,"Utah",{"$f":"+G990-Adjustments!H990","v":58940.191150512546},{"$f":"'Rate Base'!$AE$39","v":15976068.660000002},{"$f":"+Adjustments!AY974","v":58940.191150512546},null,{"$f":"SUM(F990:H990)","v":16035008.851150515},null,null,"Utah",{"$f":"VLOOKUP($L990,$L$2:$N$7,2,FALSE)*I990","v":16035008.851150515},{"$f":"VLOOKUP($L990,$L$2:$N$7,3,FALSE)*I990","v":0},null,"G",{"$f":"IF(P990=\"G\",M990,IF(P990=\"PT\",0,ERR))","v":16035008.851150515},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S990=\"G\",N990,IF(S990=\"PT\",0,ERR))","v":0},{"$f":"IF(S990=\"PT\",N990,IF(S990=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y990)","v":16035008.851150515},null,981]
[null,null,null,"Total",{"$f":"+G991-Adjustments!H991","v":63291.409999991534},{"$f":"SUM(F989:F990)","v":17155490.880000003},{"$f":"SUM(G989:G990)","v":63291.409999991534},null,{"$f":"SUM(I989:I990)","v":17218782.289999992},null,null,null,{"$f":"SUM(M989:M990)","v":16035008.851150515},{"$f":"SUM(N989:N990)","v":1183773.438849479},null,null,{"$f":"SUM(Q989:Q990)","v":16035008.851150515},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":1183773.438849479},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"SUM(W989:W990)","v":16035008.851150515},null,982]
[null,null,null,null,{"$f":"+G992-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"376","Mains",null,{"$f":"+G993-Adjustments!H993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G994-Adjustments!H994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G995-Adjustments!H995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G996-Adjustments!H996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987]
[null,null,null,"Total Wyoming",{"$f":"+G997-Adjustments!H997","v":8881023.0747740716},{"$f":"'Rate Base'!$AE$46","v":49799713.68},{"$f":"+Adjustments!AY981","v":8881023.0747740716},null,{"$f":"SUM(F997:H997)","v":58680736.754774071},null,null,"Wyoming",{"$f":"VLOOKUP($L997,$L$2:$N$7,2,FALSE)*I997","v":0},{"$f":"VLOOKUP($L997,$L$2:$N$7,3,FALSE)*I997","v":58680736.754774071},null,"G",{"$f":"IF(P997=\"G\",M997,IF(P997=\"PT\",0,ERR))","v":0},{"$f":"IF(P997=\"PT\",M997,IF(P997=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S997=\"G\",N997,IF(S997=\"PT\",0,ERR))","v":58680736.754774071},{"$f":"IF(S997=\"PT\",N997,IF(S997=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y997)","v":0},null,988]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G998-Adjustments!H998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G999-Adjustments!H999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1000-Adjustments!H1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991]
[null,null,null,"Total Utah",{"$f":"+G1001-Adjustments!H1001","v":285963749.68085122},{"$f":"'Rate Base'!$AE$50","v":1603521659.2799997},{"$f":"+Adjustments!AY985","v":285963749.68085122},null,{"$f":"SUM(F1001:H1001)","v":1889485408.960851},null,null,"Utah",{"$f":"VLOOKUP($L1001,$L$2:$N$7,2,FALSE)*I1001","v":1889485408.960851},{"$f":"VLOOKUP($L1001,$L$2:$N$7,3,FALSE)*I1001","v":0},null,"G",{"$f":"IF(P1001=\"G\",M1001,IF(P1001=\"PT\",0,ERR))","v":1889485408.960851},{"$f":"IF(P1001=\"PT\",M1001,IF(P1001=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1001=\"G\",N1001,IF(S1001=\"PT\",0,ERR))","v":0},{"$f":"IF(S1001=\"PT\",N1001,IF(S1001=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1001)","v":1889485408.960851},null,992]
[null,null,null,"Total Mains",{"$f":"+G1002-Adjustments!H1002","v":294844772.75562531},{"$f":"F1001+F997","v":1653321372.9599998},{"$f":"G1001+G997","v":294844772.75562531},{"$f":"H1001+H997","v":0},{"$f":"I1001+I997","v":1948166145.715625},null,null,null,{"$f":"M1001+M997","v":1889485408.960851},{"$f":"N1001+N997","v":58680736.754774071},null,"G",{"$f":"Q1001+Q997","v":1889485408.960851},{"$f":"R1001+R997","v":0},"G",{"$f":"T1001+T997","v":58680736.754774071},{"$f":"U1001+U997","v":0},null,{"$f":"W1001+W997","v":1889485408.960851},null,993]
[null,null,null,null,{"$f":"+G1003-Adjustments!H1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Wyoming",{"$f":"+G1005-Adjustments!H1005","v":0},{"$f":"'Rate Base'!$AE$54","v":0},{"$f":"+Adjustments!AY989","v":0},null,{"$f":"SUM(F1005:H1005)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1005,$L$2:$N$7,2,FALSE)*I1005","v":0},{"$f":"VLOOKUP($L1005,$L$2:$N$7,3,FALSE)*I1005","v":0},null,"G",{"$f":"IF(P1005=\"G\",M1005,IF(P1005=\"PT\",0,ERR))","v":0},{"$f":"IF(P1005=\"PT\",M1005,IF(P1005=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1005=\"G\",N1005,IF(S1005=\"PT\",0,ERR))","v":0},{"$f":"IF(S1005=\"PT\",N1005,IF(S1005=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1005)","v":0},null,996]
[null,null,null,"Utah",{"$f":"+G1006-Adjustments!H1006","v":644809.10593451187},{"$f":"'Rate Base'!$AE$55","v":14446634.199999999},{"$f":"+Adjustments!AY990","v":644809.10593451187},null,{"$f":"SUM(F1006:H1006)","v":15091443.305934511},null,null,"Utah",{"$f":"VLOOKUP($L1006,$L$2:$N$7,2,FALSE)*I1006","v":15091443.305934511},{"$f":"VLOOKUP($L1006,$L$2:$N$7,3,FALSE)*I1006","v":0},null,"G",{"$f":"IF(P1006=\"G\",M1006,IF(P1006=\"PT\",0,ERR))","v":15091443.305934511},{"$f":"IF(P1006=\"PT\",M1006,IF(P1006=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1006=\"G\",N1006,IF(S1006=\"PT\",0,ERR))","v":0},{"$f":"IF(S1006=\"PT\",N1006,IF(S1006=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1006)","v":15091443.305934511},null,997]
[null,null,null,"Total",{"$f":"+G1007-Adjustments!H1007","v":644809.10593451187},{"$f":"SUM(F1005:F1006)","v":14446634.199999999},{"$f":"SUM(G1005:G1006)","v":644809.10593451187},null,{"$f":"SUM(I1005:I1006)","v":15091443.305934511},null,null,null,{"$f":"SUM(M1005:M1006)","v":15091443.305934511},{"$f":"SUM(N1005:N1006)","v":0},null,null,{"$f":"SUM(Q1005:Q1006)","v":15091443.305934511},{"$f":"SUM(R1005:R1006)","v":0},null,{"$f":"SUM(T1005:T1006)","v":0},{"$f":"SUM(U1005:U1006)","v":0},null,{"$f":"SUM(W1005:W1006)","v":15091443.305934511},null,998]
[null,null,null,null,{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1009-Adjustments!H1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Wyoming",{"$f":"+G1010-Adjustments!H1010","v":2103246.5291543417},{"$f":"'Rate Base'!$AE$59","v":8000548.9100000001},{"$f":"+Adjustments!AY994","v":2103246.5291543417},null,{"$f":"SUM(F1010:H1010)","v":10103795.439154342},null,null,"Wyoming",{"$f":"VLOOKUP($L1010,$L$2:$N$7,2,FALSE)*I1010","v":0},{"$f":"VLOOKUP($L1010,$L$2:$N$7,3,FALSE)*I1010","v":10103795.439154342},null,"G",{"$f":"IF(P1010=\"G\",M1010,IF(P1010=\"PT\",0,ERR))","v":0},{"$f":"IF(P1010=\"PT\",M1010,IF(P1010=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1010=\"G\",N1010,IF(S1010=\"PT\",0,ERR))","v":10103795.439154342},{"$f":"IF(S1010=\"PT\",N1010,IF(S1010=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1010)","v":0},null,1001]
[null,null,null,"Utah",{"$f":"+G1011-Adjustments!H1011","v":27595465.664926365},{"$f":"'Rate Base'!$AE$60","v":104970515.67},{"$f":"+Adjustments!AY995","v":27595465.664926365},null,{"$f":"SUM(F1011:H1011)","v":132565981.33492637},null,null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":132565981.33492637},{"$f":"VLOOKUP($L1011,$L$2:$N$7,3,FALSE)*I1011","v":0},null,"G",{"$f":"IF(P1011=\"G\",M1011,IF(P1011=\"PT\",0,ERR))","v":132565981.33492637},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1011)","v":132565981.33492637},null,1002]
[null,null,null,"Total",{"$f":"+G1012-Adjustments!H1012","v":29698712.194080707},{"$f":"SUM(F1010:F1011)","v":112971064.58},{"$f":"SUM(G1010:G1011)","v":29698712.194080707},null,{"$f":"SUM(I1010:I1011)","v":142669776.77408069},null,null,null,{"$f":"SUM(M1010:M1011)","v":132565981.33492637},{"$f":"SUM(N1010:N1011)","v":10103795.439154342},null,null,{"$f":"SUM(Q1010:Q1011)","v":132565981.33492637},{"$f":"SUM(R1010:R1011)","v":0},null,{"$f":"SUM(T1010:T1011)","v":10103795.439154342},{"$f":"SUM(U1010:U1011)","v":0},null,{"$f":"SUM(W1010:W1011)","v":132565981.33492637},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"380","Services",null,{"$f":"+G1014-Adjustments!H1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":575770.08070748299},{"$f":"'Rate Base'!$AE$64","v":20295326.300000001},{"$f":"+Adjustments!AY999","v":575770.08070748299},null,{"$f":"SUM(F1015:H1015)","v":20871096.380707484},null,null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":20871096.380707484},null,"G",{"$f":"IF(P1015=\"G\",M1015,IF(P1015=\"PT\",0,ERR))","v":0},{"$f":"IF(P1015=\"PT\",M1015,IF(P1015=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1015=\"G\",N1015,IF(S1015=\"PT\",0,ERR))","v":20871096.380707484},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":11704529.08360821},{"$f":"'Rate Base'!$AE$65","v":412573082.38},{"$f":"+Adjustments!AY1000","v":11704529.08360821},null,{"$f":"SUM(F1016:H1016)","v":424277611.46360821},null,null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":424277611.46360821},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":0},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":424277611.46360821},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1016)","v":424277611.46360821},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":12280299.164315693},{"$f":"SUM(F1015:F1016)","v":432868408.68000001},{"$f":"SUM(G1015:G1016)","v":12280299.164315693},null,{"$f":"SUM(I1015:I1016)","v":445148707.84431571},null,null,null,{"$f":"SUM(M1015:M1016)","v":424277611.46360821},{"$f":"SUM(N1015:N1016)","v":20871096.380707484},null,null,{"$f":"SUM(Q1015:Q1016)","v":424277611.46360821},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":20871096.380707484},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":424277611.46360821},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!H1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1019-Adjustments!H1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!H1020","v":397479.59356059879},{"$f":"'Rate Base'!$AE$69","v":10747804.779999999},{"$f":"+Adjustments!AY1004","v":397479.59356059879},null,{"$f":"SUM(F1020:H1020)","v":11145284.373560598},null,null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":11145284.373560598},null,"G",{"$f":"IF(P1020=\"G\",M1020,IF(P1020=\"PT\",0,ERR))","v":0},{"$f":"IF(P1020=\"PT\",M1020,IF(P1020=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1020=\"G\",N1020,IF(S1020=\"PT\",0,ERR))","v":11145284.373560598},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!H1021","v":14137256.263364136},{"$f":"'Rate Base'!$AE$70","v":382269864.68000001},{"$f":"+Adjustments!AY1005","v":14137256.263364136},null,{"$f":"SUM(F1021:H1021)","v":396407120.94336414},null,null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":396407120.94336414},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":0},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":396407120.94336414},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1021)","v":396407120.94336414},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!H1022","v":14534735.856924735},{"$f":"SUM(F1020:F1021)","v":393017669.45999998},{"$f":"SUM(G1020:G1021)","v":14534735.856924735},null,{"$f":"SUM(I1020:I1021)","v":407552405.31692475},null,null,null,{"$f":"SUM(M1020:M1021)","v":396407120.94336414},{"$f":"SUM(N1020:N1021)","v":11145284.373560598},null,null,{"$f":"SUM(Q1020:Q1021)","v":396407120.94336414},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":11145284.373560598},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":396407120.94336414},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1024-Adjustments!H1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1025","v":0},{"$f":"'Rate Base'!$AE$74","v":440052.27},{"$f":"+Adjustments!AY1009","v":0},null,{"$f":"SUM(F1025:H1025)","v":440052.27},null,null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":440052.27},null,"G",{"$f":"IF(P1025=\"G\",M1025,IF(P1025=\"PT\",0,ERR))","v":0},{"$f":"IF(P1025=\"PT\",M1025,IF(P1025=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1025=\"G\",N1025,IF(S1025=\"PT\",0,ERR))","v":440052.27},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1026","v":0},{"$f":"'Rate Base'!$AE$75","v":14208303.550000001},{"$f":"+Adjustments!AY1010","v":0},null,{"$f":"SUM(F1026:H1026)","v":14208303.550000001},null,null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":14208303.550000001},{"$f":"VLOOKUP($L1026,$L$2:$N$7,3,FALSE)*I1026","v":0},null,"G",{"$f":"IF(P1026=\"G\",M1026,IF(P1026=\"PT\",0,ERR))","v":14208303.550000001},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1026)","v":14208303.550000001},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1027","v":0},{"$f":"SUM(F1025:F1026)","v":14648355.82},{"$f":"SUM(G1025:G1026)","v":0},null,{"$f":"SUM(I1025:I1026)","v":14648355.82},null,null,null,{"$f":"SUM(M1025:M1026)","v":14208303.550000001},{"$f":"SUM(N1025:N1026)","v":440052.27},null,null,{"$f":"SUM(Q1025:Q1026)","v":14208303.550000001},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":440052.27},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":14208303.550000001},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"387","Other Equipment",null,{"$f":"+G1029-Adjustments!H1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1030","v":18446.460617209639},{"$f":"'Rate Base'!$AE$79","v":218027.68},{"$f":"+Adjustments!AY1014","v":18446.460617209639},null,{"$f":"SUM(F1030:H1030)","v":236474.14061720963},null,null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":236474.14061720963},null,"G",{"$f":"IF(P1030=\"G\",M1030,IF(P1030=\"PT\",0,ERR))","v":0},{"$f":"IF(P1030=\"PT\",M1030,IF(P1030=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1030=\"G\",N1030,IF(S1030=\"PT\",0,ERR))","v":236474.14061720963},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1031","v":164958.64938279032},{"$f":"'Rate Base'!$AE$80","v":1949726.4200000002},{"$f":"+Adjustments!AY1015","v":164958.64938279032},null,{"$f":"SUM(F1031:H1031)","v":2114685.0693827905},null,null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":2114685.0693827905},{"$f":"VLOOKUP($L1031,$L$2:$N$7,3,FALSE)*I1031","v":0},null,"G",{"$f":"IF(P1031=\"G\",M1031,IF(P1031=\"PT\",0,ERR))","v":2114685.0693827905},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1031)","v":2114685.0693827905},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1032","v":183405.10999999996},{"$f":"SUM(F1030:F1031)","v":2167754.1},{"$f":"SUM(G1030:G1031)","v":183405.10999999996},null,{"$f":"SUM(I1030:I1031)","v":2351159.21},null,null,null,{"$f":"SUM(M1030:M1031)","v":2114685.0693827905},{"$f":"SUM(N1030:N1031)","v":236474.14061720963},null,null,{"$f":"SUM(Q1030:Q1031)","v":2114685.0693827905},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":236474.14061720963},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":2114685.0693827905},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,388,"Other Equipment",null,{"$f":"+G1034-Adjustments!H1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!H1035","v":0},{"$f":"'Rate Base'!$AE$84","v":0},{"$f":"+Adjustments!AY1019","v":0},null,{"$f":"SUM(F1035:H1035)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":0},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":0},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!H1036","v":0},{"$f":"'Rate Base'!$AE$85","v":0},{"$f":"+Adjustments!AY1020","v":0},null,{"$f":"SUM(F1036:H1036)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":0},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":0},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1036)","v":0},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!H1037","v":0},{"$f":"SUM(F1035:F1036)","v":0},{"$f":"SUM(G1035:G1036)","v":0},null,{"$f":"SUM(I1035:I1036)","v":0},null,null,null,{"$f":"SUM(M1035:M1036)","v":0},{"$f":"SUM(N1035:N1036)","v":0},null,null,{"$f":"SUM(Q1035:Q1036)","v":0},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":0},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":0},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!H1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1037+1","v":1029}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1039-Adjustments!H1039","v":352250025.59688091},{"$f":"F1032+F1027+F1022+F1017+F1012+F1007+F1002+F991+F986+F1037","v":2661069797.48},{"$f":"G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986+G1037","v":352250025.59688091},{"$f":"H1032+H1027+H1022+H1017+H1012+H1007+H1002+H991+H986+H1037","v":0},{"$f":"I1032+I1027+I1022+I1017+I1012+I1007+I1002+I991+I986+I1037","v":3013319823.0768809},null,null,null,{"$f":"M1032+M1027+M1022+M1017+M1012+M1007+M1002+M991+M986+M1037","v":2910207292.2392178},{"$f":"N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986+N1037","v":103112530.83766319},null,null,{"$f":"Q1032+Q1027+Q1022+Q1017+Q1012+Q1007+Q1002+Q991+Q986+Q1037","v":2910207292.2392178},{"$f":"R1032+R1027+R1022+R1017+R1012+R1007+R1002+R991+R986+R1037","v":0},null,{"$f":"T1032+T1027+T1022+T1017+T1012+T1007+T1002+T991+T986+T1037","v":103112530.83766319},{"$f":"U1032+U1027+U1022+U1017+U1012+U1007+U1002+U991+U986+U1037","v":0},null,{"$f":"W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986+W1037","v":2910207292.2392178},null,1030]
[null,null,null,null,{"$f":"+G1040-Adjustments!H1040","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031]
["General Plant",null,null,null,{"$f":"+G1041-Adjustments!H1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032]
[null,"389","Land & Land Rights",null,{"$f":"+G1042-Adjustments!H1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033]
[null,null,null,"Wyoming",{"$f":"+G1043-Adjustments!H1043","v":404.99870577562615},{"$f":"'Rate Base'!$AE$92","v":11584.02},{"$f":"+Adjustments!AY1027","v":404.99870577562615},null,{"$f":"SUM(F1043:H1043)","v":11989.018705775627},null,null,"Wyoming",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":0},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":11989.018705775627},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":11989.018705775627},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1043)","v":0},null,1034]
[null,null,null,"Utah",{"$f":"+G1044-Adjustments!H1044","v":132014.31129422225},{"$f":"'Rate Base'!$AE$93","v":3775953.85},{"$f":"+Adjustments!AY1028","v":132014.31129422225},null,{"$f":"SUM(F1044:H1044)","v":3907968.1612942223},null,null,"Utah",{"$f":"VLOOKUP($L1044,$L$2:$N$7,2,FALSE)*I1044","v":3907968.1612942223},{"$f":"VLOOKUP($L1044,$L$2:$N$7,3,FALSE)*I1044","v":0},null,"G",{"$f":"IF(P1044=\"G\",M1044,IF(P1044=\"PT\",0,ERR))","v":3907968.1612942223},null,"G",{"$f":"IF(S1044=\"G\",N1044,IF(S1044=\"PT\",0,ERR))","v":0},{"$f":"IF(S1044=\"PT\",N1044,IF(S1044=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1044)","v":3907968.1612942223},null,1035]
[null,null,null,"Total",{"$f":"+G1045-Adjustments!H1045","v":132419.30999999773},{"$f":"'Rate Base'!$AE$94","v":3787537.87},{"$f":"+Adjustments!AY1029","v":132419.30999999773},null,{"$f":"SUM(F1045:H1045)","v":3919957.1799999978},null,null,"Total",{"$f":"SUM(M1043:M1044)","v":3907968.1612942223},{"$f":"SUM(N1043:N1044)","v":11989.018705775627},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":3907968.1612942223},null,"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":11989.018705775627},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1045)","v":3907968.1612942223},null,1036]
[null,null,null,null,{"$f":"+G1046-Adjustments!H1046","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1037]
[null,"390","Structures & Improvements",null,{"$f":"+G1047-Adjustments!H1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038]
[null,null,null,"Wyoming",{"$f":"+G1048-Adjustments!H1048","v":312623.19626812777},{"$f":"'Rate Base'!$AE$97","v":3067806.94},{"$f":"+Adjustments!AY1032","v":312623.19626812777},null,{"$f":"SUM(F1048:H1048)","v":3380430.1362681277},null,null,"Wyoming",{"$f":"VLOOKUP($L1048,$L$2:$N$7,2,FALSE)*I1048","v":0},{"$f":"VLOOKUP($L1048,$L$2:$N$7,3,FALSE)*I1048","v":3380430.1362681277},null,"G",{"$f":"IF(P1048=\"G\",M1048,IF(P1048=\"PT\",0,ERR))","v":0},{"$f":"IF(P1048=\"PT\",M1048,IF(P1048=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1048=\"G\",N1048,IF(S1048=\"PT\",0,ERR))","v":3380430.1362681277},{"$f":"IF(S1048=\"PT\",N1048,IF(S1048=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1048)","v":0},null,1039]
[null,null,null,"Utah",{"$f":"+G1049-Adjustments!H1049","v":4346201.0167435035},{"$f":"'Rate Base'!$AE$98","v":42649764.319999993},{"$f":"+Adjustments!AY1033","v":4346201.0167435035},null,46995965.336743496,null,null,"Utah",{"$f":"VLOOKUP($L1049,$L$2:$N$7,2,FALSE)*I1049","v":46995965.336743496},{"$f":"VLOOKUP($L1049,$L$2:$N$7,3,FALSE)*I1049","v":0},null,"G",{"$f":"IF(P1049=\"G\",M1049,IF(P1049=\"PT\",0,ERR))","v":46995965.336743496},{"$f":"IF(P1049=\"PT\",M1049,IF(P1049=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1049=\"G\",N1049,IF(S1049=\"PT\",0,ERR))","v":0},{"$f":"IF(S1049=\"PT\",N1049,IF(S1049=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1049)","v":46995965.336743496},null,1040]
[null,null,null,"General",{"$f":"+G1050-Adjustments!H1050","v":5204973.875256218},{"$f":"'Rate Base'!$AE$99","v":51076999.939999998},{"$f":"+Adjustments!AY1034","v":5204973.875256218},null,56281973.815256216,null,null,"Gross Plant",{"$f":"VLOOKUP($L1050,$L$2:$N$7,2,FALSE)*I1050","v":54354665.563953087},{"$f":"VLOOKUP($L1050,$L$2:$N$7,3,FALSE)*I1050","v":1927308.2513031261},null,"G",{"$f":"IF(P1050=\"G\",M1050,IF(P1050=\"PT\",0,ERR))","v":54354665.563953087},{"$f":"IF(P1050=\"PT\",M1050,IF(P1050=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1050=\"G\",N1050,IF(S1050=\"PT\",0,ERR))","v":1927308.2513031261},{"$f":"IF(S1050=\"PT\",N1050,IF(S1050=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1050)","v":54354665.563953087},null,1041]
[null,null,null,"Total",{"$f":"+G1051-Adjustments!H1051","v":9863798.0882678628},{"$f":"'Rate Base'!$AE$100","v":96794571.199999988},{"$f":"+Adjustments!AY1035","v":9863798.0882678628},null,106658369.28826785,null,null,"Total",{"$f":"SUM(M1048:M1050)","v":101350630.90069658},{"$f":"SUM(N1048:N1050)","v":5307738.3875712538},null,"G",{"$f":"IF(P1051=\"G\",M1051,IF(P1051=\"PT\",0,ERR))","v":101350630.90069658},{"$f":"IF(P1051=\"PT\",M1051,IF(P1051=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1051=\"G\",N1051,IF(S1051=\"PT\",0,ERR))","v":5307738.3875712538},{"$f":"IF(S1051=\"PT\",N1051,IF(S1051=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1051)","v":101350630.90069658},null,1042]
[null,null,null,null,{"$f":"+G1052-Adjustments!H1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1053-Adjustments!H1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1044]
[null,null,null,"Wyoming",{"$f":"+G1054-Adjustments!H1054","v":-31503.485223006515},{"$f":"'Rate Base'!$AE$103","v":244686.33000000002},{"$f":"+Adjustments!AY1038","v":-31503.485223006515},null,213182.8447769935,null,null,"Wyoming",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":0},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":213182.8447769935},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":0},{"$f":"IF(P1054=\"PT\",M1054,IF(P1054=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":213182.8447769935},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1054)","v":0},null,1045]
[null,null,null,"Utah",{"$f":"+G1055-Adjustments!H1055","v":-1357320.1652306877},{"$f":"'Rate Base'!$AE$104","v":10542252.310000001},{"$f":"+Adjustments!AY1039","v":-1357320.1652306877},null,9184932.1447693128,null,null,"Utah",{"$f":"VLOOKUP($L1055,$L$2:$N$7,2,FALSE)*I1055","v":9184932.1447693128},{"$f":"VLOOKUP($L1055,$L$2:$N$7,3,FALSE)*I1055","v":0},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":9184932.1447693128},{"$f":"IF(P1055=\"PT\",M1055,IF(P1055=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":0},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1055)","v":9184932.1447693128},null,1046]
[null,null,null,"General",{"$f":"+G1056-Adjustments!H1056","v":-5437896.8536696285},{"$f":"'Rate Base'!$AE$105","v":42235930.869999997},{"$f":"+Adjustments!AY1040","v":-5437896.8536696285},null,36798034.016330369,null,null,"Gross Plant",{"$f":"VLOOKUP($L1056,$L$2:$N$7,2,FALSE)*I1056","v":35537929.762982696},{"$f":"VLOOKUP($L1056,$L$2:$N$7,3,FALSE)*I1056","v":1260104.2533476716},null,"G",{"$f":"IF(P1056=\"G\",M1056,IF(P1056=\"PT\",0,ERR))","v":35537929.762982696},{"$f":"IF(P1056=\"PT\",M1056,IF(P1056=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1056=\"G\",N1056,IF(S1056=\"PT\",0,ERR))","v":1260104.2533476716},{"$f":"IF(S1056=\"PT\",N1056,IF(S1056=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1056)","v":35537929.762982696},null,1047]
[null,null,null,"Total",{"$f":"+G1057-Adjustments!H1057","v":-6826720.5041233227},{"$f":"'Rate Base'!$AE$106","v":53022869.509999998},{"$f":"+Adjustments!AY1041","v":-6826720.5041233227},null,46196149.005876675,null,null,"Total",{"$f":"SUM(M1054:M1056)","v":44722861.907752007},{"$f":"SUM(N1054:N1056)","v":1473287.0981246652},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":44722861.907752007},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":1473287.0981246652},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1057)","v":44722861.907752007},null,1048]
[null,null,null,null,{"$f":"+G1058-Adjustments!H1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049]
[null,"392","Transportation Equipment",null,{"$f":"+G1059-Adjustments!H1059","v":0},{"$f":"'Rate Base'!$AE$112","v":47339402.140000008},{"$f":"+Adjustments!AY1043","v":0},null,47339402.140000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050]
[null,null,null,"Wyoming",{"$f":"+G1060-Adjustments!H1060","v":-119884.87127195578},{"$f":"'Rate Base'!$AE$109","v":2549458.6},{"$f":"+Adjustments!AY1044","v":-119884.87127195578},null,2429573.7287280443,null,null,"Wyoming",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":0},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":2429573.7287280443},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":0},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":2429573.7287280443},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1060)","v":0},null,1051]
[null,null,null,"Utah",{"$f":"+G1061-Adjustments!H1061","v":-2106187.0216566846},{"$f":"'Rate Base'!$AE$110","v":44789943.540000007},{"$f":"+Adjustments!AY1045","v":-2106187.0216566846},null,42683756.518343322,null,null,"Utah",{"$f":"VLOOKUP($L1061,$L$2:$N$7,2,FALSE)*I1061","v":42683756.518343322},{"$f":"VLOOKUP($L1061,$L$2:$N$7,3,FALSE)*I1061","v":0},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":42683756.518343322},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":0},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1061)","v":42683756.518343322},null,1052]
[null,null,null,"General",{"$f":"+G1062-Adjustments!H1062","v":0},{"$f":"'Rate Base'!$AE$111","v":0},{"$f":"+Adjustments!AY1046","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":0},{"$f":"VLOOKUP($L1062,$L$2:$N$7,3,FALSE)*I1062","v":0},null,"G",{"$f":"IF(P1062=\"G\",M1062,IF(P1062=\"PT\",0,ERR))","v":0},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1062=\"G\",N1062,IF(S1062=\"PT\",0,ERR))","v":0},{"$f":"IF(S1062=\"PT\",N1062,IF(S1062=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1062)","v":0},null,1053]
[null,null,null,"Total",{"$f":"+G1063-Adjustments!H1063","v":-2226071.892928645},{"$f":"'Rate Base'!$AE$112","v":47339402.140000008},{"$f":"+Adjustments!AY1047","v":-2226071.892928645},null,45113330.247071363,null,null,"Total",{"$f":"SUM(M1060:M1062)","v":42683756.518343322},{"$f":"SUM(N1060:N1062)","v":2429573.7287280443},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":42683756.518343322},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":2429573.7287280443},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1063)","v":42683756.518343322},null,1054]
[null,null,null,null,{"$f":"+G1064-Adjustments!H1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1055]
[null,"393","Stores Equipment",null,{"$f":"+G1065-Adjustments!H1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056]
[null,null,null,"Wyoming",{"$f":"+G1066-Adjustments!H1066","v":0},{"$f":"'Rate Base'!$AE$115","v":12371.89},{"$f":"+Adjustments!AY1050","v":0},null,12371.89,null,null,"Wyoming",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":0},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":12371.89},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":0},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1066)","v":0},null,1057]
[null,null,null,"Utah",{"$f":"+G1067-Adjustments!H1067","v":0},{"$f":"'Rate Base'!$AE$116","v":52487.310000000005},{"$f":"+Adjustments!AY1051","v":0},null,52487.310000000005,null,null,"Utah",{"$f":"VLOOKUP($L1067,$L$2:$N$7,2,FALSE)*I1067","v":52487.310000000005},{"$f":"VLOOKUP($L1067,$L$2:$N$7,3,FALSE)*I1067","v":0},null,"G",{"$f":"IF(P1067=\"G\",M1067,IF(P1067=\"PT\",0,ERR))","v":52487.310000000005},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":0},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1067)","v":52487.310000000005},null,1058]
[null,null,null,"Total",{"$f":"+G1068-Adjustments!H1068","v":0},{"$f":"'Rate Base'!$AE$117","v":64859.200000000004},{"$f":"+Adjustments!AY1052","v":0},null,64859.200000000004,null,null,"Total",{"$f":"SUM(M1066:M1067)","v":52487.310000000005},{"$f":"SUM(N1066:N1067)","v":12371.89},null,"G",{"$f":"IF(P1068=\"G\",M1068,IF(P1068=\"PT\",0,ERR))","v":52487.310000000005},{"$f":"IF(P1068=\"PT\",M1068,IF(P1068=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1068=\"G\",N1068,IF(S1068=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1068=\"PT\",N1068,IF(S1068=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1068)","v":52487.310000000005},null,1059]
[null,null,null,null,{"$f":"+G1069-Adjustments!H1069","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1070-Adjustments!H1070","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061]
[null,null,null,"Wyoming",{"$f":"+G1071-Adjustments!H1071","v":367291.94897440262},{"$f":"'Rate Base'!$AE$120","v":2329345.88},{"$f":"+Adjustments!AY1055","v":367291.94897440262},null,2696637.8289744025,null,null,"Wyoming",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":0},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":2696637.8289744025},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":0},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":2696637.8289744025},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1071)","v":0},null,1062]
[null,null,null,"Utah",{"$f":"+G1072-Adjustments!H1072","v":4721009.6272632293},{"$f":"'Rate Base'!$AE$121","v":29940390.349999998},{"$f":"+Adjustments!AY1056","v":4721009.6272632293},null,34661399.977263227,null,null,"Utah",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":34661399.977263227},{"$f":"VLOOKUP($L1072,$L$2:$N$7,3,FALSE)*I1072","v":0},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":34661399.977263227},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1072)","v":34661399.977263227},null,1063]
[null,null,null,"General",{"$f":"+G1073-Adjustments!H1073","v":0},{"$f":"'Rate Base'!$AE$122","v":0},{"$f":"+Adjustments!AY1057","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1073,$L$2:$N$7,2,FALSE)*I1073","v":0},{"$f":"VLOOKUP($L1073,$L$2:$N$7,3,FALSE)*I1073","v":0},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":0},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":0},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1073)","v":0},null,1064]
[null,null,null,"Total",{"$f":"+G1074-Adjustments!H1074","v":5088301.5762376338},{"$f":"'Rate Base'!$AE$123","v":32269736.229999997},{"$f":"+Adjustments!AY1058","v":5088301.5762376338},null,37358037.806237631,null,null,null,{"$f":"SUM(M1071:M1073)","v":34661399.977263227},{"$f":"SUM(N1071:N1073)","v":2696637.8289744025},null,"G",{"$f":"IF(P1074=\"G\",M1074,IF(P1074=\"PT\",0,ERR))","v":34661399.977263227},{"$f":"IF(P1074=\"PT\",M1074,IF(P1074=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1074=\"G\",N1074,IF(S1074=\"PT\",0,ERR))","v":2696637.8289744025},{"$f":"IF(S1074=\"PT\",N1074,IF(S1074=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1074)","v":34661399.977263227},null,1065]
[null,null,null,null,{"$f":"+G1075-Adjustments!H1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,"395","Laboratory Equipment",null,{"$f":"+G1076-Adjustments!H1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067]
[null,null,null,"Wyoming",{"$f":"+G1077-Adjustments!H1077","v":0},{"$f":"'Rate Base'!$AE$126","v":0},{"$f":"+Adjustments!AY1061","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":0},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":0},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1077)","v":0},null,1068]
[null,null,null,"Utah",{"$f":"+G1078-Adjustments!H1078","v":-54069.920000000013},{"$f":"'Rate Base'!$AE$127","v":61117.83},{"$f":"+Adjustments!AY1062","v":-54069.920000000013},null,7047.9099999999889,null,null,"Utah",{"$f":"VLOOKUP($L1078,$L$2:$N$7,2,FALSE)*I1078","v":7047.9099999999889},{"$f":"VLOOKUP($L1078,$L$2:$N$7,3,FALSE)*I1078","v":0},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":7047.9099999999889},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":0},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1078)","v":7047.9099999999889},null,1069]
[null,null,null,"General",{"$f":"+G1079-Adjustments!H1079","v":0},{"$f":"'Rate Base'!$AE$128","v":0},{"$f":"+Adjustments!AY1063","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1079,$L$2:$N$7,2,FALSE)*I1079","v":0},{"$f":"VLOOKUP($L1079,$L$2:$N$7,3,FALSE)*I1079","v":0},null,"G",{"$f":"IF(P1079=\"G\",M1079,IF(P1079=\"PT\",0,ERR))","v":0},{"$f":"IF(P1079=\"PT\",M1079,IF(P1079=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1079=\"G\",N1079,IF(S1079=\"PT\",0,ERR))","v":0},{"$f":"IF(S1079=\"PT\",N1079,IF(S1079=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1079)","v":0},null,1070]
[null,null,null,"Total",{"$f":"+G1080-Adjustments!H1080","v":-54069.920000000013},{"$f":"'Rate Base'!$AE$129","v":61117.83},{"$f":"+Adjustments!AY1064","v":-54069.920000000013},null,7047.9099999999889,null,null,"Total",{"$f":"SUM(M1077:M1079)","v":7047.9099999999889},{"$f":"SUM(N1077:N1079)","v":0},null,"G",{"$f":"IF(P1080=\"G\",M1080,IF(P1080=\"PT\",0,ERR))","v":7047.9099999999889},{"$f":"IF(P1080=\"PT\",M1080,IF(P1080=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1080=\"G\",N1080,IF(S1080=\"PT\",0,ERR))","v":0},{"$f":"IF(S1080=\"PT\",N1080,IF(S1080=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1080)","v":7047.9099999999889},null,1071]
[null,null,null,null,{"$f":"+G1081-Adjustments!H1081","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1072]
[null,"396","Power Operated Equipment",null,{"$f":"+G1082-Adjustments!H1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073]
[null,null,null,"Wyoming",{"$f":"+G1083-Adjustments!H1083","v":70206.295013731346},{"$f":"'Rate Base'!$AE$132","v":1218083.0900000001},{"$f":"+Adjustments!AY1067","v":70206.295013731346},null,1288289.3850137314,null,null,"Wyoming",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":1288289.3850137314},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":1288289.3850137314},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1083)","v":0},null,1074]
[null,null,null,"Utah",{"$f":"+G1084-Adjustments!H1084","v":710910.03498626873},{"$f":"'Rate Base'!$AE$133","v":12334328.310000001},{"$f":"+Adjustments!AY1068","v":710910.03498626873},null,13045238.344986269,null,null,"Utah",{"$f":"VLOOKUP($L1084,$L$2:$N$7,2,FALSE)*I1084","v":13045238.344986269},{"$f":"VLOOKUP($L1084,$L$2:$N$7,3,FALSE)*I1084","v":0},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":13045238.344986269},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":0},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1084)","v":13045238.344986269},null,1075]
[null,null,null,"General",{"$f":"+G1085-Adjustments!H1085","v":0},{"$f":"'Rate Base'!$AE$134","v":0},{"$f":"+Adjustments!AY1069","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1085,$L$2:$N$7,2,FALSE)*I1085","v":0},{"$f":"VLOOKUP($L1085,$L$2:$N$7,3,FALSE)*I1085","v":0},null,"G",{"$f":"IF(P1085=\"G\",M1085,IF(P1085=\"PT\",0,ERR))","v":0},{"$f":"IF(P1085=\"PT\",M1085,IF(P1085=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1085=\"G\",N1085,IF(S1085=\"PT\",0,ERR))","v":0},{"$f":"IF(S1085=\"PT\",N1085,IF(S1085=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1085)","v":0},null,1076]
[null,null,null,"Total",{"$f":"+G1086-Adjustments!H1086","v":781116.33000000007},{"$f":"'Rate Base'!$AE$135","v":13552411.4},{"$f":"+Adjustments!AY1070","v":781116.33000000007},null,14333527.73,null,null,null,{"$f":"SUM(M1083:M1085)","v":13045238.344986269},{"$f":"SUM(N1083:N1085)","v":1288289.3850137314},null,"G",{"$f":"IF(P1086=\"G\",M1086,IF(P1086=\"PT\",0,ERR))","v":13045238.344986269},{"$f":"IF(P1086=\"PT\",M1086,IF(P1086=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1086=\"G\",N1086,IF(S1086=\"PT\",0,ERR))","v":1288289.3850137314},{"$f":"IF(S1086=\"PT\",N1086,IF(S1086=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1086)","v":13045238.344986269},null,1077]
[null,null,null,null,{"$f":"+G1087-Adjustments!H1087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078]
[null,"397","Communication Equipment",null,{"$f":"+G1088-Adjustments!H1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079]
[null,null,null,"Wyoming",{"$f":"+G1089-Adjustments!H1089","v":1275065.9515892994},{"$f":"'Rate Base'!$AE$138","v":3074827.55},{"$f":"+Adjustments!AY1073","v":1275065.9515892994},null,4349893.5015892992,null,null,"Wyoming",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":4349893.5015892992},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":4349893.5015892992},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1089)","v":0},null,1080]
[null,null,null,"Utah",{"$f":"+G1090-Adjustments!H1090","v":4756642.0850411188},{"$f":"'Rate Base'!$AE$139","v":11470664.800000001},{"$f":"+Adjustments!AY1074","v":4756642.0850411188},null,16227306.88504112,null,null,"Utah",{"$f":"VLOOKUP($L1090,$L$2:$N$7,2,FALSE)*I1090","v":16227306.88504112},{"$f":"VLOOKUP($L1090,$L$2:$N$7,3,FALSE)*I1090","v":0},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":16227306.88504112},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1090)","v":16227306.88504112},null,1081]
[null,null,null,"Total",{"$f":"+G1091-Adjustments!H1091","v":6031708.0366304182},{"$f":"'Rate Base'!$AE$140","v":14545492.350000001},{"$f":"+Adjustments!AY1075","v":6031708.0366304182},null,20577200.38663042,null,null,"Total",{"$f":"SUM(M1089:M1090)","v":16227306.88504112},{"$f":"SUM(N1089:N1090)","v":4349893.5015892992},null,"G",{"$f":"IF(P1091=\"G\",M1091,IF(P1091=\"PT\",0,ERR))","v":16227306.88504112},{"$f":"IF(P1091=\"PT\",M1091,IF(P1091=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1091=\"G\",N1091,IF(S1091=\"PT\",0,ERR))","v":4349893.5015892992},{"$f":"IF(S1091=\"PT\",N1091,IF(S1091=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1091)","v":16227306.88504112},null,1082]
[null,null,null,null,{"$f":"+G1092-Adjustments!H1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1093-Adjustments!H1093","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084]
[null,null,null,"Wyoming",{"$f":"+G1094-Adjustments!H1094","v":91951.9070844464},{"$f":"'Rate Base'!$AE$143","v":11449.04},{"$f":"+Adjustments!AY1078","v":91951.9070844464},null,103400.94708444641,null,null,"Wyoming",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":0},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":103400.94708444641},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":0},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":103400.94708444641},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1094)","v":0},null,1085]
[null,null,null,"Utah",{"$f":"+G1095-Adjustments!H1095","v":4974022.6907870257},{"$f":"'Rate Base'!$AE$144","v":619321.40999999992},{"$f":"+Adjustments!AY1079","v":4974022.6907870257},null,5593344.1007870259,null,null,"Utah",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":5593344.1007870259},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":5593344.1007870259},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1095)","v":5593344.1007870259},null,1086]
[null,null,null,"General",{"$f":"+G1096-Adjustments!H1096","v":0},{"$f":"'Rate Base'!$AE$145","v":0},{"$f":"+Adjustments!AY1080","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1096,$L$2:$N$7,2,FALSE)*I1096","v":0},{"$f":"VLOOKUP($L1096,$L$2:$N$7,3,FALSE)*I1096","v":0},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":0},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":0},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1096)","v":0},null,1087]
[null,null,null,"Total",{"$f":"+G1097-Adjustments!H1097","v":5065974.5978714721},{"$f":"'Rate Base'!$AE$146","v":630770.44999999995},{"$f":"+Adjustments!AY1081","v":5065974.5978714721},null,5696745.0478714723,null,null,"Total",{"$f":"SUM(M1094:M1096)","v":5593344.1007870259},{"$f":"SUM(N1094:N1096)","v":103400.94708444641},null,"G",{"$f":"IF(P1097=\"G\",M1097,IF(P1097=\"PT\",0,ERR))","v":5593344.1007870259},{"$f":"IF(P1097=\"PT\",M1097,IF(P1097=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1097=\"G\",N1097,IF(S1097=\"PT\",0,ERR))","v":103400.94708444641},{"$f":"IF(S1097=\"PT\",N1097,IF(S1097=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1097)","v":5593344.1007870259},null,1088]
[null,null,null,null,{"$f":"+G1098-Adjustments!H1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1099-Adjustments!H1099","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090]
[null,null,null,"Wyoming",{"$f":"+G1100-Adjustments!H1100","v":0},{"$f":"'Rate Base'!$AE$149","v":0},{"$f":"+Adjustments!AY1084","v":0},null,{"$f":"SUM(F1100:H1100)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":0},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":0},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1100)","v":0},null,1091]
[null,null,null,"Utah",{"$f":"+G1101-Adjustments!H1101","v":0},{"$f":"'Rate Base'!$AE$150","v":0},{"$f":"+Adjustments!AY1085","v":0},null,{"$f":"SUM(F1101:H1101)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1101,$L$2:$N$7,2,FALSE)*I1101","v":0},{"$f":"VLOOKUP($L1101,$L$2:$N$7,3,FALSE)*I1101","v":0},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":0},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":0},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1101)","v":0},null,1092]
[null,null,null,"Total",{"$f":"+G1102-Adjustments!H1102","v":0},{"$f":"'Rate Base'!$AE$150","v":0},{"$f":"+Adjustments!AY1086","v":0},null,{"$f":"SUM(F1102:H1102)","v":0},null,null,"Total",{"$f":"SUM(M1100:M1101)","v":0},{"$f":"SUM(N1100:N1101)","v":0},null,"G",{"$f":"IF(P1102=\"G\",M1102,IF(P1102=\"PT\",0,ERR))","v":0},{"$f":"IF(P1102=\"PT\",M1102,IF(P1102=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1102=\"G\",N1102,IF(S1102=\"PT\",0,ERR))","v":0},{"$f":"IF(S1102=\"PT\",N1102,IF(S1102=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1102)","v":0},null,{"$f":"Y1101+1","v":1093}]
[null,null,null,null,{"$f":"+G1103-Adjustments!H1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,null,{"$f":"+G1104-Adjustments!H1104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1095]
[null,"Total General Plant",null,null,{"$f":"+G1105-Adjustments!H1105","v":17856455.621955417},{"$f":"F1102+F1097+F1091+F1086+F1080+F1074+F1068+F1063+F1057+F1051+F1045","v":262068768.18000001},{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1045","v":17856455.621955417},{"$f":"SUM(H1042:H1099)","v":0},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1045","v":279925223.8019554},null,null,null,{"$f":"M1102+M1097+M1091+M1086+M1080+M1074+M1068+M1063+M1057+M1051+M1045","v":262252042.01616377},{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1045","v":17673181.785791617},null,null,{"$f":"Q1102+Q1097+Q1091+Q1086+Q1080+Q1074+Q1068+Q1063+Q1057+Q1051+Q1045","v":262252042.01616377},{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":0},null,{"$f":"T1102+T1097+T1091+T1086+T1080+T1074+T1068+T1063+T1057+T1051+T1045","v":17673181.785791617},{"$f":"U1102+U1097+U1091+U1086+U1080+U1074+U1068+U1063+U1057+U1051+U1045","v":0},null,{"$f":"W1102+W1097+W1091+W1086+W1080+W1074+W1068+W1063+W1057+W1051+W1045","v":262252042.01616377},null,1096]
[null,null,null,null,{"$f":"+G1106-Adjustments!H1106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1097]
[null,null,null,null,{"$f":"+G1107-Adjustments!H1107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098]
["101","Gas Plant in Service",null,null,{"$f":"+G1108-Adjustments!H1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,null,"Production",null,{"$f":"+G1109-Adjustments!H1109","v":-5037992.5680000009},{"$f":"F980","v":79968136},{"$f":"G980","v":-5037992.5680000009},{"$f":"H980","v":0},{"$f":"I980","v":74930143.431999996},null,null,"Sales",{"$f":"M980","v":72297781.03726688},{"$f":"N980","v":2632362.3947331128},null,"G",{"$f":"Q980","v":72297781.03726688},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2632362.3947331128},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1109)","v":72297781.03726688},null,1100]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1110-Adjustments!H1110","v":11980316.957663184},{"$f":"F1030+F1025+F1020+F1015+F1010+F1005+F997+F989+F984+F966+F1035","v":91143096.960000008},{"$f":"G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":11980316.957663184},{"$f":"H1030+H1025+H1020+H1015+H1010+H1005+H997+H989+H984+H966+H1035","v":0},{"$f":"I1030+I1025+I1020+I1015+I1010+I1005+I997+I989+I984+I966+I1035","v":103123413.91766319},null,null,"Wyoming",{"$f":"M1030+M1025+M1020+M1015+M1010+M1005+M997+M989+M984+M966+M1035","v":0},{"$f":"N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":103123413.91766319},null,"G",{"$f":"Q1030+Q1025+Q1020+Q1015+Q1010+Q1005+Q997+Q989+Q984+Q966+Q1035","v":0},{"$f":"R1030+R1025+R1020+R1015+R1010+R1005+R997+R989+R984+R966+R1035","v":0},"G",{"$f":"T1030+T1025+T1020+T1015+T1010+T1005+T997+T989+T984+T966+T1035","v":103123413.91766319},{"$f":"U1030+U1025+U1020+U1015+U1010+U1005+U997+U989+U984+U966+U1035","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1110)","v":0},null,1101]
[null,null,"Distribution - Utah",null,{"$f":"+G1111-Adjustments!H1111","v":340269708.63921773},{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F990+F985+F967+F1036","v":2569996326.48},{"$f":"+G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":340269708.63921773},{"$f":"+H1031+H1026+H1021+H1016+H1011+H1006+H1001+H990+H985+H967+H1036","v":0},{"$f":"+I1031+I1026+I1021+I1016+I1011+I1006+I1001+I990+I985+I967+I1036","v":2910266035.1192179},null,null,"Utah",{"$f":"+M1031+M1026+M1021+M1016+M1011+M1006+M1001+M990+M985+M967+M1036","v":2910266035.1192179},{"$f":"+N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},null,"G",{"$f":"+Q1031+Q1026+Q1021+Q1016+Q1011+Q1006+Q1001+Q990+Q985+Q967+Q1036","v":2910266035.1192179},{"$f":"+R1031+R1026+R1021+R1016+R1011+R1006+R1001+R990+R985+R967+R1036","v":0},"G",{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T990+T985+T967+T1036","v":0},{"$f":"+U1031+U1026+U1021+U1016+U1011+U1006+U1001+U990+U985+U967+U1036","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1111)","v":2910266035.1192179},null,1102]
[null,null,"General",null,{"$f":"+G1112-Adjustments!H1112","v":17856455.621955417},{"$f":"F1105","v":262068768.18000001},{"$f":"G1105","v":17856455.621955417},{"$f":"H1105","v":0},{"$f":"I1105","v":279925223.8019554},null,null,"Gross Plant",{"$f":"M1105","v":262252042.01616377},{"$f":"N1105","v":17673181.785791617},null,"G",{"$f":"Q1105","v":262252042.01616377},{"$f":"R1105","v":0},"G",{"$f":"T1105","v":17673181.785791617},{"$f":"U1105","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1112)","v":262252042.01616377},null,1103]
[null,null,"Gas Plant in Service",null,{"$f":"+G1113-Adjustments!H1113","v":365068488.65083629},{"$f":"SUM(F1109:F1112)","v":3003176327.6199999},{"$f":"SUM(G1109:G1112)","v":365068488.65083629},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":3368244816.2708364},null,null,null,{"$f":"SUM(M1109:M1112)","v":3244815858.1726484},{"$f":"SUM(N1109:N1112)","v":123428958.09818792},null,null,{"$f":"SUM(Q1109:Q1112)","v":3244815858.1726484},{"$f":"SUM(R1109:R1112)","v":0},null,{"$f":"SUM(T1109:T1112)","v":120796595.70345481},{"$f":"SUM(U1109:U1112)","v":2632362.3947331128},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1113)","v":3244815858.1726484},null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1115-Adjustments!H1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106]
[null,null,"Distribution - Utah",null,{"$f":"+G1116-Adjustments!H1116","v":5036.8300000000008},{"$f":"+'Rate Base'!$AE$163","v":0},{"$f":"+Adjustments!AY1098","v":5036.8300000000008},null,{"$f":"SUM($F$1116:$H$1116)","v":5036.8300000000008},null,null,"Utah",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":5036.8300000000008},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":0},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":5036.8300000000008},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":0},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1116)","v":5036.8300000000008},null,1107]
[null,null,"Total",null,{"$f":"+G1117-Adjustments!H1117","v":5036.8300000000008},{"$f":"SUM(F1116)","v":0},{"$f":"SUM(G1116)","v":5036.8300000000008},{"$f":"SUM(H1116)","v":0},{"$f":"SUM(I1116)","v":5036.8300000000008},null,null,null,{"$f":"SUM(M1116)","v":5036.8300000000008},{"$f":"SUM(N1116)","v":0},null,null,{"$f":"SUM(Q1116)","v":5036.8300000000008},{"$f":"SUM(R1116)","v":0},null,{"$f":"SUM(T1116)","v":0},{"$f":"SUM(U1116)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1117)","v":5036.8300000000008},null,1108]
[null,null,null,null,{"$f":"+G1118-Adjustments!H1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1119-Adjustments!H1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110]
[null,null,"Production",null,{"$f":"+G1120-Adjustments!H1120","v":0},{"$f":"+'Rate Base'!$AE$167","v":0},{"$f":"+Adjustments!AY1102","v":0},null,{"$f":"SUM($F$1120:$H$1120)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1120,$L$2:$N$7,2,FALSE)*I1120","v":0},{"$f":"VLOOKUP($L1120,$L$2:$N$7,3,FALSE)*I1120","v":0},null,"G",{"$f":"IF(P1120=\"G\",M1120,IF(P1120=\"PT\",0,ERR))","v":0},{"$f":"IF(P1120=\"PT\",M1120,IF(P1120=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1120=\"G\",N1120,IF(S1120=\"PT\",0,ERR))","v":0},{"$f":"IF(S1120=\"PT\",N1120,IF(S1120=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1120)","v":0},null,1111]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1121-Adjustments!H1127","v":-1357281.1},{"$f":"+'Rate Base'!$AE$168","v":1357281.1},{"$f":"+Adjustments!AY1103","v":-1357281.1},null,{"$f":"SUM($F$1121:$H$1121)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1121,$L$2:$N$7,2,FALSE)*I1121","v":0},{"$f":"VLOOKUP($L1121,$L$2:$N$7,3,FALSE)*I1121","v":0},null,"G",{"$f":"IF(P1121=\"G\",M1121,IF(P1121=\"PT\",0,ERR))","v":0},{"$f":"IF(P1121=\"PT\",M1121,IF(P1121=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1121=\"G\",N1121,IF(S1121=\"PT\",0,ERR))","v":0},{"$f":"IF(S1121=\"PT\",N1121,IF(S1121=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1121)","v":0},null,1112]
[null,null,"Distribution - Utah",null,{"$f":"+G1122-Adjustments!H1128","v":-85794827.420000002},{"$f":"+'Rate Base'!$AE$169","v":85794827.420000002},{"$f":"+Adjustments!AY1104","v":-85794827.420000002},null,{"$f":"SUM($F$1122:$H$1122)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1122,$L$2:$N$7,2,FALSE)*I1122","v":0},{"$f":"VLOOKUP($L1122,$L$2:$N$7,3,FALSE)*I1122","v":0},null,"G",{"$f":"IF(P1122=\"G\",M1122,IF(P1122=\"PT\",0,ERR))","v":0},{"$f":"IF(P1122=\"PT\",M1122,IF(P1122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1122=\"G\",N1122,IF(S1122=\"PT\",0,ERR))","v":0},{"$f":"IF(S1122=\"PT\",N1122,IF(S1122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1122)","v":0},null,1113]
[null,null,"General",null,{"$f":"+G1123-Adjustments!H1130","v":-3422906.55},{"$f":"+'Rate Base'!$AE$170","v":3422906.55},{"$f":"+Adjustments!AY1105","v":-3422906.55},null,{"$f":"SUM($F$1123:$H$1123)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":0},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":0},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":0},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":0},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1123)","v":0},null,1114]
[null,null,"Total",null,{"$f":"+G1124-Adjustments!H1131","v":-90575015.069999993},{"$f":"SUM(F1120:F1123)","v":90575015.069999993},{"$f":"SUM(G1120:G1123)","v":-90575015.069999993},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":0},null,null,null,{"$f":"SUM(M1120:M1123)","v":0},{"$f":"SUM(N1120:N1123)","v":0},null,null,{"$f":"SUM(Q1120:Q1123)","v":0},{"$f":"SUM(R1120:R1123)","v":0},null,{"$f":"SUM(T1120:T1123)","v":0},{"$f":"SUM(U1120:U1123)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1124)","v":0},null,1115]
[null,null,null,null,{"$f":"+G1125-Adjustments!H1132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1126-Adjustments!H1133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1117]
[null,null,"Production",null,{"$f":"+G1127-Adjustments!H1134","v":3702773.5236450909},{"$f":"+'Rate Base'!$AE$174","v":-70076759.469999999},{"$f":"+Adjustments!AY1109","v":3702773.5236450909},null,{"$f":"SUM($F$1127:$H$1127)","v":-66373985.946354911},null,null,"Sales",{"$f":"VLOOKUP($L1127,$L$2:$N$7,2,FALSE)*I1127","v":-64042208.952596858},{"$f":"VLOOKUP($L1127,$L$2:$N$7,3,FALSE)*I1127","v":-2331776.9937580549},null,"G",{"$f":"IF(P1127=\"G\",M1127,IF(P1127=\"PT\",0,ERR))","v":-64042208.952596858},{"$f":"IF(P1127=\"PT\",M1127,IF(P1127=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1127=\"G\",N1127,IF(S1127=\"PT\",0,ERR))","v":0},{"$f":"IF(S1127=\"PT\",N1127,IF(S1127=\"G\",0,ERR))","v":-2331776.9937580549},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1127)","v":-64042208.952596858},null,1118]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1128-Adjustments!H1135","v":-1900402.9161329567},{"$f":"+'Rate Base'!$AE$175","v":-28980505.75},{"$f":"+Adjustments!AY1110","v":-1900402.9161329567},null,{"$f":"SUM($F$1128:$H$1128)","v":-30880908.666132957},null,null,"Wyoming",{"$f":"VLOOKUP($L1128,$L$2:$N$7,2,FALSE)*I1128","v":0},{"$f":"VLOOKUP($L1128,$L$2:$N$7,3,FALSE)*I1128","v":-30880908.666132957},null,"G",{"$f":"IF(P1128=\"G\",M1128,IF(P1128=\"PT\",0,ERR))","v":0},{"$f":"IF(P1128=\"PT\",M1128,IF(P1128=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1128=\"G\",N1128,IF(S1128=\"PT\",0,ERR))","v":-30880908.666132957},{"$f":"IF(S1128=\"PT\",N1128,IF(S1128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1128)","v":0},null,1119]
[null,null,"Distribution - Utah",null,{"$f":"+G1129-Adjustments!H1136","v":-36740121.5895046},{"$f":"+'Rate Base'!$AE$176","v":-560274505.97000003},{"$f":"+Adjustments!AY1111","v":-36740121.5895046},null,{"$f":"SUM($F$1129:$H$1129)","v":-597014627.55950463},null,null,"Utah",{"$f":"VLOOKUP($L1129,$L$2:$N$7,2,FALSE)*I1129","v":-597014627.55950463},{"$f":"VLOOKUP($L1129,$L$2:$N$7,3,FALSE)*I1129","v":0},null,"G",{"$f":"IF(P1129=\"G\",M1129,IF(P1129=\"PT\",0,ERR))","v":-597014627.55950463},{"$f":"IF(P1129=\"PT\",M1129,IF(P1129=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1129=\"G\",N1129,IF(S1129=\"PT\",0,ERR))","v":0},{"$f":"IF(S1129=\"PT\",N1129,IF(S1129=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1129)","v":-597014627.55950463},null,1120]
[null,null,"General",null,{"$f":"+G1130-Adjustments!H1137","v":-8822924.9786683023},{"$f":"+'Rate Base'!$AE$177","v":-134546640.56},{"$f":"+Adjustments!AY1112","v":-8822924.9786683023},null,{"$f":"SUM($F$1130:$H$1130)","v":-143369565.5386683},null,null,"Gross Plant",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":-138460047.83846429},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":-4909517.7002040232},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":-138460047.83846429},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":-4909517.7002040232},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1130)","v":-138460047.83846429},null,1121]
[null,null,"Total",null,{"$f":"+G1131-Adjustments!H1138","v":-43760675.960660771},{"$f":"SUM(F1127:F1130)","v":-793878411.75},{"$f":"SUM(G1127:G1130)","v":-43760675.960660771},{"$f":"SUM(H1127:H1130)","v":0},{"$f":"SUM(I1127:I1130)","v":-837639087.71066082},null,null,null,{"$f":"SUM(M1127:M1130)","v":-799516884.35056579},{"$f":"SUM(N1127:N1130)","v":-38122203.360095039},null,null,{"$f":"SUM(Q1127:Q1130)","v":-799516884.35056579},{"$f":"SUM(R1127:R1130)","v":0},null,{"$f":"SUM(T1127:T1130)","v":-35790426.366336979},{"$f":"SUM(U1127:U1130)","v":-2331776.9937580549},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1131)","v":-799516884.35056579},null,1122]
[null,null,null,null,{"$f":"+G1132-Adjustments!H1139","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1131/I1131","v":0.95448850952707298},null,null,null,null,null,null,null,1123]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1133-Adjustments!H1140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1124]
[null,null,"Production",null,{"$f":"+G1134-Adjustments!H1141","v":387467.42957999994},{"$f":"+'Rate Base'!$AE$181","v":-6150276.6600000001},{"$f":"+Adjustments!AY1116","v":387467.42957999994},null,{"$f":"SUM($F$1134:$H$1134)","v":-5762809.2304199999},null,null,"Sales",{"$f":"VLOOKUP($L1134,$L$2:$N$7,2,FALSE)*I1134","v":-5560356.6310873264},{"$f":"VLOOKUP($L1134,$L$2:$N$7,3,FALSE)*I1134","v":-202452.59933267385},null,"G",{"$f":"IF(P1134=\"G\",M1134,IF(P1134=\"PT\",0,ERR))","v":-5560356.6310873264},{"$f":"IF(P1134=\"PT\",M1134,IF(P1134=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1134=\"G\",N1134,IF(S1134=\"PT\",0,ERR))","v":0},{"$f":"IF(S1134=\"PT\",N1134,IF(S1134=\"G\",0,ERR))","v":-202452.59933267385},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1134)","v":-5560356.6310873264},null,1125]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1135-Adjustments!H1142","v":0},{"$f":"+'Rate Base'!$AE$182","v":-10883.08},{"$f":"+Adjustments!AY1117","v":0},null,{"$f":"SUM($F$1135:$H$1135)","v":-10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L1135,$L$2:$N$7,2,FALSE)*I1135","v":0},{"$f":"VLOOKUP($L1135,$L$2:$N$7,3,FALSE)*I1135","v":-10883.08},null,"G",{"$f":"IF(P1135=\"G\",M1135,IF(P1135=\"PT\",0,ERR))","v":0},{"$f":"IF(P1135=\"PT\",M1135,IF(P1135=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1135=\"G\",N1135,IF(S1135=\"PT\",0,ERR))","v":-10883.08},{"$f":"IF(S1135=\"PT\",N1135,IF(S1135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1135)","v":0},null,1126]
[null,null,"Distribution - Utah",null,{"$f":"+G1136-Adjustments!H1143","v":0},{"$f":"+'Rate Base'!$AE$183","v":-58742.89},{"$f":"+Adjustments!AY1118","v":0},null,{"$f":"SUM($F$1136:$H$1136)","v":-58742.89},null,null,"Utah",{"$f":"VLOOKUP($L1136,$L$2:$N$7,2,FALSE)*I1136","v":-58742.89},{"$f":"VLOOKUP($L1136,$L$2:$N$7,3,FALSE)*I1136","v":0},null,"G",{"$f":"IF(P1136=\"G\",M1136,IF(P1136=\"PT\",0,ERR))","v":-58742.89},{"$f":"IF(P1136=\"PT\",M1136,IF(P1136=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1136=\"G\",N1136,IF(S1136=\"PT\",0,ERR))","v":0},{"$f":"IF(S1136=\"PT\",N1136,IF(S1136=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1136)","v":-58742.89},null,1127]
[null,null,"General",null,{"$f":"+G1137-Adjustments!H1144","v":0},{"$f":"+'Rate Base'!$AE$184","v":-5887.62},{"$f":"+Adjustments!AY1119","v":0},null,{"$f":"SUM($F$1137:$H$1137)","v":-5887.62},null,null,"Gross Plant",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":-5686.005560467649},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":-201.61443953235056},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":-5686.005560467649},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":-201.61443953235056},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1137)","v":-5686.005560467649},null,1128]
[null,null,"Total",null,{"$f":"+G1138-Adjustments!H1145","v":387467.42957999994},{"$f":"SUM(F1134:F1137)","v":-6225790.25},{"$f":"SUM(G1134:G1137)","v":387467.42957999994},{"$f":"SUM(H1134:H1137)","v":0},{"$f":"SUM(I1134:I1137)","v":-5838322.8204199998},null,null,null,{"$f":"SUM(M1134:M1137)","v":-5624785.5266477941},{"$f":"SUM(N1134:N1137)","v":-213537.29377220621},null,null,{"$f":"SUM(Q1134:Q1137)","v":-5624785.5266477941},{"$f":"SUM(R1134:R1137)","v":0},null,{"$f":"SUM(T1134:T1137)","v":-11084.69443953235},{"$f":"SUM(U1134:U1137)","v":-202452.59933267385},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1138)","v":-5624785.5266477941},null,1129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$188","v":0},{"$f":"+Adjustments!AY1123","v":0},null,{"$f":"SUM($F$1141:$H$1141)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1141,$L$2:$N$7,2,FALSE)*I1141","v":0},{"$f":"VLOOKUP($L1141,$L$2:$N$7,3,FALSE)*I1141","v":0},null,"G",{"$f":"IF(P1141=\"G\",M1141,IF(P1141=\"PT\",0,ERR))","v":0},{"$f":"IF(P1141=\"PT\",M1141,IF(P1141=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1141=\"G\",N1141,IF(S1141=\"PT\",0,ERR))","v":0},{"$f":"IF(S1141=\"PT\",N1141,IF(S1141=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1141)","v":0},null,1132]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$189","v":-5434897.29},{"$f":"+Adjustments!AY1124","v":-66782.022334048524},null,{"$f":"SUM($F$1142:$H$1142)","v":-5501679.3123340486},null,null,"Wyoming",{"$f":"VLOOKUP($L1142,$L$2:$N$7,2,FALSE)*I1142","v":0},{"$f":"VLOOKUP($L1142,$L$2:$N$7,3,FALSE)*I1142","v":-5501679.3123340486},null,"G",{"$f":"IF(P1142=\"G\",M1142,IF(P1142=\"PT\",0,ERR))","v":0},{"$f":"IF(P1142=\"PT\",M1142,IF(P1142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1142=\"G\",N1142,IF(S1142=\"PT\",0,ERR))","v":-5501679.3123340486},{"$f":"IF(S1142=\"PT\",N1142,IF(S1142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1142)","v":0},null,1133]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$190","v":-165456864.34},{"$f":"+Adjustments!AY1125","v":2632462.2238780931},null,{"$f":"SUM($F$1143:$H$1143)","v":-162824402.11612192},null,null,"Utah",{"$f":"VLOOKUP($L1143,$L$2:$N$7,2,FALSE)*I1143","v":-162824402.11612192},{"$f":"VLOOKUP($L1143,$L$2:$N$7,3,FALSE)*I1143","v":0},null,"G",{"$f":"IF(P1143=\"G\",M1143,IF(P1143=\"PT\",0,ERR))","v":-162824402.11612192},{"$f":"IF(P1143=\"PT\",M1143,IF(P1143=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1143=\"G\",N1143,IF(S1143=\"PT\",0,ERR))","v":0},{"$f":"IF(S1143=\"PT\",N1143,IF(S1143=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1143)","v":-162824402.11612192},null,1134]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$191","v":-246959813.06},{"$f":"+Adjustments!AY1126","v":-3034551.5050911307},null,{"$f":"SUM($F$1144:$H$1144)","v":-249994364.56509113},null,null,"Gross Plant",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":-241433609.33665639},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":-8560755.2284347434},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":-241433609.33665639},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":-8560755.2284347434},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1144)","v":-241433609.33665639},null,1135]
[null,null,"Total",null,null,{"$f":"SUM(F1141:F1144)","v":-417851574.69},{"$f":"SUM(G1141:G1144)","v":-468871.30354708619},{"$f":"SUM(H1141:H1144)","v":0},{"$f":"SUM(I1141:I1144)","v":-418320445.99354708},null,null,null,{"$f":"SUM(M1141:M1144)","v":-404258011.45277834},{"$f":"SUM(N1141:N1144)","v":-14062434.540768791},null,null,{"$f":"SUM(Q1141:Q1144)","v":-404258011.45277834},{"$f":"SUM(R1141:R1144)","v":0},null,{"$f":"SUM(T1141:T1144)","v":-14062434.540768791},{"$f":"SUM(U1141:U1144)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1145)","v":-404258011.45277834},null,1136]
[null,null,null,null,{"$f":"+G1146-Adjustments!H1146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137]
[null,null,null,null,{"$f":"+G1147-Adjustments!H1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138]
["Net Utility Plant",null,null,null,{"$f":"+G1148-Adjustments!H1148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139]
[null,"Production",null,null,{"$f":"+G1149-Adjustments!H1149","v":-947751.61477491003},{"$f":"F1109+F1120+F1127+F1134+F1141","v":3741099.870000001},{"$f":"G1109+G1120+G1127+G1134+G1141","v":-947751.61477491003},{"$f":"H1109+H1120+H1127+H1134+H1141","v":0},2793348.2552250857,null,null,null,{"$f":"M1109+M1120+M1127+M1134+M1141","v":2695215.4535826957},{"$f":"N1109+N1120+N1127+N1134+N1141","v":98132.801642384002},null,null,{"$f":"Q1109+Q1120+Q1127+Q1134+Q1141","v":2695215.4535826957},{"$f":"R1109+R1120+R1127+R1134","v":0},null,{"$f":"T1109+T1120+T1127+T1134+T1141","v":0},{"$f":"U1109+U1120+U1127+U1134+U1141","v":98132.801642384002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1149)","v":2695215.4535826957},null,1140]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1150-Adjustments!H1150","v":8655850.9191961791},{"$f":"F1110+F1121+F1128+F1135+F1142","v":58074091.940000005},{"$f":"G1110+G1121+G1128+G1135+G1142","v":8655850.9191961791},{"$f":"H1110+H1121+H1128+H1135+H1142","v":0},66729942.859196186,null,null,null,{"$f":"M1110+M1121+M1128+M1135+M1142","v":0},{"$f":"N1110+N1121+N1128+N1135+N1142","v":66729942.859196186},null,null,{"$f":"Q1110+Q1121+Q1128+Q1135+Q1142","v":0},{"$f":"R1110+R1121+R1128+R1135","v":0},null,{"$f":"T1110+T1121+T1128+T1135+T1142","v":66729942.859196186},{"$f":"U1110+U1121+U1128+U1135+U1142","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1150)","v":0},null,1141]
[null,"Distribution - Utah",null,null,{"$f":"+G1151-Adjustments!H1151","v":220372258.68359119},{"$f":"F1111+F1116+F1122+F1129+F1136+F1143","v":1930001040.7},{"$f":"G1111+G1116+G1122+G1129+G1136+G1143","v":220372258.68359119},{"$f":"H1111+H1116+H1122+H1129+H1136+H1143","v":0},2150373299.3835917,null,null,null,{"$f":"M1111+M1116+M1122+M1129+M1136+M1143","v":2150373299.3835917},{"$f":"N1111+N1116+N1122+N1129+N1136+N1143","v":0},null,null,{"$f":"Q1111+Q1116+Q1122+Q1129+Q1136+Q1143","v":2150373299.3835917},{"$f":"R1111+R1116+R1122+R1129+R1136","v":0},null,{"$f":"T1111+T1116+T1122+T1129+T1136+T1143","v":0},{"$f":"U1111+U1116+U1122+U1129+U1136+U1143","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1151)","v":2150373299.3835917},null,1142]
[null,"General",null,null,{"$f":"+G1152-Adjustments!H1152","v":2576072.5881959833},{"$f":"F1112+F1123+F1130+F1137+F1144","v":-116020666.50999999},{"$f":"G1112+G1123+G1130+G1137+G1144","v":2576072.5881959833},{"$f":"H1112+H1123+H1130+H1137+H1144","v":0},-113444593.92180404,null,null,null,{"$f":"M1112+M1123+M1130+M1137+M1144","v":-117647301.16451739},{"$f":"N1112+N1123+N1130+N1137+N1144","v":4202707.2427133191},null,null,{"$f":"Q1112+Q1123+Q1130+Q1137+Q1144","v":-117647301.16451739},{"$f":"R1112+R1123+R1130+R1137","v":0},null,{"$f":"T1112+T1123+T1130+T1137+T1144","v":4202707.2427133191},{"$f":"U1112+U1123+U1130+U1137+U1144","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1152)","v":-117647301.16451739},null,1143]
[null,null,null,null,{"$f":"+G1153-Adjustments!H1153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1144]
[null,null,null,null,{"$f":"+G1154-Adjustments!H1154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1145]
[null,"Net Utility Plant",null,null,{"$f":"+G1155-Adjustments!H1155","v":230656430.57620844},{"$f":"F1113+F1117+F1124+F1131+F1138+F1145","v":1875795566},{"$f":"G1113+G1117+G1124+G1131+G1138+G1145","v":230656430.57620844},{"$f":"H1113+H1117+H1124+H1131+H1138+H1145","v":0},{"$f":"I1113+I1117+I1124+I1131+I1138+I1145","v":2106451996.5762086},null,null,null,{"$f":"M1113+M1117+M1124+M1131+M1138+M1145","v":2035421213.6726565},{"$f":"N1113+N1117+N1124+N1131+N1138+N1145","v":71030782.903551891},null,null,{"$f":"Q1113+Q1117+Q1124+Q1131+Q1138+Q1145","v":2035421213.6726565},{"$f":"R1113+R1117+R1124+R1131+R1138","v":0},null,{"$f":"T1113+T1117+T1124+T1131+T1138+T1145","v":70932650.101909503},{"$f":"U1113+U1117+U1124+U1131+U1138+U1145","v":98132.801642384002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1155)","v":2035421213.6726565},null,1146]
[null,null,null,null,{"$f":"+G1156-Adjustments!H1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1158-Adjustments!H1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,null,null,null,{"$f":"+G1159-Adjustments!H1159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1160-Adjustments!H1160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1151]
[null,null,"Wyoming",null,{"$f":"+G1161-Adjustments!H1161","v":99830.338241846533},{"$f":"+'Rate Base'!$AE$208","v":779777.36648260348},{"$f":"+Adjustments!AY1143","v":99830.338241846533},null,{"$f":"SUM($F$1161:$H$1161)","v":879607.70472445001},null,null,"Wyoming",{"$f":"VLOOKUP($L1161,$L$2:$N$7,2,FALSE)*I1161","v":0},{"$f":"VLOOKUP($L1161,$L$2:$N$7,3,FALSE)*I1161","v":879607.70472445001},null,"G",{"$f":"IF(P1161=\"G\",M1161,IF(P1161=\"PT\",0,ERR))","v":0},{"$f":"IF(P1161=\"PT\",M1161,IF(P1161=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1161=\"G\",N1161,IF(S1161=\"PT\",0,ERR))","v":879607.70472445001},{"$f":"IF(S1161=\"PT\",N1161,IF(S1161=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1161)","v":0},null,1152]
[null,null,"Utah",null,{"$f":"+G1162-Adjustments!H1162","v":2815452.4034248218},{"$f":"+'Rate Base'!$AE$209","v":21991571.893517397},{"$f":"+Adjustments!AY1144","v":2815452.4034248218},null,{"$f":"SUM($F$1162:$H$1162)","v":24807024.296942219},null,null,"Utah",{"$f":"VLOOKUP($L1162,$L$2:$N$7,2,FALSE)*I1162","v":24807024.296942219},{"$f":"VLOOKUP($L1162,$L$2:$N$7,3,FALSE)*I1162","v":0},null,"G",{"$f":"IF(P1162=\"G\",M1162,IF(P1162=\"PT\",0,ERR))","v":24807024.296942219},{"$f":"IF(P1162=\"PT\",M1162,IF(P1162=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1162=\"G\",N1162,IF(S1162=\"PT\",0,ERR))","v":0},{"$f":"IF(S1162=\"PT\",N1162,IF(S1162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1162)","v":24807024.296942219},null,1153]
[null,null,"Total",null,{"$f":"+G1163-Adjustments!H1163","v":2915282.7416666681},{"$f":"SUM(F1161:F1162)","v":22771349.260000002},{"$f":"SUM(G1161:G1162)","v":2915282.7416666681},{"$f":"SUM(H1161:H1162)","v":0},{"$f":"SUM(I1161:I1162)","v":25686632.001666669},null,null,null,{"$f":"SUM(M1161:M1162)","v":24807024.296942219},{"$f":"SUM(N1161:N1162)","v":879607.70472445001},null,null,{"$f":"SUM(Q1161:Q1162)","v":24807024.296942219},{"$f":"SUM(R1161:R1162)","v":0},null,{"$f":"SUM(T1161:T1162)","v":879607.70472445001},{"$f":"SUM(U1161:U1162)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1163)","v":24807024.296942219},null,1154]
[null,null,null,null,{"$f":"+G1164-Adjustments!H1164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1165-Adjustments!H1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156]
[null,null,"Production",null,{"$f":"+G1166-Adjustments!H1166","v":-44167774.479999997},{"$f":"+'Rate Base'!$AE$213","v":44167774.479999997},{"$f":"-F1166","v":-44167774.479999997},null,{"$f":"SUM($F$1166:$H$1166)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1166,$L$2:$N$7,2,FALSE)*I1166","v":0},{"$f":"VLOOKUP($L1166,$L$2:$N$7,3,FALSE)*I1166","v":0},null,"G",{"$f":"IF(P1166=\"G\",M1166,IF(P1166=\"PT\",0,ERR))","v":0},{"$f":"IF(P1166=\"PT\",M1166,IF(P1166=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1166=\"G\",N1166,IF(S1166=\"PT\",0,ERR))","v":0},{"$f":"IF(S1166=\"PT\",N1166,IF(S1166=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1166)","v":0},null,1157]
[null,null,"Total",null,{"$f":"+G1167-Adjustments!H1167","v":-44167774.479999997},{"$f":"SUM(F1166)","v":44167774.479999997},{"$f":"SUM(G1166)","v":-44167774.479999997},{"$f":"SUM(H1166)","v":0},{"$f":"SUM(I1166)","v":0},null,null,null,{"$f":"SUM(M1166)","v":0},{"$f":"SUM(N1166)","v":0},null,null,{"$f":"SUM(Q1166)","v":0},{"$f":"SUM(R1166)","v":0},null,{"$f":"SUM(T1166)","v":0},{"$f":"SUM(U1166)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1167)","v":0},null,1158]
[null,null,null,null,{"$f":"+G1168-Adjustments!H1168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159]
[165,"Prepayments",null,null,{"$f":"+G1169-Adjustments!H1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[null,null,"General",null,{"$f":"+G1170-Adjustments!H1170","v":-219830.71083333343},{"$f":"+'Rate Base'!$AE$217","v":3093028.17},{"$f":"+Adjustments!AY1152","v":-219830.71083333343},null,{"$f":"SUM($F$1170:$H$1170)","v":2873197.4591666665},null,null,"Gross Plant",{"$f":"VLOOKUP($L1170,$L$2:$N$7,2,FALSE)*I1170","v":2774808.2806198751},{"$f":"VLOOKUP($L1170,$L$2:$N$7,3,FALSE)*I1170","v":98389.178546791591},null,"G",{"$f":"IF(P1170=\"G\",M1170,IF(P1170=\"PT\",0,ERR))","v":2774808.2806198751},{"$f":"IF(P1170=\"PT\",M1170,IF(P1170=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1170=\"G\",N1170,IF(S1170=\"PT\",0,ERR))","v":98389.178546791591},{"$f":"IF(S1170=\"PT\",N1170,IF(S1170=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1170)","v":2774808.2806198751},null,1161]
[null,null,"Total",null,{"$f":"+G1171-Adjustments!H1171","v":-219830.71083333343},{"$f":"SUM(F1170)","v":3093028.17},{"$f":"SUM(G1170)","v":-219830.71083333343},{"$f":"SUM(H1170)","v":0},{"$f":"SUM(I1170)","v":2873197.4591666665},null,null,null,{"$f":"SUM(M1170)","v":2774808.2806198751},{"$f":"SUM(N1170)","v":98389.178546791591},null,null,{"$f":"SUM(Q1170)","v":2774808.2806198751},{"$f":"SUM(R1170)","v":0},null,{"$f":"SUM(T1170)","v":98389.178546791591},{"$f":"SUM(U1170)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1171)","v":2774808.2806198751},null,1162]
[null,null,null,null,{"$f":"+G1172-Adjustments!H1172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1173-Adjustments!H1173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1172+1","v":1164}]
[null,null,"Production",null,{"$f":"+G1174-Adjustments!H1174","v":0},{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"+Adjustments!AY1156","v":0},null,{"$f":"SUM($F$1174:$H$1174)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1174,$L$2:$N$7,2,FALSE)*I1174","v":0},{"$f":"VLOOKUP($L1174,$L$2:$N$7,3,FALSE)*I1174","v":0},null,"G",{"$f":"IF(P1174=\"G\",M1174,IF(P1174=\"PT\",0,ERR))","v":0},{"$f":"IF(P1174=\"PT\",M1174,IF(P1174=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1174=\"G\",N1174,IF(S1174=\"PT\",0,ERR))","v":0},{"$f":"IF(S1174=\"PT\",N1174,IF(S1174=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1174)","v":0},null,1165]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1175-Adjustments!H1175","v":0},{"$f":"+'Rate Base'!$AE$222","v":0},{"$f":"+Adjustments!AY1157","v":0},null,{"$f":"SUM($F$1175:$H$1175)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1175,$L$2:$N$7,2,FALSE)*I1175","v":0},{"$f":"VLOOKUP($L1175,$L$2:$N$7,3,FALSE)*I1175","v":0},null,"G",{"$f":"IF(P1175=\"G\",M1175,IF(P1175=\"PT\",0,ERR))","v":0},{"$f":"IF(P1175=\"PT\",M1175,IF(P1175=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1175=\"G\",N1175,IF(S1175=\"PT\",0,ERR))","v":0},{"$f":"IF(S1175=\"PT\",N1175,IF(S1175=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1175)","v":0},null,1166]
[null,null,"Distribution - Utah",null,{"$f":"+G1176-Adjustments!H1176","v":0},{"$f":"+'Rate Base'!$AE$223","v":0},{"$f":"+Adjustments!AY1158","v":0},null,{"$f":"SUM($F$1176:$H$1176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":0},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":0},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1176)","v":0},null,1167]
[null,null,"General",null,{"$f":"+G1177-Adjustments!H1177","v":0},{"$f":"+'Rate Base'!$AE$224","v":32836371.149999999},{"$f":"+Adjustments!AY1159","v":0},null,{"$f":"SUM($F$1177:$H$1177)","v":32836371.149999999},null,null,"Gross Plant",{"$f":"VLOOKUP($L1177,$L$2:$N$7,2,FALSE)*I1177","v":31711929.259102914},{"$f":"VLOOKUP($L1177,$L$2:$N$7,3,FALSE)*I1177","v":1124441.890897085},null,"G",{"$f":"IF(P1177=\"G\",M1177,IF(P1177=\"PT\",0,ERR))","v":31711929.259102914},{"$f":"IF(P1177=\"PT\",M1177,IF(P1177=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1177=\"G\",N1177,IF(S1177=\"PT\",0,ERR))","v":1124441.890897085},{"$f":"IF(S1177=\"PT\",N1177,IF(S1177=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1177)","v":31711929.259102914},null,1168]
[null,null,"Total",null,{"$f":"+G1178-Adjustments!H1178","v":0},{"$f":"SUM(F1174:F1177)","v":32836371.149999999},{"$f":"SUM(G1174:G1177)","v":0},{"$f":"SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":32836371.149999999},null,null,null,{"$f":"SUM(M1174:M1177)","v":31711929.259102914},{"$f":"SUM(N1174:N1177)","v":1124441.890897085},null,null,{"$f":"SUM(Q1174:Q1177)","v":31711929.259102914},{"$f":"SUM(R1174:R1177)","v":0},null,{"$f":"SUM(T1174:T1177)","v":1124441.890897085},{"$f":"SUM(U1174:U1177)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1178)","v":31711929.259102914},null,1169]
[null,null,null,null,{"$f":"+G1179-Adjustments!H1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1180-Adjustments!H1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171]
[null,null,"Production",null,{"$f":"+G1181-Adjustments!H1181","v":0},{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"+Adjustments!AY1163","v":0},null,{"$f":"SUM($F$1181:$H$1181)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1181,$L$2:$N$7,2,FALSE)*I1181","v":0},{"$f":"VLOOKUP($L1181,$L$2:$N$7,3,FALSE)*I1181","v":0},null,"G",{"$f":"IF(P1181=\"G\",M1181,IF(P1181=\"PT\",0,ERR))","v":0},{"$f":"IF(P1181=\"PT\",M1181,IF(P1181=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1181=\"G\",N1181,IF(S1181=\"PT\",0,ERR))","v":0},{"$f":"IF(S1181=\"PT\",N1181,IF(S1181=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1181)","v":0},null,1172]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1182-Adjustments!H1182","v":0},{"$f":"+'Rate Base'!$AE$229","v":0},{"$f":"+Adjustments!AY1164","v":0},null,{"$f":"SUM($F$1182:$H$1182)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1182,$L$2:$N$7,2,FALSE)*I1182","v":0},{"$f":"VLOOKUP($L1182,$L$2:$N$7,3,FALSE)*I1182","v":0},null,"G",{"$f":"IF(P1182=\"G\",M1182,IF(P1182=\"PT\",0,ERR))","v":0},{"$f":"IF(P1182=\"PT\",M1182,IF(P1182=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1182=\"G\",N1182,IF(S1182=\"PT\",0,ERR))","v":0},{"$f":"IF(S1182=\"PT\",N1182,IF(S1182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1182)","v":0},null,1173]
[null,null,"Distribution - Utah",null,{"$f":"+G1183-Adjustments!H1183","v":0},{"$f":"+'Rate Base'!$AE$230","v":0},{"$f":"+Adjustments!AY1165","v":0},null,{"$f":"SUM($F$1183:$H$1183)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1183,$L$2:$N$7,2,FALSE)*I1183","v":0},{"$f":"VLOOKUP($L1183,$L$2:$N$7,3,FALSE)*I1183","v":0},null,"G",{"$f":"IF(P1183=\"G\",M1183,IF(P1183=\"PT\",0,ERR))","v":0},{"$f":"IF(P1183=\"PT\",M1183,IF(P1183=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1183=\"G\",N1183,IF(S1183=\"PT\",0,ERR))","v":0},{"$f":"IF(S1183=\"PT\",N1183,IF(S1183=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1183)","v":0},null,1174]
[null,null,"General",null,{"$f":"+G1184-Adjustments!H1184","v":0},{"$f":"+'Rate Base'!$AE$231","v":7790660.4800000004},{"$f":"+Adjustments!AY1166","v":0},null,{"$f":"SUM($F$1184:$H$1184)","v":7790660.4800000004},null,null,"Gross Plant",{"$f":"VLOOKUP($L1184,$L$2:$N$7,2,FALSE)*I1184","v":7523878.7165264692},{"$f":"VLOOKUP($L1184,$L$2:$N$7,3,FALSE)*I1184","v":266781.76347353146},null,"G",{"$f":"IF(P1184=\"G\",M1184,IF(P1184=\"PT\",0,ERR))","v":7523878.7165264692},{"$f":"IF(P1184=\"PT\",M1184,IF(P1184=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1184=\"G\",N1184,IF(S1184=\"PT\",0,ERR))","v":266781.76347353146},{"$f":"IF(S1184=\"PT\",N1184,IF(S1184=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1184)","v":7523878.7165264692},null,1175]
[null,null,"Total",null,{"$f":"+G1185-Adjustments!H1185","v":0},{"$f":"SUM(F1181:F1184)","v":7790660.4800000004},{"$f":"SUM(G1181:G1184)","v":0},{"$f":"SUM(H1181:H1184)","v":0},{"$f":"SUM(I1181:I1184)","v":7790660.4800000004},null,null,null,{"$f":"SUM(M1181:M1184)","v":7523878.7165264692},{"$f":"SUM(N1181:N1184)","v":266781.76347353146},null,null,{"$f":"SUM(Q1181:Q1184)","v":7523878.7165264692},{"$f":"SUM(R1181:R1184)","v":0},null,{"$f":"SUM(T1181:T1184)","v":266781.76347353146},{"$f":"SUM(U1181:U1184)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1185)","v":7523878.7165264692},null,1176]
[null,null,null,null,{"$f":"+G1186-Adjustments!H1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1177]
[2351,"Customer Deposits",null,null,{"$f":"+G1187-Adjustments!H1187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1178]
[null,null,"Wyoming",null,{"$f":"+G1188-Adjustments!H1188","v":-8564.2983333332813},{"$f":"+'Rate Base'!$AE$235","v":-226261.17},{"$f":"+Adjustments!AY1170","v":-8564.2983333332813},null,{"$f":"SUM($F$1188:$H$1188)","v":-234825.46833333329},null,null,"Wyoming",{"$f":"VLOOKUP($L1188,$L$2:$N$7,2,FALSE)*I1188","v":0},{"$f":"VLOOKUP($L1188,$L$2:$N$7,3,FALSE)*I1188","v":-234825.46833333329},null,"G",{"$f":"IF(P1188=\"G\",M1188,IF(P1188=\"PT\",0,ERR))","v":0},{"$f":"IF(P1188=\"PT\",M1188,IF(P1188=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1188=\"G\",N1188,IF(S1188=\"PT\",0,ERR))","v":-234825.46833333329},{"$f":"IF(S1188=\"PT\",N1188,IF(S1188=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1188)","v":0},null,1179]
[null,null,"Utah",null,{"$f":"+G1189-Adjustments!H1189","v":163920.24666666705},{"$f":"+'Rate Base'!$AE$236","v":-5525559.1500000004},{"$f":"+Adjustments!AY1171","v":163920.24666666705},null,{"$f":"SUM($F$1189:$H$1189)","v":-5361638.9033333333},null,null,"Utah",{"$f":"VLOOKUP($L1189,$L$2:$N$7,2,FALSE)*I1189","v":-5361638.9033333333},{"$f":"VLOOKUP($L1189,$L$2:$N$7,3,FALSE)*I1189","v":0},null,"G",{"$f":"IF(P1189=\"G\",M1189,IF(P1189=\"PT\",0,ERR))","v":-5361638.9033333333},{"$f":"IF(P1189=\"PT\",M1189,IF(P1189=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1189=\"G\",N1189,IF(S1189=\"PT\",0,ERR))","v":0},{"$f":"IF(S1189=\"PT\",N1189,IF(S1189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1189)","v":-5361638.9033333333},null,1180]
[null,null,"Total",null,{"$f":"+G1190-Adjustments!H1190","v":155355.94833333377},{"$f":"SUM(F1188:F1189)","v":-5751820.3200000003},{"$f":"SUM(G1188:G1189)","v":155355.94833333377},{"$f":"SUM(H1188:H1189)","v":0},{"$f":"SUM(I1188:I1189)","v":-5596464.3716666671},null,null,null,{"$f":"SUM(M1188:M1189)","v":-5361638.9033333333},{"$f":"SUM(N1188:N1189)","v":-234825.46833333329},null,null,{"$f":"SUM(Q1188:Q1189)","v":-5361638.9033333333},{"$f":"SUM(R1188:R1189)","v":0},null,{"$f":"SUM(T1188:T1189)","v":-234825.46833333329},{"$f":"SUM(U1188:U1189)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1190)","v":-5361638.9033333333},null,1181]
[null,null,null,null,{"$f":"+G1191-Adjustments!H1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182]
[252,"Misc Customer Credits",null,null,{"$f":"+G1192-Adjustments!H1192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1183]
[null,null,"Wyoming",null,{"$f":"+G1193-Adjustments!H1193","v":404156.15316882607},{"$f":"+'Rate Base'!AE240","v":-404156.02},{"$f":"+Adjustments!AY1175","v":404156.15316882607},null,{"$f":"SUM($F$1193:$H$1193)","v":0.13316882605431601},null,null,"Wyoming",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":0},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":0.13316882605431601},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":0},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":0.13316882605431601},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1193)","v":0},null,1184]
[null,null,"Utah",null,{"$f":"+G1194-Adjustments!H1194","v":2236220.4368311684},{"$f":"+'Rate Base'!AE241","v":-2236219.7000000002},{"$f":"+Adjustments!AY1176","v":2236220.4368311684},null,{"$f":"SUM($F$1194:$H$1194)","v":0.73683116817846894},null,null,"Utah",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":0.73683116817846894},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":0},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":0.73683116817846894},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":0},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1194)","v":0.73683116817846894},null,1185]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!H1195","v":2640376.5899999943},{"$f":"SUM(F1193:F1194)","v":-2640375.7200000002},{"$f":"SUM(G1193:G1194)","v":2640376.5899999943},{"$f":"SUM(H1193:H1194)","v":0},{"$f":"SUM(I1193:I1194)","v":0.86999999423278496},null,null,null,{"$f":"SUM(M1194)","v":0.73683116817846894},{"$f":"SUM(N1194)","v":0},null,null,{"$f":"SUM(Q1193:Q1194)","v":0.73683116817846894},{"$f":"SUM(R1193:R1194)","v":0},null,{"$f":"SUM(T1193:T1194)","v":0.13316882605431601},{"$f":"SUM(U1194)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1195)","v":0.73683116817846894},null,1186]
[null,null,null,null,{"$f":"+G1196-Adjustments!H1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1197-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[null,null,"General",null,{"$f":"+G1198-Adjustments!H1198","v":5102.6324999999852},{"$f":"+'Rate Base'!$AE$246","v":-43283.659999999982},{"$f":"+Adjustments!AY1180","v":5102.6324999999852},null,{"$f":"SUM($F$1198:$H$1198)","v":-38181.027499999997},null,null,"Gross Plant",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":-36873.56430431451},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-1307.463195685483},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":-36873.56430431451},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":-1307.463195685483},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1198)","v":-36873.56430431451},null,1189]
[null,null,"Total",null,{"$f":"+G1199-Adjustments!H1199","v":5102.6324999999852},{"$f":"SUM(F1198)","v":-43283.659999999982},{"$f":"SUM(G1198)","v":5102.6324999999852},{"$f":"SUM(H1198)","v":0},{"$f":"SUM(I1198)","v":-38181.027499999997},null,null,null,{"$f":"SUM(M1198)","v":-36873.56430431451},{"$f":"SUM(N1198)","v":-1307.463195685483},null,null,{"$f":"SUM(Q1197:Q1198)","v":-36873.56430431451},{"$f":"SUM(R1197:R1198)","v":0},null,{"$f":"SUM(T1197:T1198)","v":-1307.463195685483},{"$f":"SUM(U1198)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1199)","v":-36873.56430431451},null,1190]
[null,null,null,null,{"$f":"+G1200-Adjustments!H1200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1201-Adjustments!H1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192]
[null,null,"Production",null,{"$f":"+G1202-Adjustments!H1202","v":0},{"$f":"+'Rate Base'!$AE$249","v":0},{"$f":"+Adjustments!AY1184","v":0},null,{"$f":"SUM($F$1202:$H$1202)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1202,$L$2:$N$7,2,FALSE)*I1202","v":0},{"$f":"VLOOKUP($L1202,$L$2:$N$7,3,FALSE)*I1202","v":0},null,"G",{"$f":"IF(P1202=\"G\",M1202,IF(P1202=\"PT\",0,ERR))","v":0},{"$f":"IF(P1202=\"PT\",M1202,IF(P1202=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1202=\"G\",N1202,IF(S1202=\"PT\",0,ERR))","v":0},{"$f":"IF(S1202=\"PT\",N1202,IF(S1202=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1202)","v":0},null,1193]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1203-Adjustments!H1203","v":0},{"$f":"+'Rate Base'!$AE$250","v":0},{"$f":"+Adjustments!AY1185","v":0},null,{"$f":"SUM($F$1203:$H$1203)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1203,$L$2:$N$7,2,FALSE)*I1203","v":0},{"$f":"VLOOKUP($L1203,$L$2:$N$7,3,FALSE)*I1203","v":0},null,"G",{"$f":"IF(P1203=\"G\",M1203,IF(P1203=\"PT\",0,ERR))","v":0},{"$f":"IF(P1203=\"PT\",M1203,IF(P1203=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1203=\"G\",N1203,IF(S1203=\"PT\",0,ERR))","v":0},{"$f":"IF(S1203=\"PT\",N1203,IF(S1203=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1203)","v":0},null,1194]
[null,null,"Distribution - Utah",null,{"$f":"+G1204-Adjustments!H1204","v":0},{"$f":"+'Rate Base'!$AE$251","v":0},{"$f":"+Adjustments!AY1186","v":0},null,{"$f":"SUM($F$1204:$H$1204)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":0},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":0},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1204)","v":0},null,1195]
[null,null,"General",null,{"$f":"+G1205-Adjustments!H1205","v":0},{"$f":"+'Rate Base'!$AE$252","v":0},{"$f":"+Adjustments!AY1187","v":0},null,{"$f":"SUM($F$1205:$H$1205)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":0},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":0},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":0},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":0},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1205)","v":0},null,1196]
[null,null,"Total",null,{"$f":"+G1206-Adjustments!H1206","v":0},{"$f":"SUM(F1202:F1205)","v":0},{"$f":"SUM(G1202:G1205)","v":0},{"$f":"SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":0},null,null,null,{"$f":"SUM(M1202:M1205)","v":0},{"$f":"SUM(N1202:N1205)","v":0},null,null,{"$f":"SUM(Q1202:Q1205)","v":0},{"$f":"SUM(R1202:R1205)","v":0},null,{"$f":"SUM(T1202:T1205)","v":0},{"$f":"SUM(U1202:U1205)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1206)","v":0},null,1197]
[null,null,null,null,{"$f":"+G1207-Adjustments!H1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1208-Adjustments!H1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199]
[null,null,"Production",null,{"$f":"+G1209-Adjustments!H1209","v":395393.14434975758},{"$f":"+'Rate Base'!$AE$256","v":-7045485.6699999999},{"$f":"+Adjustments!AY1191","v":395393.14434975758},null,{"$f":"SUM($F$1209:$H$1209)","v":-6650092.5256502423},null,null,"Sales",{"$f":"VLOOKUP($L1209,$L$2:$N$7,2,FALSE)*I1209","v":-6416468.8772195699},{"$f":"VLOOKUP($L1209,$L$2:$N$7,3,FALSE)*I1209","v":-233623.64843067271},null,"G",{"$f":"IF(P1209=\"G\",M1209,IF(P1209=\"PT\",0,ERR))","v":-6416468.8772195699},{"$f":"IF(P1209=\"PT\",M1209,IF(P1209=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1209=\"G\",N1209,IF(S1209=\"PT\",0,ERR))","v":0},{"$f":"IF(S1209=\"PT\",N1209,IF(S1209=\"G\",0,ERR))","v":-233623.64843067271},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1209)","v":-6416468.8772195699},null,1200]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1210-Adjustments!H1210","v":476284.8547382782},{"$f":"+'Rate Base'!$AE$257","v":-8486889.9900000002},{"$f":"+Adjustments!AY1192","v":476284.8547382782},null,{"$f":"SUM($F$1210:$H$1210)","v":-8010605.1352617219},null,null,"Wyoming",{"$f":"VLOOKUP($L1210,$L$2:$N$7,2,FALSE)*I1210","v":0},{"$f":"VLOOKUP($L1210,$L$2:$N$7,3,FALSE)*I1210","v":-8010605.1352617219},null,"G",{"$f":"IF(P1210=\"G\",M1210,IF(P1210=\"PT\",0,ERR))","v":0},{"$f":"IF(P1210=\"PT\",M1210,IF(P1210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1210=\"G\",N1210,IF(S1210=\"PT\",0,ERR))","v":-8010605.1352617219},{"$f":"IF(S1210=\"PT\",N1210,IF(S1210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1210)","v":0},null,1201]
[null,null,"Distribution - Utah",null,{"$f":"+G1211-Adjustments!H1211","v":14454274.856021658},{"$f":"+'Rate Base'!$AE$258","v":-257559818.18000001},{"$f":"+Adjustments!AY1193","v":14454274.856021658},null,{"$f":"SUM($F$1211:$H$1211)","v":-243105543.32397836},null,null,"Utah",{"$f":"VLOOKUP($L1211,$L$2:$N$7,2,FALSE)*I1211","v":-243105543.32397836},{"$f":"VLOOKUP($L1211,$L$2:$N$7,3,FALSE)*I1211","v":0},null,"G",{"$f":"IF(P1211=\"G\",M1211,IF(P1211=\"PT\",0,ERR))","v":-243105543.32397836},{"$f":"IF(P1211=\"PT\",M1211,IF(P1211=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1211=\"G\",N1211,IF(S1211=\"PT\",0,ERR))","v":0},{"$f":"IF(S1211=\"PT\",N1211,IF(S1211=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1211)","v":-243105543.32397836},null,1202]
[null,null,"General",null,{"$f":"+G1212-Adjustments!H1212","v":-806636.30626025982},{"$f":"+'Rate Base'!$AE$259","v":14373401.810000001},{"$f":"+Adjustments!AY1194","v":-806636.30626025982},null,{"$f":"SUM($F$1212:$H$1212)","v":13566765.503739741},null,null,"Gross Plant",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":13102187.996478179},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":464577.50726156164},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":13102187.996478179},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":464577.50726156164},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1212)","v":13102187.996478179},null,1203]
[null,null,"Total",null,{"$f":"+G1213-Adjustments!H1213","v":14519316.548849434},{"$f":"SUM(F1209:F1212)","v":-258718792.03000003},{"$f":"SUM(G1209:G1212)","v":14519316.548849434},{"$f":"SUM(H1209:H1212)","v":0},{"$f":"SUM(I1209:I1212)","v":-244199475.4811506},null,null,null,{"$f":"SUM(M1209:M1212)","v":-236419824.20471975},{"$f":"SUM(N1209:N1212)","v":-7779651.2764308332},null,null,{"$f":"SUM(Q1209:Q1212)","v":-236419824.20471975},{"$f":"SUM(R1209:R1212)","v":0},null,{"$f":"SUM(T1209:T1212)","v":-7546027.6280001607},{"$f":"SUM(U1209:U1212)","v":-233623.64843067271},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1213)","v":-236419824.20471975},null,1204]
[null,null,null,null,{"$f":"+G1214-Adjustments!H1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1215-Adjustments!H1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206]
[null,null,"Production",null,{"$f":"+G1216-Adjustments!H1216","v":37964.647239539394},{"$f":"+'Rate Base'!$AE$263","v":-700755.31},{"$f":"+Adjustments!AY1198","v":37964.647239539394},null,{"$f":"SUM($F$1216:$H$1216)","v":-662790.66276046063},null,null,"Sales",{"$f":"VLOOKUP($L1216,$L$2:$N$7,2,FALSE)*I1216","v":-639506.23894490756},{"$f":"VLOOKUP($L1216,$L$2:$N$7,3,FALSE)*I1216","v":-23284.423815553138},null,"G",{"$f":"IF(P1216=\"G\",M1216,IF(P1216=\"PT\",0,ERR))","v":-639506.23894490756},{"$f":"IF(P1216=\"PT\",M1216,IF(P1216=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1216=\"G\",N1216,IF(S1216=\"PT\",0,ERR))","v":0},{"$f":"IF(S1216=\"PT\",N1216,IF(S1216=\"G\",0,ERR))","v":-23284.423815553138},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1216)","v":-639506.23894490756},null,1207]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1217-Adjustments!H1217","v":0},{"$f":"+'Rate Base'!$AE$264","v":0},{"$f":"+Adjustments!AY1199","v":0},null,{"$f":"SUM($F$1217:$H$1217)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1217,$L$2:$N$7,2,FALSE)*I1217","v":0},{"$f":"VLOOKUP($L1217,$L$2:$N$7,3,FALSE)*I1217","v":0},null,"G",{"$f":"IF(P1217=\"G\",M1217,IF(P1217=\"PT\",0,ERR))","v":0},{"$f":"IF(P1217=\"PT\",M1217,IF(P1217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1217=\"G\",N1217,IF(S1217=\"PT\",0,ERR))","v":0},{"$f":"IF(S1217=\"PT\",N1217,IF(S1217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1217)","v":0},null,1208]
[null,null,"Distribution - Utah",null,{"$f":"+G1218-Adjustments!H1218","v":3471169.1523319259},{"$f":"+'Rate Base'!$AE$265","v":-64071192.340000004},{"$f":"+Adjustments!AY1200","v":3471169.1523319259},null,{"$f":"SUM($F$1218:$H$1218)","v":-60600023.187668078},null,null,"Utah",{"$f":"VLOOKUP($L1218,$L$2:$N$7,2,FALSE)*I1218","v":-60600023.187668078},{"$f":"VLOOKUP($L1218,$L$2:$N$7,3,FALSE)*I1218","v":0},null,"G",{"$f":"IF(P1218=\"G\",M1218,IF(P1218=\"PT\",0,ERR))","v":-60600023.187668078},{"$f":"IF(P1218=\"PT\",M1218,IF(P1218=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1218=\"G\",N1218,IF(S1218=\"PT\",0,ERR))","v":0},{"$f":"IF(S1218=\"PT\",N1218,IF(S1218=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1218)","v":-60600023.187668078},null,1209]
[null,null,"General",null,{"$f":"+G1219-Adjustments!H1219","v":-183533.64892038755},{"$f":"+'Rate Base'!$AE$266","v":3387682.71},{"$f":"+Adjustments!AY1201","v":-183533.64892038755},null,{"$f":"SUM($F$1219:$H$1219)","v":3204149.0610796125},null,null,"Gross Plant",{"$f":"VLOOKUP($L1219,$L$2:$N$7,2,FALSE)*I1219","v":3094426.8444406865},{"$f":"VLOOKUP($L1219,$L$2:$N$7,3,FALSE)*I1219","v":109722.21663892598},null,"G",{"$f":"IF(P1219=\"G\",M1219,IF(P1219=\"PT\",0,ERR))","v":3094426.8444406865},{"$f":"IF(P1219=\"PT\",M1219,IF(P1219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1219=\"G\",N1219,IF(S1219=\"PT\",0,ERR))","v":109722.21663892598},{"$f":"IF(S1219=\"PT\",N1219,IF(S1219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1219)","v":3094426.8444406865},null,1210]
[null,null,"Total",null,{"$f":"+G1220-Adjustments!H1220","v":3325600.1506510777},{"$f":"SUM(F1216:F1219)","v":-61384264.940000005},{"$f":"SUM(G1216:G1219)","v":3325600.1506510777},{"$f":"SUM(H1216:H1219)","v":0},{"$f":"SUM(I1216:I1219)","v":-58058664.789348923},null,null,null,{"$f":"SUM(M1216:M1219)","v":-58145102.582172304},{"$f":"SUM(N1216:N1219)","v":86437.792823372845},null,null,{"$f":"SUM(Q1216:Q1219)","v":-58145102.582172304},{"$f":"SUM(R1216:R1219)","v":0},null,{"$f":"SUM(T1216:T1219)","v":109722.21663892598},{"$f":"SUM(U1216:U1219)","v":-23284.423815553138},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1220)","v":-58145102.582172304},null,1211]
[null,null,null,null,{"$f":"+G1221-Adjustments!H1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212]
["186007","Deferred Pension Asset",null,null,{"$f":"+G1222-Adjustments!H1222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1213]
[null,"General",null,null,{"$f":"+G1223-Adjustments!H1223","v":-112498673.21000002},{"$f":"+'Rate Base'!$AE$270","v":112498673.20999999},{"$f":"+Adjustments!AY1205","v":-112498673.21000002},null,{"$f":"SUM($F$1223:$H$1223)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1223,$L$2:$N$7,2,FALSE)*I1223","v":0},{"$f":"VLOOKUP($L1223,$L$2:$N$7,3,FALSE)*I1223","v":0},null,"G",{"$f":"IF(P1223=\"G\",M1223,IF(P1223=\"PT\",0,ERR))","v":0},{"$f":"IF(P1223=\"PT\",M1223,IF(P1223=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1223=\"G\",N1223,IF(S1223=\"PT\",0,ERR))","v":0},{"$f":"IF(S1223=\"PT\",N1223,IF(S1223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1223)","v":0},null,1214]
[null,"Total",null,null,{"$f":"+G1224-Adjustments!H1224","v":-112498673.21000002},{"$f":"SUM(F1223)","v":112498673.20999999},{"$f":"SUM(G1223)","v":-112498673.21000002},{"$f":"SUM(H1223)","v":0},{"$f":"SUM(I1223)","v":0},null,null,null,{"$f":"SUM(M1223)","v":0},{"$f":"SUM(N1223)","v":0},null,null,{"$f":"SUM(Q1223)","v":0},{"$f":"SUM(R1223)","v":0},null,{"$f":"SUM(T1223)","v":0},{"$f":"SUM(U1223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1224)","v":0},null,1215]
[null,null,null,null,{"$f":"+G1225-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
["Total Other Rate Base",null,null,null,{"$f":"+G1226-Adjustments!H1226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1217]
[null,"Production",null,null,{"$f":"+G1227-Adjustments!H1227","v":-43734416.688410699},{"$f":"F1166+F1202+F1209+F1216+F1181+F1174","v":36421533.499999993},{"$f":"G1166+G1202+G1209+G1216+G1181+G1174","v":-43734416.688410699},{"$f":"H1166+H1202+H1209+H1216+H1181+H1174","v":0},{"$f":"I1166+I1202+I1209+I1216+I1181+I1174","v":-7312883.1884107031},null,null,null,{"$f":"M1166+M1202+M1209+M1216+M1181+M1174","v":-7055975.1161644775},{"$f":"N1166+N1202+N1209+N1216+N1181+N1174","v":-256908.07224622584},null,null,{"$f":"Q1166+Q1202+Q1209+Q1216+Q1181+Q1174","v":-7055975.1161644775},{"$f":"R1166+R1202+R1209+R1216+R1181+R1174","v":0},null,{"$f":"T1166+T1202+T1209+T1216+T1181+T1174","v":0},{"$f":"U1166+U1202+U1209+U1216+U1181+U1174","v":-256908.07224622584},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1227)","v":-7055975.1161644775},null,1218]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1228-Adjustments!H1228","v":971707.04781561764},{"$f":"F1161+F1188+F1182+F1175+F1203+F1210+F1217+F1193","v":-8337529.8135173973},{"$f":"G1161+G1188+G1182+G1175+G1203+G1210+G1217+G1193","v":971707.04781561764},{"$f":"H1161+H1188+H1182+H1175+H1203+H1210+H1217+H1193","v":0},{"$f":"I1161+I1188+I1182+I1175+I1203+I1210+I1217+I1193","v":-7365822.7657017792},null,null,null,{"$f":"M1161+M1188+M1182+M1175+M1203+M1210+M1217+M1193","v":0},{"$f":"N1161+N1188+N1182+N1175+N1203+N1210+N1217+N1193","v":-7365822.7657017792},null,null,{"$f":"Q1161+Q1188+Q1182+Q1175+Q1203+Q1210+Q1217+Q1193","v":0},{"$f":"R1161+R1188+R1182+R1175+R1203+R1210+R1217+R1193","v":0},null,{"$f":"T1161+T1188+T1182+T1175+T1203+T1210+T1217+T1193","v":-7365822.7657017792},{"$f":"U1161+U1188+U1182+U1175+U1203+U1210+U1217+U1193","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1228)","v":0},null,1219]
[null,"Distribution - Utah",null,null,{"$f":"+G1229-Adjustments!H1229","v":24546706.455094341},{"$f":"F1162+F1189+F1204+F1183+F1176+F1211+F1218+F1194","v":-307401217.47648257},{"$f":"G1162+G1189+G1204+G1183+G1176+G1211+G1218+G1194","v":23141037.09527624},{"$f":"H1162+H1189+H1204+H1183+H1176+H1211+H1218+H1194","v":0},{"$f":"I1162+I1189+I1204+I1183+I1176+I1211+I1218+I1194","v":-284260180.38120633},null,null,null,{"$f":"M1162+M1189+M1204+M1183+M1176+M1211+M1218+M1194","v":-284260180.38120633},{"$f":"N1162+N1189+N1204+N1183+N1176+N1211+N1218+N1194","v":0},null,null,{"$f":"Q1162+Q1189+Q1204+Q1183+Q1176+Q1211+Q1218+Q1194","v":-284260180.38120633},{"$f":"R1162+R1189+R1204+R1183+R1176+R1211+R1218+R1194","v":0},null,{"$f":"T1162+T1189+T1204+T1183+T1176+T1211+T1218+T1194","v":0},{"$f":"U1162+U1189+U1204+U1183+U1176+U1211+U1218+U1194","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1229)","v":-284260180.38120633},null,1220]
[null,"General",null,null,{"$f":"+G1230-Adjustments!H1230","v":-113703571.243514},{"$f":"F1170+F1198+F1205+F1212+F1219+F1223+F1184+F1177","v":173936533.87},{"$f":"G1170+G1198+G1205+G1212+G1219+G1223+G1184+G1177","v":-113703571.243514},{"$f":"H1170+H1198+H1205+H1212+H1219+H1223+H1184+H1177","v":0},{"$f":"I1170+I1198+I1205+I1212+I1219+I1223+I1184+I1177","v":60232962.626486018},null,null,null,{"$f":"M1170+M1198+M1205+M1212+M1219+M1223+M1184+M1177","v":58170357.532863811},{"$f":"N1170+N1198+N1205+N1212+N1219+N1223+N1184+N1177","v":2062605.09362221},null,null,{"$f":"Q1170+Q1198+Q1205+Q1212+Q1219+Q1223+Q1184+Q1177","v":58170357.532863811},{"$f":"R1170+R1198+R1205+R1212+R1219+R1223+R1184+R1177","v":0},null,{"$f":"T1170+T1198+T1205+T1212+T1219+T1223+T1184+T1177","v":2062605.09362221},{"$f":"U1170+U1198+U1205+U1212+U1219+U1223+U1184+U1177","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1230)","v":58170357.532863811},null,1221]
[null,null,null,null,{"$f":"+G1231-Adjustments!H1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1222]
[null,null,null,null,{"$f":"+G1232-Adjustments!H1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
[null,"Total Other Rate Base",null,null,{"$f":"+G1233-Adjustments!H1233","v":-134465402.59576023},{"$f":"SUM(F1227:F1231)","v":-105380679.91999996},{"$f":"SUM(G1227:G1231)","v":-133325243.78883284},{"$f":"SUM(H1227:H1231)","v":0},{"$f":"SUM(I1227:I1231)","v":-238705923.7088328},null,null,null,{"$f":"SUM(M1227:M1231)","v":-233145797.96450704},{"$f":"SUM(N1227:N1231)","v":-5560125.7443257943},null,null,{"$f":"SUM(Q1227:Q1231)","v":-233145797.96450704},{"$f":"SUM(R1227:R1231)","v":0},null,{"$f":"SUM(T1227:T1231)","v":-5303217.6720795687},{"$f":"SUM(U1227:U1231)","v":-256908.07224622584},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1233)","v":-233145797.96450704},null,1224]
[null,null,null,null,{"$f":"+G1234-Adjustments!H1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1225]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1235-Adjustments!H1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1226]
[null,"Production",null,null,{"$f":"+G1236-Adjustments!H1236","v":-44682168.303185612},{"$f":"F1149+F1227","v":40162633.36999999},-44682168.303185612,0,-4519534.9331856174,null,null,null,{"$f":"M1149+M1227","v":-4360759.6625817819},-158775.27060384184,null,null,{"$f":"Q1149+Q1227","v":-4360759.6625817819},0,null,{"$f":"T1149+T1227","v":0},-158775.27060384184,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1236)","v":-4360759.6625817819},null,1227]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1237-Adjustments!H1237","v":9893068.5199025031},49736562.126482606,9627557.9670117963,0,59364120.093494408,null,null,null,0,59364120.093494408,null,null,0,0,null,59364120.093494408,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1237)","v":0},null,{"$f":"Y1236+1","v":1228}]
[null,"Distribution - Utah",null,null,{"$f":"+G1238-Adjustments!H1238","v":243513295.77886742},1622599823.2235174,243513295.77886742,0,1866113119.0023854,null,null,null,1866113119.0023854,0,null,null,1866113119.0023854,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1238)","v":1866113119.0023854},null,1229]
[null,"General",null,null,{"$f":"+G1239-Adjustments!H1239","v":-111126771.22914572},57915867.360000014,-111127498.65531802,0,-53211631.295318022,null,null,null,-59476943.631653577,6265312.3363355286,null,null,-59476943.631653577,0,null,6265312.3363355286,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1239)","v":-59476943.631653577},null,1230]
[null,null,null,null,{"$f":"+G1240-Adjustments!H1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1231]
[null,null,null,null,{"$f":"+G1241-Adjustments!H1241","v":-7.3579999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1242-Adjustments!H1242","v":97331186.787375599},{"$f":"F1155+F1233","v":1770414886.0799999},{"$f":"G1155+G1233","v":97331186.787375599},{"$f":"H1155+H1233","v":0},{"$f":"I1155+I1233","v":1867746072.8673759},null,null,null,{"$f":"M1155+M1233","v":1802275415.7081494},{"$f":"N1155+N1233","v":65470657.159226097},null,null,{"$f":"Q1155+Q1233","v":1802275415.7081494},{"$f":"R1155+R1233","v":0},null,{"$f":"T1155+T1233","v":65629432.429829933},{"$f":"U1155+U1233","v":-158775.27060384184},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1242)","v":1802275415.7081494},null,1233]
[null,null,null,null,{"$f":"+G1243-Adjustments!H1243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1244-Adjustments!H1244","v":5352.4017758077371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1235]
[null,null,null,null,{"$f":"+G1245-Adjustments!H1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1246-Adjustments!H1246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1237]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1247-Adjustments!H1247","v":-1405669.3598181012},{"$f":"F640","v":533250128.08997691},{"$f":"G640","v":-1405669.3598181012},{"$f":"H640","v":0},{"$f":"I640","v":531844458.73015881},null,null,null,{"$f":"M640","v":513635741.7398321},{"$f":"I1247-M1247","v":18208716.990326703},null,null,null,null,null,null,null,null,null,null,1238]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1248-Adjustments!H1248","v":-21459239.343605235},{"$f":"F905","v":146680977.94},{"$f":"G905","v":-21459239.343605235},{"$f":"H905","v":0},{"$f":"I905","v":125221738.59639475},null,null,null,{"$f":"M905","v":119709402.13624936},5512336.4601453841,null,null,null,null,null,null,null,null,null,null,1239]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1249-Adjustments!H1249","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1240]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1250-Adjustments!H1250","v":5436865.3562249867},{"$f":"F934","v":24432266.68},{"$f":"G934","v":5436865.3562249867},{"$f":"H934","v":0},{"$f":"I934","v":29869132.036224984},null,null,null,{"$f":"M934","v":28343362.158901293},1525769.8773236908,null,null,null,null,null,null,null,null,null,null,1241]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1251-Adjustments!H1251","v":2938337.8455138858},{"$f":"F936+F938+F940","v":20090121.089999996},{"$f":"G936+G938+G940","v":2932985.4437380782},{"$f":"H936+H938+H940","v":7165705.0887449831},{"$f":"I936+I938+I940","v":30188811.62248306},null,null,null,{"$f":"M936+M938+M940","v":29744657.441616178},{"$f":"N936+N938+N940","v":-34992838.200915888},null,null,null,null,null,null,null,null,null,null,1242]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1252-Adjustments!H1252","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1243]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1253-Adjustments!H1253","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1244]
[null,null,"South Georgia Amortization",null,{"$f":"+G1254-Adjustments!H1254","v":5352.4017758077371},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},null,null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1245]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1255-Adjustments!H1255","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},null,null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1246]
[null,null,null,null,{"$f":"+G1256-Adjustments!H1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1257-Adjustments!H1257","v":-14495057.90346027},{"$f":"SUM(F1247:F1255)","v":724453493.79997683},{"$f":"SUM(G1247:G1255)","v":-14495057.90346027},{"$f":"SUM(H1247:H1255)","v":7165705.0887449831},{"$f":"SUM(I1247:I1255)","v":717124140.98526156},null,null,null,{"$f":"SUM(M1247:M1255)","v":691433163.47659898},{"$f":"SUM(N1247:N1255)","v":-9746014.8731201105},null,null,null,null,null,null,null,null,null,null,1248]
[null,null,null,null,{"$f":"+G1258-Adjustments!H1258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,"Daily Cost of Service",null,{"$f":"+G1259-Adjustments!H1259","v":-39712.487406740467},{"$f":"+F1257/365","v":1984804.0926026762},{"$f":"+G1257/365","v":-39712.487406740467},{"$f":"+H1257/365","v":19632.068736287623},{"$f":"+I1257/365","v":1964723.6739322233},null,null,null,{"$f":"+M1257/365","v":1894337.434182463},{"$f":"+N1257/365","v":-26701.410611287974},null,null,null,null,null,null,null,null,null,null,1250]
[null,null,null,null,{"$f":"+G1260-Adjustments!H1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1261-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"+'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"+'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"+'Control Panel'!$F$21","v":7.3579999999999997},null,null,null,{"$f":"+'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"+'Control Panel'!$F$21","v":7.3579999999999997},null,null,null,null,null,null,null,null,null,null,1252]
[null,null,null,null,{"$f":"+G1262-Adjustments!H1261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253]
[null,null,null,null,{"$f":"+G1263-Adjustments!H1262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1254]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1264-Adjustments!H1263","v":-292204.48233879637},{"$f":"F1259*F1261","v":14604188.513370492},{"$f":"+Adjustments!AY1244","v":-292204.48233879637},{"$f":"+H1259*H1261","v":144452.76176160431},{"$f":"+I1259*I1261","v":14456436.792793298},null,null,null,{"$f":"+M1259*M1261","v":13938534.840714563},{"$f":"+N1259*N1261","v":-196468.97927785691},null,"G",{"$f":"IF(P1264=\"G\",M1264,IF(P1264=\"PT\",0,ERR))","v":13938534.840714563},{"$f":"IF(P1264=\"PT\",M1264,IF(P1264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1264=\"G\",N1264,IF(S1264=\"PT\",0,ERR))","v":-196468.97927785691},{"$f":"IF(S1264=\"PT\",N1264,IF(S1264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1264)","v":13938534.840714563},null,1255]
[null,null,null,null,{"$f":"+G1265-Adjustments!H1264","v":-292204.48233879637},null,{"$f":"G1261*G1259","v":-292204.48233879637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,null,null,{"$f":"+G1266-Adjustments!H1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1257]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1267-Adjustments!H1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258]
[null,"Production",null,null,{"$f":"+G1268-Adjustments!H1267","v":-44682168.303185612},{"$f":"F1236","v":40162633.36999999},-44682168.303185612,0,-4519534.9331856174,null,null,null,{"$f":"M1236","v":-4360759.6625817819},-158775.27060384184,null,null,{"$f":"Q1236","v":-4360759.6625817819},0,null,{"$f":"T1236","v":0},-158775.27060384184,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1268)","v":-4360759.6625817819},null,1259]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1269-Adjustments!H1268","v":9627557.9670117963},{"$f":"F1237","v":49736562.126482606},9627557.9670117963,0,59364120.093494408,null,null,null,0,59364120.093494408,null,null,0,0,null,59364120.093494408,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1269)","v":0},null,1260]
[null,"Distribution - Utah",null,null,{"$f":"+G1270-Adjustments!H1269","v":243513295.77886742},1622599823.2235174,243513295.77886742,0,1866113119.0023854,null,null,null,1866113119.0023854,0,null,null,1866113119.0023854,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1270)","v":1866113119.0023854},null,1261]
[null,"General",null,null,{"$f":"+G1271-Adjustments!H1270","v":-111419703.13765682},{"$f":"F1239+F1264","v":72520055.873370498},{"$f":"G1239+G1264","v":-111419703.13765682},{"$f":"H1239+H1264","v":144452.76176160431},{"$f":"I1239+I1264","v":-38755194.502524726},null,null,null,{"$f":"M1239+M1264","v":-45538408.790939018},{"$f":"N1239+N1264","v":6068843.357057672},null,null,{"$f":"Q1239+Q1264","v":-45538408.790939018},{"$f":"R1239+R1264","v":0},null,{"$f":"T1239+T1264","v":6068843.357057672},{"$f":"U1239+U1264","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1271)","v":-45538408.790939018},null,1262]
[null,null,null,null,{"$f":"+G1272-Adjustments!H1271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!H1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1274-Adjustments!H1273","v":97038982.305036798},{"$f":"F1242+F1264","v":1785019074.5933704},{"$f":"G1242+G1264","v":97038982.305036798},{"$f":"H1242+H1264","v":144452.76176160431},{"$f":"I1242+I1264","v":1882202509.6601691},null,null,null,{"$f":"M1242+M1264","v":1816213950.5488639},{"$f":"N1242+N1264","v":65274188.179948241},null,null,{"$f":"Q1242+Q1264","v":1816213950.5488639},{"$f":"R1242+R1264","v":0},null,{"$f":"T1242+T1264","v":65432963.450552076},{"$f":"U1242+U1264","v":-158775.27060384184},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1274)","v":1816213950.5488639},null,1265]

{"sheet":"Summaries","index":4,"n_rows":74,"n_cols":28,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11},{"$f":"+Adjustments!Q6","v":12},{"$f":"+Adjustments!R6","v":13},{"$f":"+Adjustments!S6","v":14},{"$f":"+Adjustments!T6","v":15},{"$f":"+Adjustments!U6","v":16},{"$f":"+Adjustments!V6","v":17},{"$f":"+Adjustments!W6","v":18},{"$f":"+Adjustments!X6","v":19}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"Y"},{"$f":"+Adjustments!S8","v":"N"},{"$f":"+Adjustments!T8","v":"N"},{"$f":"+Adjustments!U8","v":"Y"},{"$f":"+Adjustments!V8","v":"Y"},{"$f":"+Adjustments!W8","v":"Y"},{"$f":"+Adjustments!X8","v":"Y"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2020"},{"$f":"Adjustments!G9","v":"Expense Dec 2020"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2020 with CET"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency 2020"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2020"},{"$f":"Adjustments!M9","v":"Incentives 2020"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2020"},{"$f":"Adjustments!O9","v":"Advertising DEC 2020"},{"$f":"Adjustments!P9","v":"Don & Membership DEC 2020"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2020"},{"$f":"Adjustments!R9","v":"Pipeline Integrity 2020"},{"$f":"Adjustments!S9","v":"Transition Costs"},{"$f":"Adjustments!T9","v":"Tax Surcredit 2"},{"$f":"Adjustments!U9","v":"2020 EDIT Adjustment"},{"$f":"Adjustments!V9","v":"Own Your Future - Savings"},{"$f":"Adjustments!W9","v":"RNGT - Incremental Volume"},{"$f":"Adjustments!X9","v":"Pension 2020"},{"$f":"Adjustments!AW9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!AY9","v":"RESULTING TOTAL"},{"$f":"Adjustments!AZ9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":0},{"$f":"Adjustments!H363+Adjustments!H365","v":4606688.4574151793},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":0},{"$f":"Adjustments!U363+Adjustments!U365","v":0},{"$f":"Adjustments!V363+Adjustments!V365","v":0},{"$f":"Adjustments!W363+Adjustments!W365","v":599041.79999999993},{"$f":"Adjustments!X363+Adjustments!X365","v":0},{"$f":"Adjustments!AW363+Adjustments!AW365","v":5205730.2574151801},{"$f":"SUM(G11:Y11)","v":5205730.2574151792},{"$f":"+Z11-AA11","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":-659276.92000000004},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},{"$f":"Adjustments!Q364","v":0},{"$f":"Adjustments!R364","v":0},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":0},{"$f":"Adjustments!U364","v":0},{"$f":"Adjustments!V364","v":0},{"$f":"Adjustments!W364","v":0},{"$f":"Adjustments!X364","v":0},{"$f":"Adjustments!AW364","v":-659276.92000000004},{"$f":"SUM(G12:Y12)","v":-659276.92000000004},{"$f":"+Z12-AA12","v":0}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":-746392.43981810124},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},{"$f":"Adjustments!Q366","v":0},{"$f":"Adjustments!R366","v":0},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":0},{"$f":"Adjustments!U366","v":0},{"$f":"Adjustments!V366","v":0},{"$f":"Adjustments!W366","v":0},{"$f":"Adjustments!X366","v":0},{"$f":"Adjustments!AW366","v":-746392.43981810124},-746392.43981810124,0]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"Adjustments!U501+Adjustments!U505","v":0},{"$f":"Adjustments!V501+Adjustments!V505","v":0},{"$f":"Adjustments!W501+Adjustments!W505","v":0},{"$f":"Adjustments!X501+Adjustments!X505","v":0},{"$f":"Adjustments!AW501+Adjustments!AW505","v":0},0,0]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!S502+Adjustments!S506","v":0},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"Adjustments!U502+Adjustments!U506","v":5610271.916442683},{"$f":"Adjustments!V502+Adjustments!V506","v":0},{"$f":"Adjustments!W502+Adjustments!W506","v":0},{"$f":"Adjustments!X502+Adjustments!X506","v":0},{"$f":"Adjustments!AW502+Adjustments!AW506","v":5610271.916442683},{"$f":"SUM(G15:Y15)","v":5610271.916442683},0]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},3201019.0975970784,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},0,{"$f":"SUM(U11:U15)","v":0},{"$f":"SUM(V11:V15)","v":5610271.916442683},{"$f":"SUM(W11:W15)","v":0},{"$f":"SUM(X11:X15)","v":599041.79999999993},{"$f":"SUM(Y11:Y15)","v":0},{"$f":"SUM(Z11:Z15)","v":9410332.8140397631},9410332.8140397612,0]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":-1164593.8399999999},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},{"$f":"Adjustments!Q632+Adjustments!Q635","v":0},{"$f":"Adjustments!R632+Adjustments!R635","v":0},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":0},{"$f":"Adjustments!U632+Adjustments!U635","v":0},{"$f":"Adjustments!V632+Adjustments!V635","v":0},{"$f":"Adjustments!W632+Adjustments!W635","v":0},{"$f":"Adjustments!X632+Adjustments!X635","v":0},{"$f":"Adjustments!AW632+Adjustments!AW635","v":-1164593.8399999999},{"$f":"SUM(G20:Y20)","v":-1164593.8399999999},{"$f":"+Z20-AA20","v":0}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":-241075.5198181014},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},{"$f":"Adjustments!Q634+Adjustments!Q636","v":0},{"$f":"Adjustments!R634+Adjustments!R636","v":0},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":0},{"$f":"Adjustments!U634+Adjustments!U636","v":0},{"$f":"Adjustments!V634+Adjustments!V636","v":0},{"$f":"Adjustments!W634+Adjustments!W636","v":0},{"$f":"Adjustments!X634+Adjustments!X636","v":0},{"$f":"Adjustments!AW634+Adjustments!AW636","v":-241075.5198181014},-241075.5198181014,{"$f":"+Z21-AA21","v":0}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},-1405669.3598181012,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},0,{"$f":"SUM(U20:U21)","v":0},{"$f":"SUM(V20:V21)","v":0},{"$f":"SUM(W20:W21)","v":0},{"$f":"SUM(X20:X21)","v":0},{"$f":"SUM(Y20:Y21)","v":0},{"$f":"SUM(Z20:Z21)","v":-1405669.3598181012},-1405669.3598181012,0]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"Adjustments!U631","v":0},{"$f":"Adjustments!V631","v":0},{"$f":"Adjustments!W631","v":0},{"$f":"Adjustments!X631","v":0},{"$f":"Adjustments!AW631","v":0},{"$f":"SUM(G24:Y24)","v":0},{"$f":"+Z24-AA24","v":0}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"Adjustments!U633","v":0},{"$f":"Adjustments!V633","v":0},{"$f":"Adjustments!W633","v":0},{"$f":"Adjustments!X633","v":0},{"$f":"Adjustments!AW633","v":0},0,0]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},0,{"$f":"SUM(U24:U25)","v":0},{"$f":"SUM(V24:V25)","v":0},{"$f":"SUM(W24:W25)","v":0},{"$f":"SUM(X24:X25)","v":0},{"$f":"SUM(Y24:Y25)","v":0},{"$f":"SUM(Z24:Z25)","v":0},0,0]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":17649.049508999917},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},{"$f":"Adjustments!Q649","v":0},{"$f":"Adjustments!R649","v":0},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":0},{"$f":"Adjustments!U649","v":0},{"$f":"Adjustments!V649","v":0},{"$f":"Adjustments!W649","v":0},{"$f":"Adjustments!X649","v":0},{"$f":"Adjustments!AW649","v":17649.049508999917},{"$f":"SUM(G29:Y29)","v":17649.049508999917},{"$f":"+Z29-AA29","v":0}]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":185988.83515062524},{"$f":"Adjustments!H752","v":0},{"$f":"Adjustments!I752","v":0},{"$f":"Adjustments!J752","v":0},{"$f":"Adjustments!K752","v":0},{"$f":"Adjustments!L752","v":0},{"$f":"Adjustments!M752","v":0},{"$f":"Adjustments!N752","v":0},{"$f":"Adjustments!O752","v":0},{"$f":"Adjustments!P752","v":0},{"$f":"Adjustments!Q752","v":0},{"$f":"Adjustments!R752","v":1092325.9646306131},{"$f":"Adjustments!S752","v":0},{"$f":"Adjustments!T752","v":0},{"$f":"Adjustments!U752","v":0},{"$f":"Adjustments!V752","v":0},{"$f":"Adjustments!W752","v":0},{"$f":"Adjustments!X752","v":0},{"$f":"Adjustments!AW752","v":1278314.7997812387},1278314.7997812384,0]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":-220019.96431156172},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":-663256.65271177026},{"$f":"Adjustments!M805","v":0},{"$f":"Adjustments!N805","v":0},{"$f":"Adjustments!O805","v":0},{"$f":"Adjustments!P805","v":0},{"$f":"Adjustments!Q805","v":0},{"$f":"Adjustments!R805","v":0},{"$f":"Adjustments!S805","v":0},{"$f":"Adjustments!T805","v":0},{"$f":"Adjustments!U805","v":0},{"$f":"Adjustments!V805","v":0},{"$f":"Adjustments!W805","v":1639.949506282125},{"$f":"Adjustments!X805","v":0},{"$f":"Adjustments!AW805","v":-881636.66751704994},-881636.66751704994,0]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":709464.14706320944},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":-24829836.381773278},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":-6175.079999999999},{"$f":"Adjustments!P833","v":0},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!S833","v":0},{"$f":"Adjustments!T833","v":0},{"$f":"Adjustments!U833","v":0},{"$f":"Adjustments!V833","v":0},{"$f":"Adjustments!W833","v":0},{"$f":"Adjustments!X833","v":0},{"$f":"Adjustments!AW833","v":-24126547.314710066},-24126547.314710066,0]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":-871706.74756230984},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-1301370.2881566761},{"$f":"Adjustments!N889","v":0},{"$f":"Adjustments!O889","v":0},{"$f":"Adjustments!P889","v":-151520.98825537215},{"$f":"Adjustments!Q889","v":-370548.18669399992},{"$f":"Adjustments!R889","v":0},{"$f":"Adjustments!S889","v":0},{"$f":"Adjustments!T889","v":0},{"$f":"Adjustments!U889","v":0},{"$f":"Adjustments!V889","v":-500000},{"$f":"Adjustments!W889","v":0},{"$f":"Adjustments!X889","v":5448127},{"$f":"Adjustments!AW889","v":2252980.789331642},2252980.789331642,0]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":-178624.68015103694},0,0,0,-24829836.381773278,-663256.65271177026,-1301370.2881566761,0,-6175.079999999999,-151520.98825537215,{"$f":"SUM(R29:R33)","v":-370548.18669399992},{"$f":"SUM(S29:S33)","v":1092325.9646306131},0,{"$f":"SUM(U29:U33)","v":0},{"$f":"SUM(V29:V33)","v":0},{"$f":"SUM(W29:W33)","v":-500000},{"$f":"SUM(X29:X33)","v":1639.949506282125},{"$f":"SUM(Y29:Y33)","v":5448127},{"$f":"SUM(Z29:Z33)","v":-21459239.343605235},-21459239.343605235,0]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":14987965.404997421},{"$f":"Adjustments!H913","v":0},{"$f":"Adjustments!I913","v":0},{"$f":"Adjustments!J913","v":0},{"$f":"Adjustments!K913","v":0},{"$f":"Adjustments!L913","v":0},{"$f":"Adjustments!M913","v":0},{"$f":"Adjustments!N913","v":0},{"$f":"Adjustments!O913","v":0},{"$f":"Adjustments!P913","v":0},{"$f":"Adjustments!Q913","v":0},{"$f":"Adjustments!R913","v":0},{"$f":"Adjustments!S913","v":0},{"$f":"Adjustments!T913","v":0},{"$f":"Adjustments!U913","v":0},{"$f":"Adjustments!V913","v":0},{"$f":"Adjustments!W913","v":0},{"$f":"Adjustments!X913","v":0},{"$f":"Adjustments!AW913","v":14987965.404997421},{"$f":"SUM(G37:Y37)","v":14987965.404997421},{"$f":"+Z37-AA37","v":0}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":5436865.3562249867},{"$f":"Adjustments!H921","v":0},{"$f":"Adjustments!I921","v":0},{"$f":"Adjustments!J921","v":0},{"$f":"Adjustments!K921","v":0},{"$f":"Adjustments!L921","v":0},{"$f":"Adjustments!M921","v":0},{"$f":"Adjustments!N921","v":0},{"$f":"Adjustments!O921","v":0},{"$f":"Adjustments!P921","v":0},{"$f":"Adjustments!Q921","v":0},{"$f":"Adjustments!R921","v":0},{"$f":"Adjustments!S921","v":0},{"$f":"Adjustments!T921","v":0},{"$f":"Adjustments!U921","v":0},{"$f":"Adjustments!V921","v":0},{"$f":"Adjustments!W921","v":0},{"$f":"Adjustments!X921","v":0},{"$f":"Adjustments!AW921","v":5436865.3562249867},5436865.3562249867,0]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":-5498752.3582114158},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":1140158.8069273939},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":6145402.9042653739},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":164156.51304252163},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":322090.11067963985},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":0},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":1528.3368759500804},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":37501.556875552109},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":91710.950795920871},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":-270351.48569779005},{"$f":"Adjustments!S923+Adjustments!S925+Adjustments!S927+Adjustments!S929","v":0},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":0},{"$f":"Adjustments!U923+Adjustments!U925+Adjustments!U927+Adjustments!U929","v":1388546.4567271164},{"$f":"Adjustments!V923+Adjustments!V925+Adjustments!V927+Adjustments!V929","v":123750.37051747351},{"$f":"Adjustments!W923+Adjustments!W925+Adjustments!W927+Adjustments!W929","v":147857.40069284377},{"$f":"Adjustments!X923+Adjustments!X925+Adjustments!X927+Adjustments!X929","v":-1348415.4697525029},{"$f":"Adjustments!AW923+Adjustments!AW925+Adjustments!AW927+Adjustments!AW929","v":2445184.0937380781},2445184.0937380781,0]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":14926078.40301099},1140158.8069273939,0,0,6145402.9042653739,164156.51304252163,322090.11067963985,0,1528.3368759500804,37501.556875552109,{"$f":"SUM(R37:R39)","v":91710.950795920871},{"$f":"SUM(S37:S39)","v":-270351.48569779005},0,{"$f":"SUM(U37:U39)","v":0},{"$f":"SUM(V37:V39)","v":1388546.4567271164},{"$f":"SUM(W37:W39)","v":123750.37051747351},{"$f":"SUM(X37:X39)","v":147857.40069284377},{"$f":"SUM(Y37:Y39)","v":-1348415.4697525029},{"$f":"SUM(Z37:Z39)","v":22870014.854960486},22870014.854960486,0]
[]
[]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G34+G40","v":0},{"$f":"+H22+H26+H34+H40","v":14747453.722859953},-265510.55289070727,0,0,-18684433.477507904,-499100.1396692486,-979280.17747703625,0,-4646.7431240499191,-114019.43137982005,{"$f":"+R22+R26+R34+R40","v":-278837.23589807906},{"$f":"+S22+S26+S34+S40","v":821974.47893282305},{"$f":"+T22+T26+T34+T40","v":0},0,1388546.4567271164,-376249.62948252651,149497.35019912591,{"$f":"+Y22+Y26+Y34+Y40","v":4099711.5302474974},{"$f":"+Z22+Z26+Z34+Z40","v":5106.1515371501446},5106.1515371501446,0]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":-14747453.722859953},3466529.6504877857,0,0,18684433.477507904,499100.1396692486,979280.17747703625,0,4646.7431240499191,114019.43137982005,{"$f":"+R16-R43","v":278837.23589807906},{"$f":"+S16-S43","v":-821974.47893282305},{"$f":"+T16-T43","v":0},0,4221725.4597155666,376249.62948252651,449544.44980087399,{"$f":"+Y16-Y43","v":-4099711.5302474974},{"$f":"+Z16-Z43","v":9405226.6625026129},9405226.6625026111,0]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1095","v":370106481.21883625},{"$f":"Adjustments!G1095","v":0},{"$f":"Adjustments!H1095","v":0},{"$f":"Adjustments!I1095","v":0},{"$f":"Adjustments!J1095","v":-5037992.5680000009},{"$f":"Adjustments!K1095","v":0},{"$f":"Adjustments!L1095","v":0},{"$f":"Adjustments!M1095","v":0},{"$f":"Adjustments!N1095","v":0},{"$f":"Adjustments!O1095","v":0},{"$f":"Adjustments!P1095","v":0},{"$f":"Adjustments!Q1095","v":0},{"$f":"Adjustments!R1095","v":0},{"$f":"Adjustments!S1095","v":0},{"$f":"Adjustments!T1095","v":0},{"$f":"Adjustments!U1095","v":0},{"$f":"Adjustments!V1095","v":0},{"$f":"Adjustments!W1095","v":0},{"$f":"Adjustments!X1095","v":0},{"$f":"Adjustments!AW1095","v":365068488.65083623},{"$f":"SUM(G52:Y52)","v":365068488.65083623},{"$f":"+Z52-AA52","v":0}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1099","v":5036.8300000000008},{"$f":"Adjustments!G1099","v":0},{"$f":"Adjustments!H1099","v":0},{"$f":"Adjustments!I1099","v":0},{"$f":"Adjustments!J1099","v":0},{"$f":"Adjustments!K1099","v":0},{"$f":"Adjustments!L1099","v":0},{"$f":"Adjustments!M1099","v":0},{"$f":"Adjustments!N1099","v":0},{"$f":"Adjustments!O1099","v":0},{"$f":"Adjustments!P1099","v":0},{"$f":"Adjustments!Q1099","v":0},{"$f":"Adjustments!R1099","v":0},{"$f":"Adjustments!S1099","v":0},{"$f":"Adjustments!T1099","v":0},{"$f":"Adjustments!U1099","v":0},{"$f":"Adjustments!V1099","v":0},{"$f":"Adjustments!W1099","v":0},{"$f":"Adjustments!X1099","v":0},{"$f":"Adjustments!AW1099","v":5036.8300000000008},5036.8300000000008,0]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1106","v":-90575015.069999993},{"$f":"Adjustments!G1106","v":0},{"$f":"Adjustments!H1106","v":0},{"$f":"Adjustments!I1106","v":0},{"$f":"Adjustments!J1106","v":0},{"$f":"Adjustments!K1106","v":0},{"$f":"Adjustments!L1106","v":0},{"$f":"Adjustments!M1106","v":0},{"$f":"Adjustments!N1106","v":0},{"$f":"Adjustments!O1106","v":0},{"$f":"Adjustments!P1106","v":0},{"$f":"Adjustments!Q1106","v":0},{"$f":"Adjustments!R1106","v":0},{"$f":"Adjustments!S1106","v":0},{"$f":"Adjustments!T1106","v":0},{"$f":"Adjustments!U1106","v":0},{"$f":"Adjustments!V1106","v":0},{"$f":"Adjustments!W1106","v":0},{"$f":"Adjustments!X1106","v":0},{"$f":"Adjustments!AW1106","v":-90575015.069999993},-90575015.069999993,0]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1113","v":-48223387.929305762},{"$f":"Adjustments!G1113","v":0},{"$f":"Adjustments!H1113","v":0},{"$f":"Adjustments!I1113","v":0},{"$f":"Adjustments!J1113","v":4462711.9686449943},{"$f":"Adjustments!K1113","v":0},{"$f":"Adjustments!L1113","v":0},{"$f":"Adjustments!M1113","v":0},{"$f":"Adjustments!N1113","v":0},{"$f":"Adjustments!O1113","v":0},{"$f":"Adjustments!P1113","v":0},{"$f":"Adjustments!Q1113","v":0},{"$f":"Adjustments!R1113","v":0},{"$f":"Adjustments!S1113","v":0},{"$f":"Adjustments!T1113","v":0},{"$f":"Adjustments!U1113","v":0},{"$f":"Adjustments!V1113","v":0},{"$f":"Adjustments!W1113","v":0},{"$f":"Adjustments!X1113","v":0},{"$f":"Adjustments!AW1113","v":-43760675.960660771},-43760675.960660771,0]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1120","v":0},{"$f":"Adjustments!G1120","v":0},{"$f":"Adjustments!H1120","v":0},{"$f":"Adjustments!I1120","v":0},{"$f":"Adjustments!J1120","v":387467.42957999994},{"$f":"Adjustments!K1120","v":0},{"$f":"Adjustments!L1120","v":0},{"$f":"Adjustments!M1120","v":0},{"$f":"Adjustments!N1120","v":0},{"$f":"Adjustments!O1120","v":0},{"$f":"Adjustments!P1120","v":0},{"$f":"Adjustments!Q1120","v":0},{"$f":"Adjustments!R1120","v":0},{"$f":"Adjustments!S1120","v":0},{"$f":"Adjustments!T1120","v":0},{"$f":"Adjustments!U1120","v":0},{"$f":"Adjustments!V1120","v":0},{"$f":"Adjustments!W1120","v":0},{"$f":"Adjustments!X1120","v":0},{"$f":"Adjustments!AW1120","v":387467.42957999994},387467.42957999994,0]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1127","v":-5134406.7245959733},{"$f":"Adjustments!G1127","v":0},{"$f":"Adjustments!H1127","v":0},{"$f":"Adjustments!I1127","v":0},{"$f":"Adjustments!J1127","v":0},{"$f":"Adjustments!K1127","v":0},{"$f":"Adjustments!L1127","v":0},{"$f":"Adjustments!M1127","v":0},{"$f":"Adjustments!N1127","v":0},{"$f":"Adjustments!O1127","v":0},{"$f":"Adjustments!P1127","v":0},{"$f":"Adjustments!Q1127","v":0},{"$f":"Adjustments!R1127","v":0},{"$f":"Adjustments!S1127","v":0},{"$f":"Adjustments!T1127","v":0},{"$f":"Adjustments!U1127","v":4665535.4210488871},{"$f":"Adjustments!V1127","v":0},{"$f":"Adjustments!W1127","v":0},{"$f":"Adjustments!X1127","v":0},{"$f":"Adjustments!AW1127","v":-468871.30354708619},{"$f":"Adjustments!Z1127","v":0},{"$f":"Adjustments!AA1127","v":0}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G57)","v":226178708.32493451},0,0,0,-187813.16977500665,0,0,0,0,0,0,0,0,{"$f":"SUM(T52:T57)","v":0},0,4665535.4210488871,0,0,0,{"$f":"SUM(Z52:Z57)","v":230656430.57620838},{"$f":"SUM(AA52:AA56)","v":231125301.87975547},0]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1145","v":2915282.7416666681},{"$f":"Adjustments!G1145","v":0},{"$f":"Adjustments!H1145","v":0},{"$f":"Adjustments!I1145","v":0},{"$f":"Adjustments!J1145","v":0},{"$f":"Adjustments!K1145","v":0},{"$f":"Adjustments!L1145","v":0},{"$f":"Adjustments!M1145","v":0},{"$f":"Adjustments!N1145","v":0},{"$f":"Adjustments!O1145","v":0},{"$f":"Adjustments!P1145","v":0},{"$f":"Adjustments!Q1145","v":0},{"$f":"Adjustments!R1145","v":0},{"$f":"Adjustments!S1145","v":0},{"$f":"Adjustments!T1145","v":0},{"$f":"Adjustments!U1145","v":0},{"$f":"Adjustments!V1145","v":0},{"$f":"Adjustments!W1145","v":0},{"$f":"Adjustments!X1145","v":0},{"$f":"Adjustments!AW1145","v":2915282.7416666681},{"$f":"SUM(G61:Y61)","v":2915282.7416666681},{"$f":"+Z61-AA61","v":0}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1149","v":0},{"$f":"Adjustments!G1149","v":0},{"$f":"Adjustments!H1149","v":0},{"$f":"Adjustments!I1149","v":-44167774.479999997},{"$f":"Adjustments!J1149","v":0},{"$f":"Adjustments!K1149","v":0},{"$f":"Adjustments!L1149","v":0},{"$f":"Adjustments!M1149","v":0},{"$f":"Adjustments!N1149","v":0},{"$f":"Adjustments!O1149","v":0},{"$f":"Adjustments!P1149","v":0},{"$f":"Adjustments!Q1149","v":0},{"$f":"Adjustments!R1149","v":0},{"$f":"Adjustments!S1149","v":0},{"$f":"Adjustments!T1149","v":0},{"$f":"Adjustments!U1149","v":0},{"$f":"Adjustments!V1149","v":0},{"$f":"Adjustments!W1149","v":0},{"$f":"Adjustments!X1149","v":0},{"$f":"Adjustments!AW1149","v":-44167774.479999997},-44167774.479999997,0]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1153","v":-219830.71083333343},{"$f":"Adjustments!G1153","v":0},{"$f":"Adjustments!H1153","v":0},{"$f":"Adjustments!I1153","v":0},{"$f":"Adjustments!J1153","v":0},{"$f":"Adjustments!K1153","v":0},{"$f":"Adjustments!L1153","v":0},{"$f":"Adjustments!M1153","v":0},{"$f":"Adjustments!N1153","v":0},{"$f":"Adjustments!O1153","v":0},{"$f":"Adjustments!P1153","v":0},{"$f":"Adjustments!Q1153","v":0},{"$f":"Adjustments!R1153","v":0},{"$f":"Adjustments!S1153","v":0},{"$f":"Adjustments!T1153","v":0},{"$f":"Adjustments!U1153","v":0},{"$f":"Adjustments!V1153","v":0},{"$f":"Adjustments!W1153","v":0},{"$f":"Adjustments!X1153","v":0},{"$f":"Adjustments!AW1153","v":-219830.71083333343},-219830.71083333343,0]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1160+Adjustments!F1167","v":0},{"$f":"Adjustments!G1160+Adjustments!G1167","v":0},{"$f":"Adjustments!H1160+Adjustments!H1167","v":0},{"$f":"Adjustments!I1160+Adjustments!I1167","v":0},{"$f":"Adjustments!J1160+Adjustments!J1167","v":0},{"$f":"Adjustments!K1160+Adjustments!K1167","v":0},{"$f":"Adjustments!L1160+Adjustments!L1167","v":0},{"$f":"Adjustments!M1160+Adjustments!M1167","v":0},{"$f":"Adjustments!N1160+Adjustments!N1167","v":0},{"$f":"Adjustments!O1160+Adjustments!O1167","v":0},{"$f":"Adjustments!P1160+Adjustments!P1167","v":0},{"$f":"Adjustments!Q1160+Adjustments!Q1167","v":0},{"$f":"Adjustments!R1160+Adjustments!R1167","v":0},{"$f":"Adjustments!S1160+Adjustments!S1167","v":0},{"$f":"Adjustments!T1160+Adjustments!T1167","v":0},{"$f":"Adjustments!U1160+Adjustments!U1167","v":0},{"$f":"Adjustments!V1160+Adjustments!V1167","v":0},{"$f":"Adjustments!W1160+Adjustments!W1167","v":0},{"$f":"Adjustments!X1160+Adjustments!X1167","v":0},{"$f":"Adjustments!AW1160+Adjustments!AW1167","v":0},0,0]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1172","v":155355.94833333377},{"$f":"Adjustments!G1172","v":0},{"$f":"Adjustments!H1172","v":0},{"$f":"Adjustments!I1172","v":0},{"$f":"Adjustments!J1172","v":0},{"$f":"Adjustments!K1172","v":0},{"$f":"Adjustments!L1172","v":0},{"$f":"Adjustments!M1172","v":0},{"$f":"Adjustments!N1172","v":0},{"$f":"Adjustments!O1172","v":0},{"$f":"Adjustments!P1172","v":0},{"$f":"Adjustments!Q1172","v":0},{"$f":"Adjustments!R1172","v":0},{"$f":"Adjustments!S1172","v":0},{"$f":"Adjustments!T1172","v":0},{"$f":"Adjustments!U1172","v":0},{"$f":"Adjustments!V1172","v":0},{"$f":"Adjustments!W1172","v":0},{"$f":"Adjustments!X1172","v":0},{"$f":"Adjustments!AW1172","v":155355.94833333377},155355.94833333377,0]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1177","v":2640376.5899999943},{"$f":"Adjustments!G1177","v":0},{"$f":"Adjustments!H1177","v":0},{"$f":"Adjustments!I1177","v":0},{"$f":"Adjustments!J1177","v":0},{"$f":"Adjustments!K1177","v":0},{"$f":"Adjustments!L1177","v":0},{"$f":"Adjustments!M1177","v":0},{"$f":"Adjustments!N1177","v":0},{"$f":"Adjustments!O1177","v":0},{"$f":"Adjustments!P1177","v":0},{"$f":"Adjustments!Q1177","v":0},{"$f":"Adjustments!R1177","v":0},{"$f":"Adjustments!S1177","v":0},{"$f":"Adjustments!T1177","v":0},{"$f":"Adjustments!U1177","v":0},{"$f":"Adjustments!V1177","v":0},{"$f":"Adjustments!W1177","v":0},{"$f":"Adjustments!X1177","v":0},{"$f":"Adjustments!AW1177","v":2640376.5899999943},2640376.5899999943,0]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1181","v":5102.6324999999852},{"$f":"Adjustments!G1181","v":0},{"$f":"Adjustments!H1181","v":0},{"$f":"Adjustments!I1181","v":0},{"$f":"Adjustments!J1181","v":0},{"$f":"Adjustments!K1181","v":0},{"$f":"Adjustments!L1181","v":0},{"$f":"Adjustments!M1181","v":0},{"$f":"Adjustments!N1181","v":0},{"$f":"Adjustments!O1181","v":0},{"$f":"Adjustments!P1181","v":0},{"$f":"Adjustments!Q1181","v":0},{"$f":"Adjustments!R1181","v":0},{"$f":"Adjustments!S1181","v":0},{"$f":"Adjustments!T1181","v":0},{"$f":"Adjustments!U1181","v":0},{"$f":"Adjustments!V1181","v":0},{"$f":"Adjustments!W1181","v":0},{"$f":"Adjustments!X1181","v":0},{"$f":"Adjustments!AW1181","v":5102.6324999999852},5102.6324999999852,0]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1188","v":0},{"$f":"Adjustments!G1188","v":0},{"$f":"Adjustments!H1188","v":0},{"$f":"Adjustments!I1188","v":0},{"$f":"Adjustments!J1188","v":0},{"$f":"Adjustments!K1188","v":0},{"$f":"Adjustments!L1188","v":0},{"$f":"Adjustments!M1188","v":0},{"$f":"Adjustments!N1188","v":0},{"$f":"Adjustments!O1188","v":0},{"$f":"Adjustments!P1188","v":0},{"$f":"Adjustments!Q1188","v":0},{"$f":"Adjustments!R1188","v":0},{"$f":"Adjustments!S1188","v":0},{"$f":"Adjustments!T1188","v":0},{"$f":"Adjustments!U1188","v":0},{"$f":"Adjustments!V1188","v":0},{"$f":"Adjustments!W1188","v":0},{"$f":"Adjustments!X1188","v":0},{"$f":"Adjustments!AW1188","v":0},0,0]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1195+Adjustments!F1202+Adjustments!F1206)","v":-9998590.3004994877},{"$f":"(Adjustments!G1195+Adjustments!G1202+Adjustments!G1206)","v":0},{"$f":"(Adjustments!H1195+Adjustments!H1202+Adjustments!H1206)","v":0},{"$f":"(Adjustments!I1195+Adjustments!I1202+Adjustments!I1206)","v":0},{"$f":"(Adjustments!J1195+Adjustments!J1202+Adjustments!J1206)","v":0},{"$f":"(Adjustments!K1195+Adjustments!K1202+Adjustments!K1206)","v":0},{"$f":"(Adjustments!L1195+Adjustments!L1202+Adjustments!L1206)","v":0},{"$f":"(Adjustments!M1195+Adjustments!M1202+Adjustments!M1206)","v":0},{"$f":"(Adjustments!N1195+Adjustments!N1202+Adjustments!N1206)","v":0},{"$f":"(Adjustments!O1195+Adjustments!O1202+Adjustments!O1206)","v":0},{"$f":"(Adjustments!P1195+Adjustments!P1202+Adjustments!P1206)","v":0},{"$f":"(Adjustments!Q1195+Adjustments!Q1202+Adjustments!Q1206)","v":0},{"$f":"(Adjustments!R1195+Adjustments!R1202+Adjustments!R1206)","v":0},{"$f":"(Adjustments!S1195+Adjustments!S1202+Adjustments!S1206)","v":0},{"$f":"(Adjustments!T1195+Adjustments!T1202+Adjustments!T1206)","v":0},{"$f":"(Adjustments!U1195+Adjustments!U1202+Adjustments!U1206)","v":0},{"$f":"(Adjustments!V1195+Adjustments!V1202+Adjustments!V1206)","v":0},{"$f":"(Adjustments!W1195+Adjustments!W1202+Adjustments!W1206)","v":0},{"$f":"(Adjustments!X1195+Adjustments!X1202+Adjustments!X1206)","v":-84655166.210000023},{"$f":"(Adjustments!AW1195+Adjustments!AW1202+Adjustments!AW1206)","v":-94653756.510499507},-94653756.510499507,0]
[50,null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1244","v":0},{"$f":"Adjustments!G1244","v":4985.088701732956},{"$f":"Adjustments!H1244","v":-5352.4017758077371},{"$f":"Adjustments!I1244","v":0},{"$f":"Adjustments!J1244","v":0},{"$f":"Adjustments!K1244","v":-376657.70281507709},{"$f":"Adjustments!L1244","v":-10061.31185667488},{"$f":"Adjustments!M1244","v":-19741.21519418091},{"$f":"Adjustments!N1244","v":0},{"$f":"Adjustments!O1244","v":-93.67324905961452},{"$f":"Adjustments!P1244","v":-2298.5067838156597},{"$f":"Adjustments!Q1244","v":-5621.0531006522342},{"$f":"Adjustments!R1244","v":16570.104701336197},{"$f":"Adjustments!S1244","v":0},{"$f":"Adjustments!T1244","v":0},{"$f":"Adjustments!U1244","v":27991.574872871566},{"$f":"Adjustments!V1244","v":-7584.7802020066574},{"$f":"Adjustments!W1244","v":3013.7027473018311},{"$f":"Adjustments!X1244","v":82645.691615235846},{"$f":"Adjustments!AW1244","v":-292204.48233879637},-292204.48233879637,0]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G61:G70)","v":-4502303.0988328252},{"$f":"SUM(H61:H70)","v":4985.088701732956},-5352.4017758077371,-44167774.479999997,0,-376657.70281507709,-10061.31185667488,-19741.21519418091,0,-93.67324905961452,-2298.5067838156597,{"$f":"SUM(R61:R70)","v":-5621.0531006522342},{"$f":"SUM(S61:S70)","v":16570.104701336197},0,{"$f":"SUM(U61:U70)","v":0},{"$f":"SUM(V61:V70)","v":27991.574872871566},{"$f":"SUM(W61:W70)","v":-7584.7802020066574},{"$f":"SUM(X61:X70)","v":3013.7027473018311},{"$f":"SUM(Y61:Y70)","v":-84572520.518384784},{"$f":"SUM(Z61:Z70)","v":-133617448.27117164},-133617448.27117164,0]
[]
[]
[{"$f":"+A71+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G58+G71","v":221676405.2261017},{"$f":"+H58+H71","v":4985.088701732956},-5352.4017758077371,-44167774.479999997,-187813.16977500665,-376657.70281507709,-10061.31185667488,-19741.21519418091,0,-93.67324905961452,-2298.5067838156597,{"$f":"+R58+R71","v":-5621.0531006522342},{"$f":"+S58+S71","v":16570.104701336197},{"$f":"+T58+T71","v":0},0,4693526.9959217589,-7584.7802020066574,3013.7027473018311,{"$f":"+Y58+Y71","v":-84572520.518384784},{"$f":"+Z58+Z71","v":97038982.305036739},{"$f":"+AA58+AA71","v":97507853.608583823},0]

{"sheet":"PROJECTED EXPENSES","index":5,"n_rows":762,"n_cols":50,"rows_kept":762,"cut":false,"hidden":false,"merged":[[2,4,2,5],[4,2,4,4]]}
[null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2019,2020]
[null,null,null,null,null,null,"2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,null,{"$f":"R2","v":"2018-12-01"},{"$f":"AE2","v":"2019-12-01"},{"$f":"AQ2","v":"2020-12-01"},"Inflation Rates","Inflation Rates"]
[null,null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USED","USED","USED"]
[]
[null,null,"UTILITY OPERATING EXPENSES"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,-5605,0,0,-3511,0,0,-3204,0,0,-3003,null,{"$f":"T264+T518","v":0},{"$f":"U264+U518","v":0},{"$f":"V264+V518","v":-5548.95},{"$f":"W264+W518","v":0},0,-3475.89,0,0,-3171.96,0,0,{"$f":"AE264+AE518","v":-2972.97},{"$f":"AF264+AF518","v":0},0,-5493.4605000000001,0,0,-3441.1311000000001,0,0,-3140.2404000000001,0,0,{"$f":"AQ264+AQ518","v":-2943.2402999999999},null,null,{"$f":"SUM(G10:R10)","v":-15323},{"$f":"SUM(T10:AE10)","v":-15169.769999999999},{"$f":"SUM(AF10:AQ10)","v":-15018.0723}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-112933.02,-91176.19,-97866.47,-80511.78,-66064.27,-56602.09,-55580.71,-43121.94,-66327.929999999993,-57680.47,-75117.48,-68581.56,null,{"$f":"T265+T519","v":-111803.68980000001},{"$f":"U265+U519","v":-90264.428100000005},{"$f":"V265+V519","v":-96887.805300000007},-79706.662199999992,-65403.6273,-56036.069099999993,-55024.902900000001,-42690.720600000001,-65664.650699999998,-57103.665300000001,-74366.305200000003,-67895.744399999996,{"$f":"AF265+AF519","v":-110685.652902},-89361.783819000004,-95918.927247,-78909.595577999993,-64749.591027000002,-55475.708408999992,-54474.653871000002,-42263.813393999997,-65008.004193000001,-56532.628646999998,-73622.642147999999,-67216.786955999996,null,null,{"$f":"SUM(G11:R11)","v":-871563.90999999992},{"$f":"SUM(T11:AE11)","v":-862848.27089999989},{"$f":"SUM(AF11:AQ11)","v":-854219.788191}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G12)","v":-112933.02},-91176.19,-103471.47,-80511.78,-66064.27,-60113.09,-55580.71,-43121.94,-69531.929999999993,-57680.47,-75117.48,-71584.56,null,{"$f":"SUM(T10:T12)","v":-111803.68980000001},{"$f":"SUM(U10:U12)","v":-90264.428100000005},{"$f":"SUM(V10:V12)","v":-102436.7553},-79706.662199999992,-65403.6273,-59511.959099999993,-55024.902900000001,-42690.720600000001,-68836.610700000005,-57103.665300000001,-74366.305200000003,-70868.714399999997,{"$f":"SUM(AF10:AF12)","v":-110685.652902},-89361.783819000004,-101412.387747,-78909.595577999993,-64749.591027000002,-58916.83950899999,-54474.653871000002,-42263.813393999997,-68148.244592999996,-56532.628646999998,-73622.642147999999,-70160.027256000001,null,null,{"$f":"SUM(G13:R13)","v":-886886.90999999992},{"$f":"SUM(T13:AE13)","v":-878018.04089999991},{"$f":"SUM(AF13:AQ13)","v":-869237.86049099988}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,500615.73,318307.46999999997,358344.06,660171.82999999996,612600.38,689665.61,486768.92,546012.18999999994,570174.30000000005,853796.51,390964.13,318301.56,null,{"$f":"T272+T526","v":505924.18355108972},{"$f":"U272+U526","v":321682.75431130175},{"$f":"V272+V526","v":362143.88626158971},{"$f":"W272+W526","v":667172.19232439774},619096.30185728939,696978.71991060732,491930.54407029052,551802.02075290843,576220.34211612586,862850.03917180118,395109.85455453448,321676.78164255479,{"$f":"AF272+AF526","v":508481.57613252825},323308.8261936105,363974.4848339649,670544.67632628221,622225.76738007355,700501.87271822535,494417.20030237269,554591.32088952418,579133.07425290253,867211.65373938985,397107.09256715258,323302.82333366247,null,null,{"$f":"SUM(G18:R18)","v":6305722.6899999985},{"$f":"SUM(T18:AE18)","v":6372587.6205244903},{"$f":"SUM(AF18:AQ18)","v":6404800.3686696887}]
[null,628,null,null,"Wyoming",null,33338.69,32084.95,42344.22,40755.29,44378.87,52566,39843.79,38589.42,38775.17,35934.07,38290.92,32925.9,null,{"$f":"T273+T527","v":33692.208430831524},{"$f":"U273+U527","v":32425.173961328655},{"$f":"V273+V527","v":42793.231710093736},41187.452936482623,44849.456831230513,53123.401920564065,40266.287528222638,38998.616378294966,39186.336043225623,36315.109448154384,38696.951129402369,33275.041268049696,{"$f":"AF273+AF527","v":33862.518937217093},32589.079744125022,43009.546914761391,41395.651101371237,45076.166033737245,53391.935029653338,40469.829300596422,39195.750208728175,39384.418776466977,36498.678438363488,38892.560074299996,33443.243039091103,null,null,{"$f":"SUM(G19:R19)","v":469827.29},{"$f":"SUM(T19:AE19)","v":474809.26758588076},{"$f":"SUM(AF19:AQ19)","v":477209.37759841152}]
[null,629,null,null,"Total",null,{"$f":"SUM(G18:G19)","v":533954.41999999993},{"$f":"SUM(H18:H19)","v":350392.42},400688.28,700927.12,656979.25,742231.61,526612.71,584601.61,608949.47000000009,889730.58,429255.05,351227.46,null,{"$f":"SUM(T18:T19)","v":539616.39198192128},{"$f":"SUM(U18:U19)","v":354107.92827263038},{"$f":"SUM(V18:V19)","v":404937.11797168344},708359.64526088035,663945.75868851994,750102.12183117145,532196.83159851318,590800.63713120343,615406.67815935146,899165.14861995552,433806.80568393687,354951.82291060447,{"$f":"SUM(AF18:AF19)","v":542344.09506974532},355897.90593773552,406984.03174872627,711940.32742765348,667301.9334138108,753893.80774787872,534887.02960296907,593787.07109825232,618517.49302936951,903710.33217775333,435999.65264145256,356746.06637275359,null,null,{"$f":"SUM(G20:R20)","v":6775549.9799999995},{"$f":"SUM(T20:AE20)","v":6847396.8881103713},{"$f":"SUM(AF20:AQ20)","v":6882009.746268101}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,86426.37,131295.96,151136.51999999999,111784.04,131568.64000000001,151182.37,134050.23000000001,119348.04,146317.70000000001,111600,132583.32,128400.73,null,{"$f":"T277+T531","v":86991.213363366856},{"$f":"U277+U531","v":132154.05055318281},{"$f":"V277+V531","v":152124.27941051743},{"$f":"W277+W531","v":112514.60953710234},132428.51266538215,152170.42906522017,134926.32120657622,120128.04439362249,147273.96579929371,112329.36673554311,133449.82415139666,129239.89864947539,{"$f":"AF277+AF531","v":86557.595563744311},131495.31334977451,151365.99828353029,111953.7674068854,131768.40737372026,151411.91789992282,134253.76529833322,119529.25221371186,146539.8616234521,111769.4479695707,132784.62801409449,128595.68737446144,null,null,{"$f":"SUM(G23:R23)","v":1535693.9200000002},{"$f":"SUM(T23:AE23)","v":1545730.5155306794},{"$f":"SUM(AF23:AQ23)","v":1538025.6423712014}]
[null,633,null,null,"Wyoming",null,2647.13,3902,4530.21,3393.21,3953.38,4560.1099999999997,3983.1,3565.4,4324.07,3281.1,3950.92,3846.2,null,{"$f":"T278+T532","v":2664.4304351851097},{"$f":"U278+U532","v":3927.5016935671078},{"$f":"V278+V532","v":4559.8173878048819},3415.3864740207191,3979.2174898294033,4589.9128005772181,4009.1317262037792,3588.7018293808733,4352.3301507182787,3302.5437741576211,3976.7414123906096,3871.3370101993364,{"$f":"AF278+AF532","v":2651.1492724344953},3907.9246055310477,4537.0884488013344,3398.362083735009,3959.3826184044929,4567.0338474956907,3989.1477437956723,3570.8135285905682,4330.6354559299416,3286.0818614064374,3956.918883261078,3852.0398815462622,null,null,{"$f":"SUM(G24:R24)","v":45936.829999999994},{"$f":"SUM(T24:AE24)","v":46237.052184034939},{"$f":"SUM(AF24:AQ24)","v":46006.578230932028}]
[null,634,null,null,"Total",null,{"$f":"SUM(G23:G24)","v":89073.5},135197.96,155666.72999999998,115177.25,135522.02000000002,155742.47999999998,138033.33000000002,122913.43999999999,150641.77000000002,114881.1,136534.24000000002,132246.93,null,{"$f":"SUM(T23:T24)","v":89655.643798551959},{"$f":"SUM(U23:U24)","v":136081.55224674992},{"$f":"SUM(V23:V24)","v":156684.09679832231},115929.99601112306,136407.73015521155,156760.34186579738,138935.45293278,123716.74622300337,151626.29595001199,115631.91050970073,137426.56556378727,133111.23565967474,{"$f":"SUM(AF23:AF24)","v":89208.744836178812},135403.23795530555,155903.08673233163,115352.1294906204,135727.78999212474,155978.9517474185,138242.9130421289,123100.06574230244,150870.49707938204,115055.52983097713,136741.54689735555,132447.7272560077,null,null,{"$f":"SUM(G25:R25)","v":1581630.75},{"$f":"SUM(T25:AE25)","v":1591967.5677147144},{"$f":"SUM(AF25:AQ25)","v":1584032.2206021331}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T282+T536","v":0},{"$f":"U282+U536","v":0},{"$f":"V282+V536","v":0},{"$f":"W282+W536","v":0},0,0,0,0,0,0,0,0,{"$f":"AF282+AF536","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF283+AF537","v":-3.0629999999999997},-2.0419999999999998,-1.0209999999999999,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G29:R29)","v":0},{"$f":"SUM(T29:AE29)","v":0},{"$f":"SUM(AF29:AQ29)","v":-6.1259999999999994}]
[null,639,null,null,"Total",null,{"$f":"SUM(G28:G29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T28:T29)","v":0},{"$f":"SUM(U28:U29)","v":0},{"$f":"SUM(V28:V29)","v":0},{"$f":"SUM(W28:W29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF28:AF29)","v":-3.0629999999999997},-2.0419999999999998,-1.0209999999999999,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G30:R30)","v":0},{"$f":"SUM(T30:AE30)","v":0},{"$f":"SUM(AF30:AQ30)","v":-6.1259999999999994}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T287+T541","v":0},{"$f":"U287+U541","v":0},{"$f":"V287+V541","v":0},{"$f":"W287+W541","v":0},0,0,0,0,0,0,0,0,{"$f":"AF287+AF541","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G33:R33)","v":0},{"$f":"SUM(T33:AE33)","v":0},{"$f":"SUM(AF33:AQ33)","v":0}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T288+T542","v":0},{"$f":"U288+U542","v":0},{"$f":"V288+V542","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF288+AF542","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G34:R34)","v":0},{"$f":"SUM(T34:AE34)","v":0},{"$f":"SUM(AF34:AQ34)","v":0}]
[null,644,null,null,"Total",null,{"$f":"SUM(G33:G34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U33:U34)","v":0},{"$f":"SUM(V33:V34)","v":0},{"$f":"SUM(W33:W34)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF33:AF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G35:R35)","v":0},{"$f":"SUM(T35:AE35)","v":0},{"$f":"SUM(AF35:AQ35)","v":0}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,868982.73,1013046.29,890224.61,769449.02,1371768.86,1341852.79,1237611.57,1386597.47,1072008.6000000001,1145326.6599999999,1227702.8799999999,885019.64,null,{"$f":"T292+T546","v":876209.68205307575},{"$f":"U292+U546","v":1021471.3561291925},{"$f":"V292+V546","v":897628.22154581058},{"$f":"W292+W546","v":775848.19340454636},1383177.2659865292,1353012.3970218978,1247904.2480566995,1398129.199097316,1080924.0300600254,1154851.8445303407,1237913.1517843229,892379.96407031873,{"$f":"AF292+AF546","v":870832.62437008251},1015202.8675288814,892119.72418040258,771087.02655757964,1374689.0877600715,1344709.3322948054,1240246.2031137007,1389549.2649721783,1074290.6967613709,1147764.8365794579,1230316.4194495655,886903.67381670023,null,null,{"$f":"SUM(G38:R38)","v":13209591.120000001},{"$f":"SUM(T38:AE38)","v":13319449.553740075},{"$f":"SUM(AF38:AQ38)","v":13237711.757384798}]
[null,648,null,null,"Wyoming",null,-5263.79,49790.6,49070.57,38376.769999999997,66752.45,69874.44,58067.87,66209.759999999995,59523.76,77300.479999999996,53593.52,35425.980000000003,null,{"$f":"T293+T547","v":-5307.566655892183},{"$f":"U293+U547","v":50204.686801119598},{"$f":"V293+V547","v":49478.668624246653},38695.932932895012,67307.601142733678,70455.555377995508,58550.795261718653,66760.397825639695,60018.793266701156,77943.354528288663,54039.234035531583,35720.602493698148,{"$f":"AF293+AF547","v":-5274.9955799846521},49896.594454714927,49175.031651590863,38458.466641732972,66894.552917792418,70023.18902423972,58191.485144567589,66350.707636863284,59650.474449791363,77465.037611814303,53707.610128029242,35501.394986620806,null,null,{"$f":"SUM(G39:R39)","v":618722.41},{"$f":"SUM(T39:AE39)","v":623868.05563467613},{"$f":"SUM(AF39:AQ39)","v":620039.54906777281}]
[null,649,null,null,"Total",null,{"$f":"SUM(G38:G39)","v":863718.94},1062836.8900000001,939295.17999999993,807825.79,1438521.31,1411727.23,1295679.4400000002,1452807.23,1131532.3600000001,1222627.1399999999,1281296.3999999999,920445.62,null,{"$f":"SUM(T38:T39)","v":870902.11539718357},{"$f":"SUM(U38:U39)","v":1071676.0429303122},{"$f":"SUM(V38:V39)","v":947106.89017005719},814544.12633744138,1450484.8671292628,1423467.9523998934,1306455.0433184181,1464889.5969229557,1140942.8233267264,1232795.1990586293,1291952.3858198544,928100.56656401686,{"$f":"SUM(AF38:AF39)","v":865557.62879009789},1065099.4619835964,941294.75583199342,809545.49319931259,1441583.640677864,1414732.5213190452,1298437.6882582684,1455899.9726090415,1133941.1712111621,1225229.8741912721,1284024.0295775947,922405.06880332099,null,null,{"$f":"SUM(G40:R40)","v":13828313.529999999},{"$f":"SUM(T40:AE40)","v":13943317.609374752},{"$f":"SUM(AF40:AQ40)","v":13857751.306452569}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,198248.83,164751.72,279188.40000000002,187497.64,182300.28,217367.78,230660.85,223729.73,214181.88,346007.86,247167.29,244670.42,null,{"$f":"T297+T551","v":199616.79708707827},{"$f":"U297+U551","v":165888.54855278158},{"$f":"V297+V551","v":281114.87059906509},{"$f":"W297+W551","v":188791.4211558578},183558.19805684377,218867.67267947394,232252.46822583018,225273.52174414758,215659.78916339105,348395.40177944151,248872.80683821958,246358.70780347212,{"$f":"AF297+AF551","v":196645.76314933883},163419.51531096653,276930.84484000679,185981.50872567575,180826.17528152955,215610.11473398149,228795.69517219943,221920.62114588794,212449.97635224438,343209.99364974617,245168.66186601936,242691.98189451743,null,null,{"$f":"SUM(G43:R43)","v":2735772.6799999997},{"$f":"SUM(T43:AE43)","v":2754650.2036856026},{"$f":"SUM(AF43:AQ43)","v":2713650.8521221136}]
[null,653,null,null,"Wyoming",null,6315.44,5147.72,8819.75,5887.55,5665.63,6711.07,7181.96,6908.28,6551.46,10356.34,7661.86,7647.09,null,{"$f":"T298+T552","v":6359.0181339058472},{"$f":"U298+U552","v":5183.2405704542853},{"$f":"V298+V552","v":8880.6085065357438},5928.1755846429351,5704.7242804936777,6757.3780810064718,7231.517341149065,6955.9488799037099,6596.6667316226285,10427.80136631723,7714.7287725713268,7699.8568558342849,{"$f":"AF298+AF552","v":6264.3724980564102},5106.0948398995079,8748.4323087121466,5839.9424744644903,5619.8169495970742,6656.8033803711896,7123.88570014777,6852.4187136404016,6498.4840084169373,10272.597234162862,7599.9051638458277,7585.2545960633315,null,null,{"$f":"SUM(G44:R44)","v":84854.15},{"$f":"SUM(T44:AE44)","v":85439.665104437197},{"$f":"SUM(AF44:AQ44)","v":84168.00786737795}]
[null,654,null,null,"Total",null,{"$f":"SUM(G43:G44)","v":204564.27},169899.44,288008.15000000002,193385.19,187965.91,224078.85,237842.81,230638.01,220733.34,356364.2,254829.15,252317.51,null,{"$f":"SUM(T43:T44)","v":205975.81522098411},{"$f":"SUM(U43:U44)","v":171071.78912323585},{"$f":"SUM(V43:V44)","v":289995.47910560085},194719.59674050074,189262.92233733746,225625.0507604804,239483.98556697925,232229.47062405129,222256.45589501367,358823.20314575871,256587.53561079092,254058.5646593064,{"$f":"SUM(AF43:AF44)","v":202910.13564739525},168525.61015086604,285679.27714871895,191821.45120014023,186445.99223112661,222266.91811435268,235919.5808723472,228773.03985952833,218948.46036066132,353482.59088390903,252768.5670298652,250277.23649058078,null,null,{"$f":"SUM(G45:R45)","v":2820626.83},{"$f":"SUM(T45:AE45)","v":2840089.8687900393},{"$f":"SUM(AF45:AQ45)","v":2797818.8599894913}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,197085.79,178716.3,218782.32,222894.55,247586.16,262108.94,274597.7,297291.23,266950.52,242616.68,213853.64,240092.82,null,{"$f":"T302+T556","v":197911.57967218259},{"$f":"U302+U556","v":179465.12148931529},{"$f":"V302+V556","v":219699.0181562301},{"$f":"W302+W556","v":223828.47840435524},248623.54627682571,263207.17674065358,275748.26465849264,298536.88057361293,268069.04296606354,243633.24415027804,214749.68698172638,241098.80917416216,{"$f":"AF302+AF556","v":193559.93818954285},175519.07715652048,214868.31869595865,218906.98117193516,243156.85989429409,257419.82831601705,269685.16522165621,291972.70946369681,262174.79276850109,238276.2835643914,210027.81245674158,235797.5752536651,null,null,{"$f":"SUM(G48:R48)","v":2862576.65},{"$f":"SUM(T48:AE48)","v":2874570.8492438984},{"$f":"SUM(AF48:AQ48)","v":2811365.3421529206}]
[null,658,null,null,"Wyoming",null,29010.58,19895.55,24331.39,26906.959999999999,16190.72,19294.55,16551.509999999998,33425.85,31220.66,25704.720000000001,18297.689999999999,74504.600000000006,null,{"$f":"T303+T557","v":29132.134361418081},{"$f":"U303+U557","v":19978.912375909458},{"$f":"V303+V557","v":24433.338550282835},27019.700191354386,16258.559134222716,19375.394185262725,16620.860844710958,33565.904347469317,31351.474598996327,25812.422804460664,18374.357340790011,74816.774354173875,{"$f":"AF303+AF557","v":28491.582633343525},19539.619920071149,23896.103034448402,26425.596256678386,15901.069084910663,18949.371770511938,16255.404575558696,32827.863743666807,30662.124447616101,25244.864251144161,17970.345530296305,73171.717610065214,null,null,{"$f":"SUM(G49:R49)","v":335334.78000000003},{"$f":"SUM(T49:AE49)","v":336739.83308905136},{"$f":"SUM(AF49:AQ49)","v":329335.66285831138}]
[null,659,null,null,"Total",null,{"$f":"SUM(G48:G49)","v":226096.37},198611.84999999998,243113.71000000002,249801.50999999998,263776.88,281403.49,291149.21000000002,330717.07999999996,298171.18,268321.40000000002,232151.33000000002,314597.42000000004,null,{"$f":"SUM(T48:T49)","v":227043.71403360067},{"$f":"SUM(U48:U49)","v":199444.03386522474},{"$f":"SUM(V48:V49)","v":244132.35670651295},250848.17859570961,264882.10541104845,282582.57092591631,292369.1255032036,332102.78492108226,299420.51756505988,269445.66695473873,233124.04432251639,315915.58352833602,{"$f":"SUM(AF48:AF49)","v":222051.52082288638},195058.69707659163,238764.42173040705,245332.57742861356,259057.92897920476,276369.20008652902,285940.56979721488,324800.5732073636,292836.9172161172,263521.14781553554,227998.15798703788,308969.29286373034,null,null,{"$f":"SUM(G50:R50)","v":3197911.4299999997},{"$f":"SUM(T50:AE50)","v":3211310.6823329492},{"$f":"SUM(AF50:AQ50)","v":3140701.0050112316}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,178257.63,170894.68,250526,178930.61,180691.08,195309.8,171671.51,237428.02,200642.29,183501.79,206625.25,236404.92,null,{"$f":"T307+T561","v":178927.49133821664},{"$f":"U307+U561","v":171536.87264577288},{"$f":"V307+V561","v":251467.43337156487},{"$f":"W307+W561","v":179603.00028064335},181370.08582237409,196043.74044336181,172316.62183853544,238320.23342843683,201396.26901835814,184191.35798435248,207401.71194709503,237293.28879561453,{"$f":"AF307+AF561","v":174878.1264630197},167654.76720910787,245776.39403303227,175538.34774806135,177265.44181575626,191607.01229937302,168416.86965027836,232926.7325467323,196838.40610048431,180022.86487153725,202707.93794326257,231923.02902400336,null,null,{"$f":"SUM(G53:R53)","v":2390883.58},{"$f":"SUM(T53:AE53)","v":2399868.1069143261},{"$f":"SUM(AF53:AQ53)","v":2345555.9297046489}]
[null,663,null,null,"Wyoming",null,11282.71,20559.32,10891.74,5203.58,7270,8809.17,8174.23,6690.66,10117.75,4650.68,3005.78,10627.81,null,{"$f":"T308+T562","v":11325.108472476662},{"$f":"U308+U562","v":20636.57836817209},{"$f":"V308+V562","v":10932.669274847352},5223.1341535154334,7297.3194024224094,8842.273337034032,8204.9473423470881,6715.8023429176774,10155.770754313526,4668.1564509570635,3017.0752012948051,10667.747471562434,{"$f":"AF308+AF562","v":11068.806346329058},20169.545409942286,10685.248564801015,5104.9277458723091,7132.1714497503026,8642.1610412650462,8019.2585735477878,6563.8148874809303,9925.932281390802,4562.5099199346278,2948.7948143370659,10426.322290972596,null,null,{"$f":"SUM(G54:R54)","v":107283.43},{"$f":"SUM(T54:AE54)","v":107686.58257186058},{"$f":"SUM(AF54:AQ54)","v":105249.49332562383}]
[null,664,null,null,"Total",null,{"$f":"SUM(G53:G54)","v":189540.34},191454,261417.74,184134.18999999997,187961.08,204118.97,179845.74000000002,244118.68,210760.04,188152.47,209631.03,247032.73,null,{"$f":"SUM(T53:T54)","v":190252.5998106933},{"$f":"SUM(U53:U54)","v":192173.45101394496},{"$f":"SUM(V53:V54)","v":262400.10264641221},184826.13443415877,188667.4052247965,204886.01378039585,180521.56918088254,245036.03577135451,211552.03977267168,188859.51443530954,210418.78714838982,247961.03626717697,{"$f":"SUM(AF53:AF54)","v":185946.93280934874},187824.31261905015,256461.64259783327,180643.27549393367,184397.61326550657,200249.17334063805,176436.12822382615,239490.54743421322,206764.3383818751,184585.37479147187,205656.73275759965,242349.35131497597,null,null,{"$f":"SUM(G55:R55)","v":2498167.0099999998},{"$f":"SUM(T55:AE55)","v":2507554.689486187},{"$f":"SUM(AF55:AQ55)","v":2450805.4230302721}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,1329781,1206345.21,1477886.1,1057921.23,1051759.8600000001,1430409.52,819368.66,1154548.18,1200900.83,703850.45,1172166.53,1194568.49,null,{"$f":"T312+T566","v":1349652.5550250448},{"$f":"U312+U566","v":1224372.2048357769},{"$f":"V312+V566","v":1499970.8605409455},{"$f":"W312+W566","v":1073730.2541431547},1067476.811837275,1451784.8152441252,831612.87871946394,1171801.1469832365,1218846.466855217,714368.42472409189,1189682.7764341203,1212419.4996626587,{"$f":"AF312+AF566","v":1335968.7028396551},1211958.5445878166,1484762.9616920054,1062843.9219312295,1056653.8820023879,1437065.4648877473,823181.32523149787,1159920.4939764403,1206488.8309384519,707125.5888598254,1177620.8252307407,1200127.0254563913,null,null,{"$f":"SUM(G58:R58)","v":13799506.059999999},{"$f":"SUM(T58:AE58)","v":14005718.69500511},{"$f":"SUM(AF58:AQ58)","v":13863717.567634191}]
[null,668,null,null,"Wyoming",null,115882.92,88487.79,96464.14,84573.7,90802.22,80800.160000000003,45630.89,65139.91,70406.81,25473.42,80042.33,130252.57,null,{"$f":"T313+T567","v":117614.61403175627},{"$f":"U313+U567","v":89810.105470013194},{"$f":"V313+V567","v":97905.649892195506},85837.525346595896,92159.121107119325,82007.595529213038,46312.774266263972,66113.326905408845,71458.932717239077,25854.081527880211,81238.440912193662,132198.99660100311,{"$f":"AF313+AF567","v":116422.14343088938},88899.539114672109,96913.004461894772,84967.23617148248,91224.738560981845,81176.13723194765,45843.218486892947,65443.017358340876,70734.425162322266,25591.952264538086,80414.780916830365,130858.6579176807,null,null,{"$f":"SUM(G59:R59)","v":973956.8600000001},{"$f":"SUM(T59:AE59)","v":988511.16430688195},{"$f":"SUM(AF59:AQ59)","v":978488.8510784735}]
[null,669,null,null,"Total",null,{"$f":"SUM(G58:G59)","v":1445663.92},1294833,1574350.24,1142494.93,1142562.08,1511209.68,864999.55,1219688.0899999999,1271307.6400000001,729323.87,1252208.8600000001,1324821.06,null,{"$f":"SUM(T58:T59)","v":1467267.1690568011},{"$f":"SUM(U58:U59)","v":1314182.31030579},{"$f":"SUM(V58:V59)","v":1597876.5104331411},1159567.7794897505,1159635.9329443944,1533792.4107733383,877925.65298572788,1237914.4738886454,1290305.399572456,740222.50625197205,1270921.2173463139,1344618.4962636619,{"$f":"SUM(AF58:AF59)","v":1452390.8462705445},1300858.0837024888,1581675.9661539001,1147811.1581027121,1147878.6205633697,1518241.6021196949,869024.54371839087,1225363.5113347811,1277223.2561007743,732717.54112436343,1258035.606147571,1330985.683374072,null,null,{"$f":"SUM(G60:R60)","v":14773462.92},{"$f":"SUM(T60:AE60)","v":14994229.859311994},{"$f":"SUM(AF60:AQ60)","v":14842206.418712661}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,1240.43,1321.43,1519.59,1760.4,1750.69,1816.17,1262.21,2134.5300000000002,1148.48,1173.25,1299.75,1697.24,null,{"$f":"T317+T571","v":1243.2369564485782},{"$f":"U317+U571","v":1324.420250525902},{"$f":"V317+V571","v":1523.0286647772907},{"$f":"W317+W571","v":1764.3835912805052},1754.6516186201247,1820.2797926470773,1265.0662421893696,2139.3602062576556,1151.0788837274679,1175.9049355088914,1302.6911910740946,1701.0806671579894,{"$f":"AF317+AF571","v":1211.7021496215584},1290.8262228214537,1484.3969184423336,1719.629857544393,1710.144737164504,1774.1082472031355,1232.9777337486414,2085.0951600910212,1121.8816739335289,1146.0780108861388,1269.6483227353581,1657.9326172566721,null,null,{"$f":"SUM(G63:R63)","v":18124.170000000002},{"$f":"SUM(T63:AE63)","v":18165.183000214947},{"$f":"SUM(AF63:AQ63)","v":17704.421651448738}]
[null,673,null,null,"Wyoming",null,40.229999999999997,42.09,50.24,58.21,57.87,60.07,41.7,70.599999999999994,38,38.72,43,56.13,null,{"$f":"T318+T572","v":40.321036058404175},{"$f":"U318+U572","v":42.185245033513098},{"$f":"V318+V572","v":50.35368758573766},58.341722817790391,58.000953435243602,60.205931792899307,41.79436250647413,70.759760022951397,38.085989814053164,38.807619094740488,43.097304263270686,56.25701600691589,{"$f":"AF318+AF572","v":39.298289689281368},41.115212851649346,49.076462192132652,56.861880258838397,56.529754519480818,58.678803421206368,40.734245091797995,68.964932937192756,37.119935575259554,37.823260670369741,42.004137624635831,54.830052206297857,null,null,{"$f":"SUM(G64:R64)","v":596.86},{"$f":"SUM(T64:AE64)","v":598.210628431994},{"$f":"SUM(AF64:AQ64)","v":583.03696703814273}]
[null,674,null,null,"Total",null,{"$f":"SUM(G63:G64)","v":1280.6600000000001},1363.52,1569.83,1818.6100000000001,1808.56,1876.24,1303.9100000000001,2205.13,1186.48,1211.97,1342.75,1753.3700000000001,null,{"$f":"SUM(T63:T64)","v":1283.5579925069824},{"$f":"SUM(U63:U64)","v":1366.6054955594152},{"$f":"SUM(V63:V64)","v":1573.3823523630283},1822.7253140982957,1812.6525720553684,1880.4857244399766,1306.8606046958437,2210.1199662806071,1189.164873541521,1214.7125546036318,1345.7884953373652,1757.3376831649052,{"$f":"SUM(AF63:AF64)","v":1251.0004393108397},1331.9414356731031,1533.4733806344661,1776.4917378032314,1766.6744916839848,1832.7870506243419,1273.7119788404393,2154.0600930282139,1159.0016095087885,1183.9012715565086,1311.6524603599939,1712.7626694629698,null,null,{"$f":"SUM(G65:R65)","v":18721.029999999995},{"$f":"SUM(T65:AE65)","v":18763.39362864694},{"$f":"SUM(AF65:AQ65)","v":18287.458618486882}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T322+T576","v":0},{"$f":"U322+U576","v":0},{"$f":"V322+V576","v":0},{"$f":"W322+W576","v":0},0,0,0,0,0,0,0,0,{"$f":"AF322+AF576","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G68:R68)","v":0},{"$f":"SUM(T68:AE68)","v":0},{"$f":"SUM(AF68:AQ68)","v":0}]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T323+T577","v":0},{"$f":"U323+U577","v":0},{"$f":"V323+V577","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF323+AF577","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G69:R69)","v":0},{"$f":"SUM(T69:AE69)","v":0},{"$f":"SUM(AF69:AQ69)","v":0}]
[null,679,null,null,"Total",null,{"$f":"SUM(G68:G69)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T68:T69)","v":0},{"$f":"SUM(U68:U69)","v":0},{"$f":"SUM(V68:V69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF68:AF69)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G70:R70)","v":0},{"$f":"SUM(T70:AE70)","v":0},{"$f":"SUM(AF70:AQ70)","v":0}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T327+T581","v":0},{"$f":"U327+U581","v":0},{"$f":"V327+V581","v":0},{"$f":"W327+W581","v":0},0,0,0,0,0,0,0,0,{"$f":"AF327+AF581","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G73:R73)","v":0},{"$f":"SUM(T73:AE73)","v":0},{"$f":"SUM(AF73:AQ73)","v":0}]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T328+T582","v":0},{"$f":"U328+U582","v":0},{"$f":"V328+V582","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF328+AF582","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G74:R74)","v":0},{"$f":"SUM(T74:AE74)","v":0},{"$f":"SUM(AF74:AQ74)","v":0}]
[null,684,null,null,"Total",null,{"$f":"SUM(G73:G74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T73:T74)","v":0},{"$f":"SUM(U73:U74)","v":0},{"$f":"SUM(V73:V74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF73:AF74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G75:R75)","v":0},{"$f":"SUM(T75:AE75)","v":0},{"$f":"SUM(AF75:AQ75)","v":0}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,125996.84,1275860.8899999999,710234.14,670620.28,686416.54,670243.98,703570.81,707481.82,736699.77,657156.76,652654.96,687512.19,null,{"$f":"T332+T586","v":128667.59176611081},{"$f":"U332+U586","v":1302905.2803615299},{"$f":"V332+V586","v":725288.95473787119},{"$f":"W332+W586","v":684835.40076969331},700966.49368528835,684451.12434830389,718484.38230380951,722478.29388185532,752315.57601403131,671086.49488368176,666489.27034525131,702085.36815006472,{"$f":"AF332+AF586","v":128542.6273227834},1301639.8736586152,724584.54013559059,684170.27543818299,700285.7015256451,683786.37223345519,717786.57643333636,721776.60904753278,751584.91263662057,670434.7227543788,665841.963128965,701403.48931799119,null,null,{"$f":"SUM(G78:R78)","v":8284448.9800000004},{"$f":"SUM(T78:AE78)","v":8460054.2312474921},{"$f":"SUM(AF78:AQ78)","v":8451837.6636330988}]
[null,688,null,null,"Wyoming",null,4790.4799999999996,3678.23,1963.75,3223.92,3019.05,4778.05,1149.8,2834.28,1886.85,1309.44,2513.14,1408.66,null,{"$f":"T333+T587","v":4892.0236809408752},{"$f":"U333+U587","v":3756.1973463926702},{"$f":"V333+V587","v":2005.3755580751081},3292.2573490462141,3083.044724942918,4879.3302025516332,1174.1722809292216,2894.3581600209382,1926.845510759525,1337.1961658896857,2566.4109637280089,1438.5193296692969,{"$f":"AF333+AF587","v":4887.2724533190467},3752.5492551835569,2003.4278987085384,3289.0598452982463,3080.0504125250227,4874.5913030804986,1173.0319021948194,2891.5471036290955,1924.9741212874371,1335.8974552182867,2563.9184159696379,1437.1222119896981,null,null,{"$f":"SUM(G79:R79)","v":32555.649999999994},{"$f":"SUM(T79:AE79)","v":33245.731272946105},{"$f":"SUM(AF79:AQ79)","v":33213.442378403888}]
[null,689,null,null,"Total",null,{"$f":"SUM(G78:G79)","v":130787.31999999999},1279539.1199999999,712197.89,673844.20000000007,689435.59000000008,675022.03,704720.6100000001,710316.1,738586.62,658466.19999999995,655168.1,688920.85,null,{"$f":"SUM(T78:T79)","v":133559.61544705168},{"$f":"SUM(U78:U79)","v":1306661.4777079227},{"$f":"SUM(V78:V79)","v":727294.33029594633},688127.65811873949,704049.53841023124,689330.45455085556,719658.55458473868,725372.65204187622,754242.42152479081,672423.6910495715,669055.68130897928,703523.88747973402,{"$f":"SUM(AF78:AF79)","v":133429.89977610245},1305392.4229137988,726587.96803429909,687459.33528348128,703365.75193817017,688660.96353653574,718959.6083355312,724668.15615116188,753509.88675790804,671770.62020959705,668405.88154493459,702840.6115299809,null,null,{"$f":"SUM(G80:R80)","v":8317004.6299999999},{"$f":"SUM(T80:AE80)","v":8493299.9625204392},{"$f":"SUM(AF80:AQ80)","v":8485051.1060115024}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,95656.48,104899.97,112753.96,101817.09,82963.72,93341.62,71623.679999999993,90924.62,91900.05,85381.26,84989.92,94927.73,null,{"$f":"T337+T591","v":96017.363605419727},{"$f":"U337+U591","v":105295.72655911677},{"$f":"V337+V591","v":113179.34734030516},{"$f":"W337+W591","v":102201.21576474217},83276.717576250274,93693.770323337405,71893.894959528392,91267.651697246431,92246.761706120218,85703.37823960153,85310.561829533501,95285.864247222053,{"$f":"AF337+AF591","v":93654.347616392508},102704.36728728827,110393.96980700959,99686.013327581371,81227.252690346271,91387.938658805084,70124.564737122448,89021.527536539012,89976.541355733076,83594.192510173787,83211.043429252153,92940.850675825117,null,null,{"$f":"SUM(G83:R83)","v":1111180.1000000001},{"$f":"SUM(T83:AE83)","v":1115372.2538484237},{"$f":"SUM(AF83:AQ83)","v":1087922.6096320685}]
[null,693,null,null,"Wyoming",null,0,0,0,0,0,0,21848.47,2996.07,3028.21,2813.41,2800.51,3127.98,null,{"$f":"T338+T592","v":0},{"$f":"U338+U592","v":0},{"$f":"V338+V592","v":0},0,0,0,21930.897814890377,3007.3732859215593,3039.6345406350738,2824.0241637693953,2811.0754958850052,3139.780943334742,{"$f":"AF338+AF592","v":0},0,0,0,0,0,21391.171871119692,2933.3609313560892,2964.8282269579222,2754.5240858479719,2741.8940885466773,3062.5099967835267,null,null,{"$f":"SUM(G84:R84)","v":36614.65},{"$f":"SUM(T84:AE84)","v":36752.786244436153},{"$f":"SUM(AF84:AQ84)","v":35848.289200611878}]
[null,694,null,null,"Total",null,{"$f":"SUM(G83:G84)","v":95656.48},104899.97,112753.96,101817.09,82963.72,93341.62,93472.15,93920.69,94928.260000000009,88194.67,87790.43,98055.709999999992,null,{"$f":"SUM(T83:T84)","v":96017.363605419727},{"$f":"SUM(U83:U84)","v":105295.72655911677},{"$f":"SUM(V83:V84)","v":113179.34734030516},102201.21576474217,83276.717576250274,93693.770323337405,93824.792774418776,94275.024983167983,95286.396246755292,88527.402403370928,88121.637325418502,98425.645190556796,{"$f":"SUM(AF83:AF84)","v":93654.347616392508},102704.36728728827,110393.96980700959,99686.013327581371,81227.252690346271,91387.938658805084,91515.736608242136,91954.8884678951,92941.369582690997,86348.716596021754,85952.937517798826,96003.360672608644,null,null,{"$f":"SUM(G85:R85)","v":1147794.75},{"$f":"SUM(T85:AE85)","v":1152125.0400928599},{"$f":"SUM(AF85:AQ85)","v":1123770.8988326807}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,1175.21,2228.34,2620.58,1873.93,1750.32,1587.68,1780.29,1618.96,1598.74,1715.26,1950.66,2101.4699999999998,null,{"$f":"T342+T596","v":1179.1313671288408},{"$f":"U342+U596","v":2235.7753853591116},{"$f":"V342+V596","v":2629.3241872265362},{"$f":"W342+W596","v":1880.1828122665299},1756.1603581597781,1592.9776711933341,1786.2303601788651,1624.3620443383807,1604.0745755086862,1720.9833721474592,1957.1688401252072,2108.4820534885212,{"$f":"AF342+AF596","v":1149.940380901209},2180.4257523143947,2564.2317231661486,1833.6363526367222,1712.6842415389624,1553.5413619261506,1742.0098201296901,1584.148772614104,1564.3635474187581,1678.378109226953,1908.7164876139177,2056.2837384403324,null,null,{"$f":"SUM(G88:R88)","v":22001.440000000002},{"$f":"SUM(T88:AE88)","v":22074.853027121251},{"$f":"SUM(AF88:AQ88)","v":21528.360287927342}]
[null,698,null,null,"Wyoming",null,57.77,45.48,78.47,51.57,47.27,47.57,56.03,50.48,49.37,53.42,60.38,65.03,null,{"$f":"T343+T597","v":57.962763318073492},{"$f":"U343+U597","v":45.631754815751805},{"$f":"V343+V597","v":78.731833781707223},51.7420755463571,47.427727575650572,47.728728596862652,56.216957395043401,50.648438502619861,49.534734724135156,53.598248510498273,60.581472202618606,65.246988031405891,{"$f":"AF343+AF597","v":56.527816989868072},44.502079222766127,76.782721121601995,50.461130728189303,46.253590256379837,46.547139591622354,54.825230845461434,49.394568143474807,48.308435603077498,52.271351628851491,59.081696206477979,63.631710902737041,null,null,{"$f":"SUM(G89:R89)","v":662.83999999999992},{"$f":"SUM(T89:AE89)","v":665.05172300072388},{"$f":"SUM(AF89:AQ89)","v":648.58747124050797}]
[null,699,null,null,"Total",null,{"$f":"SUM(G88:G89)","v":1232.98},2273.8200000000002,2699.0499999999997,1925.5,1797.59,1635.25,1836.32,1669.44,1648.11,1768.68,2011.0400000000002,2166.5,null,{"$f":"SUM(T88:T89)","v":1237.0941304469143},{"$f":"SUM(U88:U89)","v":2281.4071401748633},{"$f":"SUM(V88:V89)","v":2708.0560210082435},1931.9248878128869,1803.5880857354286,1640.7063997901969,1842.4473175739085,1675.0104828410006,1653.6093102328214,1774.5816206579575,2017.7503123278259,2173.7290415199273,{"$f":"SUM(AF88:AF89)","v":1206.4681978910771},2224.9278315371607,2641.0144442877508,1884.0974833649116,1758.9378317953422,1600.088501517773,1796.8350509751515,1633.5433407575788,1612.6719830218356,1730.6494608558046,1967.7981838203957,2119.9154493430697,null,null,{"$f":"SUM(G90:R90)","v":22664.280000000002},{"$f":"SUM(T90:AE90)","v":22739.904750121972},{"$f":"SUM(AF90:AQ90)","v":22176.947759167851}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,80679.95,87710.83,113921.94,102620.79,94831.85,136731.44,108164.7,77577.5,135666.78,73740.09,84998.95,115573.18,null,{"$f":"T347+T601","v":81182.422494793253},{"$f":"U347+U601","v":88257.090620767456},{"$f":"V347+V601","v":114631.44268813364},{"$f":"W347+W601","v":103259.90943883151},95422.46013616593,137582.99962260108,108838.34675681582,78060.650522091601,136511.7089495986,74199.341238858964,85528.321107211988,116292.96656513533,{"$f":"AF347+AF601","v":79366.100582528743},86282.48475559392,112066.75448605019,100949.64041250099,93287.541025090846,134504.80844167597,106403.26945764154,76314.173074489052,133457.4861187668,72539.254175352384,83614.766929197795,113691.10452501147,null,null,{"$f":"SUM(G93:R93)","v":1212218},{"$f":"SUM(T93:AE93)","v":1219767.6601410052},{"$f":"SUM(AF93:AQ93)","v":1192477.3839838996}]
[null,703,null,null,"Wyoming",null,6874.47,8771.08,8744.64,2382.38,6274.31,7884.67,2306.7399999999998,3084.08,1395.43,3730.2,1601.51,1587.25,null,{"$f":"T348+T602","v":6917.2840088247631},{"$f":"U348+U602","v":8825.7060433928291},{"$f":"V348+V602","v":8799.1013758048794},2397.2173966784258,6313.3862289615481,7933.7755064550929,2321.1063128526898,3103.2875648502759,1404.1206994043671,3753.4315823209831,1611.4841599385766,1597.135349053397,{"$f":"AF348+AF602","v":6762.521264224586},8628.2455244135163,8602.2360920898445,2343.5836376423736,6172.134694505462,7756.2704523248576,2269.1754129463679,3033.8566581234281,1372.7058300839069,3669.4547826684166,1575.4298774841286,1561.4020974184884,null,null,{"$f":"SUM(G94:R94)","v":54636.759999999995},{"$f":"SUM(T94:AE94)","v":54977.036228537821},{"$f":"SUM(AF94:AQ94)","v":53747.016323925367}]
[null,704,null,null,"Total",null,{"$f":"SUM(G93:G94)","v":87554.42},96481.91,122666.58,105003.17,101106.16,144616.11000000002,110471.44,80661.58,137062.21,77470.289999999994,86600.459999999992,117160.43,null,{"$f":"SUM(T93:T94)","v":88099.706503618014},{"$f":"SUM(U93:U94)","v":97082.796664160283},{"$f":"SUM(V93:V94)","v":123430.54406393852},105657.12683550995,101735.84636512748,145516.77512905619,111159.45306966851,81163.938086941882,137915.82964900296,77952.77282117994,87139.805267150572,117890.10191418872,{"$f":"SUM(AF93:AF94)","v":86128.621846753333},94910.730280007439,120668.99057814004,103293.22405014336,99459.675719596315,142261.07889400082,108672.4448705879,79348.029732612486,134830.1919488507,76208.708958020798,85190.196806681924,115252.50662242995,null,null,{"$f":"SUM(G95:R95)","v":1266854.7599999998},{"$f":"SUM(T95:AE95)","v":1274744.6963695432},{"$f":"SUM(AF95:AQ95)","v":1246224.4003078251}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,100215.6,59159.72,66011.009999999995,64762.78,59933.48,55675.67,56645.52,63631.49,49749.48,51210.49,38317.11,57895,null,{"$f":"T352+T606","v":100448.37079394537},{"$f":"U352+U606","v":59297.1302933474},{"$f":"V352+V606","v":66164.333785985771},{"$f":"W352+W606","v":64913.20452191784},60072.687505852475,55804.987889723161,56777.090560510012,63779.286874411031,49865.033127037801,51329.43661525382,38406.109158977168,58029.472727953202,{"$f":"AF352+AF606","v":98066.564339349308},57891.091683110106,64595.46177711284,63373.998974861432,58648.259078437935,54481.754080117062,55430.806497350677,62266.968496857386,48682.646027855655,50112.3259495987,37495.4331771992,56653.492494448248,null,null,{"$f":"SUM(G98:R98)","v":723207.35},{"$f":"SUM(T98:AE98)","v":724887.14385491505},{"$f":"SUM(AF98:AQ98)","v":707698.80257629848}]
[null,708,null,null,"Wyoming",null,1123.48,6584.79,13902.01,7324.75,3243.45,18113.939999999999,7722.17,951.01,3733.21,5584.56,3761.47,-42648.3,null,{"$f":"T353+T607","v":1126.0895072182552},{"$f":"U353+U607","v":6600.0844930356507},{"$f":"V353+V607","v":13934.300201377195},7341.7631982740349,3250.9835619566425,18156.013252021428,7740.1062857866555,953.2189111151356,3741.8811276055303,5597.5312586167784,3770.2067671131208,-42747.359214846998,{"$f":"AF353+AF607","v":1099.3879566052813},6443.5849528027957,13603.893586540191,7167.6771594906259,3173.8970590054091,17725.50244122784,7556.5748360973048,930.61642451239686,3653.1545852871427,5464.8040080282562,3680.8085743689821,-41733.744605768676,null,null,{"$f":"SUM(G99:R99)","v":29396.539999999994},{"$f":"SUM(T99:AE99)","v":29464.819349273435},{"$f":"SUM(AF99:AQ99)","v":28766.156978197556}]
[null,709,null,null,"Total",null,{"$f":"SUM(G98:G99)","v":101339.08},65744.509999999995,79913.01999999999,72087.53,63176.93,73789.61,64367.689999999995,64582.5,53482.69,56795.049999999996,42078.58,15246.699999999997,null,{"$f":"SUM(T98:T99)","v":101574.46030116364},{"$f":"SUM(U98:U99)","v":65897.214786383047},{"$f":"SUM(V98:V99)","v":80098.633987362962},72254.967720191868,63323.671067809119,73961.001141744593,64517.196846296669,64732.505785526169,53606.914254643329,56926.967873870599,42176.31592609029,15282.113513106204,{"$f":"SUM(AF98:AF99)","v":99165.952295954587},64334.676635912903,78199.355363653027,70541.676134352063,61822.156137443344,72207.256521344898,62987.381333447978,63197.58492136978,52335.800613142797,55577.129957626959,41176.241751568181,14919.747888679572,null,null,{"$f":"SUM(G100:R100)","v":752603.89},{"$f":"SUM(T100:AE100)","v":754351.96320418851},{"$f":"SUM(AF100:AQ100)","v":736464.95955449599}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T357+T611","v":0},{"$f":"U357+U611","v":0},{"$f":"V357+V611","v":0},{"$f":"W357+W611","v":0},0,0,0,0,0,0,0,0,{"$f":"AF357+AF611","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G103:R103)","v":0},{"$f":"SUM(T103:AE103)","v":0},{"$f":"SUM(AF103:AQ103)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T358+T612","v":0},{"$f":"U358+U612","v":0},{"$f":"V358+V612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF358+AF612","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G104:R104)","v":0},{"$f":"SUM(T104:AE104)","v":0},{"$f":"SUM(AF104:AQ104)","v":0}]
[null,714,null,null,"Total",null,{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T103:T104)","v":0},{"$f":"SUM(U103:U104)","v":0},{"$f":"SUM(V103:V104)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF103:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G105:R105)","v":0},{"$f":"SUM(T105:AE105)","v":0},{"$f":"SUM(AF105:AQ105)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T362+T616","v":0},{"$f":"U362+U616","v":0},{"$f":"V362+V616","v":0},{"$f":"W362+W616","v":0},0,0,0,0,0,0,0,0,{"$f":"AF362+AF616","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G108:R108)","v":0},{"$f":"SUM(T108:AE108)","v":0},{"$f":"SUM(AF108:AQ108)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T363+T617","v":0},{"$f":"U363+U617","v":0},{"$f":"V363+V617","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF363+AF617","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G109:R109)","v":0},{"$f":"SUM(T109:AE109)","v":0},{"$f":"SUM(AF109:AQ109)","v":0}]
[null,719,null,null,"Total",null,{"$f":"SUM(G108:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T108:T109)","v":0},{"$f":"SUM(U108:U109)","v":0},{"$f":"SUM(V108:V109)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF108:AF109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G110:R110)","v":0},{"$f":"SUM(T110:AE110)","v":0},{"$f":"SUM(AF110:AQ110)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":3764362.5900000003},4714538.8099999996,4633149.2300000004,4132104.1900000004,4705921.8600000003,5247293.3699999992,4297776.6500000004,4908323.78,4687939.4200000009,4457077.0599999996,4455274.3900000006,4207165.3900000006,null,{"$f":"T18+T23+T28+T33+T38+T43+T48+T53+T58+T63+T68+T73+T78+T83+T88+T93+T98+T103+T108","v":3803971.6190739009},{"$f":"U18+U23+U28+U33+U38+U43+U48+U53+U58+U63+U68+U73+U78+U83+U88+U93+U98+U103+U108","v":4775886.3319879686},{"$f":"V18+V23+V28+V33+V38+V43+V48+V53+V58+V63+V68+V73+V78+V83+V88+V93+V98+V103+V108","v":4687565.0012900233},4180342.4461487895,4758979.8933828557,5307011.0907531455,4345736.3579589203,4963340.6521994807,4742084.1392344991,4505835.2183609018,4506173.9351635883,4255970.1842092788,{"$f":"AF18+AF23+AF28+AF33+AF38+AF43+AF48+AF53+AF58+AF63+AF68+AF73+AF78+AF83+AF88+AF93+AF98+AF103+AF108","v":3768915.6090994887},4740547.980696423,4645488.0814062729,4148589.4242309569,4723457.2048060577,5265814.0661732536,4311716.428669367,4923458.9172962951,4704303.470157735,4474885.6207435355,4469074.9490025397,4217744.9495223742,null,null,{"$f":"SUM(G113:R113)","v":54210926.740000002},{"$f":"SUM(T113:AE113)","v":54832896.869763352},{"$f":"SUM(AF113:AQ113)","v":54393996.701804303}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,206100.11000000002,238989.6,261191.13,218137.89,247655.21999999997,273499.8,212558.26000000004,230515.80000000002,231050.74999999997,196230.56000000003,215623.03000000003,258826.90000000002,null,{"$f":"T19+T24+T29+T34+T39+T44+T49+T54+T59+T64+T69+T74+T79+T84+T89+T94+T99+T104+T109","v":208513.62820604164},{"$f":"U19+U24+U29+U34+U39+U44+U49+U54+U59+U64+U69+U74+U79+U84+U89+U94+U99+U104+U109","v":241436.0041232348},{"$f":"V19+V24+V29+V34+V39+V44+V49+V54+V59+V64+V69+V74+V79+V84+V89+V94+V99+V104+V109","v":263851.84660263133},220448.62936186985,250308.84258492375,276228.56485307106,214460.60832497664,232778.34462944855,233320.40686575932,197928.05893841787,217920.384967305,261799.93646576974,{"$f":"AF19+AF24+AF29+AF34+AF39+AF44+AF49+AF54+AF59+AF64+AF69+AF74+AF79+AF84+AF89+AF94+AF99+AF104+AF109","v":206327.5223191134},239016.35311343029,261298.85114566222,218497.82612875514,248336.76312598583,273868.22146513057,212377.74302340235,230712.12669601274,231187.58571672914,196236.49652542613,216154.05230110043,259284.38178557207,null,null,{"$f":"SUM(G114:R114)","v":2790379.0500000003},{"$f":"SUM(T114:AE114)","v":2818995.2559234495},{"$f":"SUM(AF114:AQ114)","v":2793297.9233463202}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G20+G25+G30+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110","v":3970462.6999999997},4953528.41,4894340.3599999994,4350242.080000001,4953577.08,5520793.1700000018,4510334.910000002,5138839.580000001,4918990.1700000009,4653307.62,4670897.419999999,4465992.29,null,{"$f":"T20+T25+T30+T35+T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110","v":4012485.247279943},{"$f":"U20+U25+U30+U35+U40+U45+U50+U55+U60+U65+U70+U75+U80+U85+U90+U95+U100+U105+U110","v":5017322.3361112056},{"$f":"V20+V25+V30+V35+V40+V45+V50+V55+V60+V65+V70+V75+V80+V85+V90+V95+V100+V105+V110","v":4951416.8478926551},4400791.0755106593,5009288.7359677795,5583239.6556062177,4560196.9662838969,5196118.9968289286,4975404.5461002588,4703763.2772993185,4724094.320130893,4517770.1206750469,{"$f":"AF20+AF25+AF30+AF35+AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110","v":3975243.1314186021},4979564.3338098517,4906786.9325519344,4367087.2503597122,4971793.9679320427,5539682.2876383839,4524094.17169277,5154171.0439923061,4935491.055874465,4671122.1172689609,4685229.0013036402,4477029.3313079467,null,null,{"$f":"SUM(G116:R116)","v":57001305.790000007},{"$f":"SUM(T116:AE116)","v":57651892.125686809},{"$f":"SUM(AF116:AQ116)","v":57187294.625150621}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,49329.96,39583.4,52387.48,46115.22,48951.7,48550.96,46162.18,46397.37,45527.65,26808.66,44570.62,43672.72,null,{"$f":"T375+T629","v":49344.358261195332},{"$f":"U375+U629","v":39594.953468362823},{"$f":"V375+V629","v":52402.770679749294},{"$f":"W375+W629","v":46128.679953801715},48965.987855951134,48565.130889320892,46175.653660327029,46410.912306785503,45540.938455865558,26816.484820635917,44583.62912119933,43685.467045196681,{"$f":"AF375+AF629","v":47980.577951430139},38500.627393223913,50954.46190953708,44853.774622102879,47612.664954624386,47222.886880442769,44899.450068436083,45128.2066319605,44282.277134837088,26075.330304411094,43351.425933724073,42478.087278217579,null,null,{"$f":"SUM(G121:R121)","v":538057.92000000004},{"$f":"SUM(T121:AE121)","v":538214.96651839116},{"$f":"SUM(AF121:AQ121)","v":523339.77106294769}]
[null,731,null,null,"Wyoming",null,1471.52,1150.81,1513.67,1333.51,1417.25,1403.09,1334.88,1341.69,1317.73,730.04,1285.42,1262.24,null,{"$f":"T376+T630","v":1471.9495022601711},{"$f":"U376+U630","v":1151.1458945145343},{"$f":"V376+V630","v":1514.1118048590258},1333.8992203700668,1417.6636621168775,1403.4995291441664,1335.2696202410143,1342.0816079206868,1318.1146145572575,730.25308159591123,1285.7951840241856,1262.6084183245071,{"$f":"AF376+AF630","v":1431.2677339914421},1119.3305024428425,1472.2647540711823,1297.032888411253,1378.4822469279188,1364.7095825310246,1298.3654131445692,1304.9891309795162,1281.684537833358,710.07033307268125,1250.2583523345111,1227.7124229051308,null,null,{"$f":"SUM(G122:R122)","v":15561.849999999999},{"$f":"SUM(T122:AE122)","v":15566.392139928406},{"$f":"SUM(AF122:AQ122)","v":15136.167898645432}]
[null,732,null,null,"Total",null,{"$f":"SUM(G121:G122)","v":50801.479999999996},40734.21,53901.15,47448.73,50368.95,49954.049999999996,47497.06,47739.060000000005,46845.380000000005,27538.7,45856.04,44934.96,null,{"$f":"SUM(T121:T122)","v":50816.307763455501},{"$f":"SUM(U121:U122)","v":40746.099362877358},{"$f":"SUM(V121:V122)","v":53916.882484608323},47462.579174171784,50383.651518068014,49968.630418465058,47510.923280568044,47752.993914706189,46859.053070422815,27546.737902231827,45869.424305223518,44948.075463521185,{"$f":"SUM(AF121:AF122)","v":49411.845685421584},39619.957895666754,52426.726663608264,46150.807510514132,48991.147201552303,48587.596462973794,46197.815481580648,46433.195762940013,45563.961672670448,26785.400637483777,44601.684286058582,43705.799701122713,null,null,{"$f":"SUM(G123:R123)","v":553619.77},{"$f":"SUM(T123:AE123)","v":553781.35865831957},{"$f":"SUM(AF123:AQ123)","v":538475.93896159308}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,128021.24,142361.5,138016.1,118011.53,128259.91,128287.22,124976,129764.63,125260.11,-55619.43,112250.86,110356.41,null,{"$f":"T380+T634","v":128347.30696791328},{"$f":"U380+U634","v":142724.09125948619},{"$f":"V380+V634","v":138367.62363193964},{"$f":"W380+W634","v":118312.10248130003},128586.58485456732,128613.96441246953,125294.31081609527,130095.13733961401,125579.14443731823,-55761.091328207447,112536.76019566953,110637.48507784249,{"$f":"AF380+AF634","v":125495.78458515767},139553.15647012892,135293.47751110347,115683.53460288989,125729.74637858305,125756.51763839135,122510.61756873051,127204.78299735801,122789.12297422797,-54522.234013896887,110036.50445862493,108179.42598393312,null,null,{"$f":"SUM(G126:R126)","v":1329946.08},{"$f":"SUM(T126:AE126)","v":1333333.420146008},{"$f":"SUM(AF126:AQ126)","v":1303710.4371552318}]
[null,736,null,null,"Wyoming",null,4853.21,4464.3500000000004,4383.42,3766.98,4105.3500000000004,4030.76,3959.89,4092.37,3961.16,-1712.75,3545.83,3487.37,null,{"$f":"T381+T635","v":4865.5710071996364},{"$f":"U381+U635","v":4475.720590288015},{"$f":"V381+V635","v":4394.5844635569092},3776.5744059500589,4115.8062260662591,4041.0262471601282,3969.9757430030363,4102.7931663236441,3971.2489776619823,-1717.1123323699524,3554.8611423076036,3496.2522461170638,{"$f":"AF381+AF635","v":4757.4714688479271},4376.2824505742074,4296.9489443023031,3692.669361869931,4024.3643886489235,3951.2458141670095,3881.7738558142378,4011.6404431230449,3883.0188027185422,-1678.9628427925618,3475.8819540850373,3418.5751855609374,null,null,{"$f":"SUM(G127:R127)","v":42937.94000000001},{"$f":"SUM(T127:AE127)","v":43047.301883264394},{"$f":"SUM(AF127:AQ127)","v":42090.909826919538}]
[null,737,null,null,"Total",null,{"$f":"SUM(G126:G127)","v":132874.45000000001},146825.85,142399.52000000002,121778.51,132365.26,132317.98000000001,128935.89,133857,129221.27,-57332.18,115796.69,113843.78,null,{"$f":"SUM(T126:T127)","v":133212.8779751129},{"$f":"SUM(U126:U127)","v":147199.81184977421},{"$f":"SUM(V126:V127)","v":142762.20809549655},122088.67688725008,132702.39108063359,132654.99065962966,129264.2865590983,134197.93050593766,129550.39341498021,-57478.203660577397,116091.62133797714,114133.73732395955,{"$f":"SUM(AF126:AF127)","v":130253.2560540056},143929.43892070313,139590.42645540577,119376.20396475983,129754.11076723198,129707.76345255836,126392.39142454475,131216.42344048104,126672.1417769465,-56201.19685668945,113512.38641270997,111598.00116949406,null,null,{"$f":"SUM(G128:R128)","v":1372884.02},{"$f":"SUM(T128:AE128)","v":1376380.7220292727},{"$f":"SUM(AF128:AQ128)","v":1345801.3469821517}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,647801.07999999996,473564.31,676316.36,611522.88,650162.48,641372.04,653204.43999999994,640188.84,597489.26,612655.51,633455.4,624769.56999999995,null,{"$f":"T385+T639","v":647153.2245460155},{"$f":"U385+U639","v":473090.70594079426},{"$f":"V385+V639","v":675639.98687255033},{"$f":"W385+W639","v":610911.30579107115},649512.2629478086,640730.61412564514,652551.18073247792,639548.59742495837,596891.7205890005,612042.80306600244,632821.89143013803,624144.74798919377,{"$f":"AF385+AF639","v":626319.53938546986},457860.5835430189,653889.2325929089,591244.35007931129,628602.63369631115,620103.69088535511,631543.72015765053,618959.72663169727,577676.09481442242,592339.42126982892,612449.57225023233,604051.77049790963,null,null,{"$f":"SUM(G131:R131)","v":7462502.1699999999},{"$f":"SUM(T131:AE131)","v":7455039.0414556554},{"$f":"SUM(AF131:AQ131)","v":7215040.3358041169}]
[null,741,null,null,"Wyoming",null,18352.78,15565.84,20335.689999999999,18638.78,20072.25,18474,24920.57,18288.78,17113.3,17545.93,18259.849999999999,11932.61,null,{"$f":"T386+T640","v":18334.425679536726},{"$f":"U386+U640","v":15550.272853461978},{"$f":"V386+V640","v":20315.352603098727},18620.139655530958,20052.176065210882,18455.524449361972,24895.647338261151,18270.48968490864,17096.185263574007,17528.382597260676,18241.588617336918,11920.676388421631,{"$f":"AF386+AF640","v":17744.188873601233},15049.665769232619,19661.344179737567,18020.704911926212,19406.64003590422,17861.38913292205,24094.186325875471,17682.3111587313,16545.810904429734,16964.094588557484,17654.340497931513,11536.916238031667,null,null,{"$f":"SUM(G132:R132)","v":219500.38},{"$f":"SUM(T132:AE132)","v":219280.86119596424},{"$f":"SUM(AF132:AQ132)","v":212221.59261688107}]
[null,742,null,null,"Total",null,{"$f":"SUM(G131:G132)","v":666153.86},489130.15,696652.04999999993,630161.66,670234.73,659846.04,678125.00999999989,658477.62,614602.56000000006,630201.44000000006,651715.25,636702.17999999993,null,{"$f":"SUM(T131:T132)","v":665487.65022555226},{"$f":"SUM(U131:U132)","v":488640.97879425623},{"$f":"SUM(V131:V132)","v":695955.33947564906},629531.44544660207,669564.43901301944,659186.13857500709,677446.82807073905,657819.08710986702,613987.90585257451,629571.18566326308,651063.48004747496,636065.42437761545,{"$f":"SUM(AF131:AF132)","v":644063.72825907113},472910.24931225152,673550.57677264651,609265.05499123747,648009.2737322154,637965.08001827716,655637.90648352599,636642.03779042861,594221.90571885218,609303.51585838641,630103.9127481638,615588.68673594133,null,null,{"$f":"SUM(G133:R133)","v":7682002.5499999998},{"$f":"SUM(T133:AE133)","v":7674319.9026516201},{"$f":"SUM(AF133:AQ133)","v":7427261.9284209972}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,165490.22,197134.76,248735.76,202843.32,275311.96000000002,214163.37,289321.44,295743,207635.55,43507.07,151965.35999999999,169325.73,null,{"$f":"T390+T644","v":168165.17959345793},{"$f":"U390+U644","v":200321.21728711959},{"$f":"V390+V644","v":252756.2882671571},{"$f":"W390+W644","v":206122.04961195446},279762.06205796875,217625.0752364108,293997.98923367111,300523.34638571402,210991.7405133452,44210.311885108043,154421.70574420944,172062.68621338086,{"$f":"AF390+AF644","v":170449.58739260311},203042.44264549192,256189.8078435424,208922.07527034383,283562.43641617522,220581.36155181492,297991.74882862426,304605.7484499726,213857.91755873073,44810.878432339392,156519.41794486943,174400.03894762677,null,null,{"$f":"SUM(G136:R136)","v":2461177.54},{"$f":"SUM(T136:AE136)","v":2500959.6520294971},{"$f":"SUM(AF136:AQ136)","v":2534933.461282135}]
[null,746,null,null,"Wyoming",null,3186.99,15540.69,21441.49,29326.09,9964.01,3714.82,4288.53,3757.01,5199.97,2699.01,3286.16,4084.42,null,{"$f":"T391+T645","v":3238.5040379579796},{"$f":"U391+U645","v":15791.887429095541},{"$f":"V391+V645","v":21788.067093036265},29800.112608611616,10125.066793197875,3774.8658045011325,4357.8491686211546,3817.7377574603338,5284.0215508239298,2742.636400957947,3339.2770072626504,4150.4399645798485,{"$f":"AF391+AF645","v":3282.4968782103988},16006.409311053871,22084.042933670797,30204.926552991135,10262.608831360374,3826.1447488424992,4417.047539249148,3869.5990876674391,5355.8013334800953,2779.8932218986092,3384.638778690829,4206.8208244456737,null,null,{"$f":"SUM(G137:R137)","v":106489.18999999999},{"$f":"SUM(T137:AE137)","v":108210.46561610627},{"$f":"SUM(AF137:AQ137)","v":109680.43004156087}]
[null,747,null,null,"Total",null,{"$f":"SUM(G136:G137)","v":168677.21},212675.45,270177.25,232169.41,285275.97000000003,217878.19,293609.97000000003,299500.01,212835.52,46206.080000000002,155251.51999999999,173410.15000000002,null,{"$f":"SUM(T136:T137)","v":171403.68363141592},{"$f":"SUM(U136:U137)","v":216113.10471621514},{"$f":"SUM(V136:V137)","v":274544.35536019335},235922.16222056607,289887.12885116664,221399.94104091194,298355.83840229228,304341.08414317435,216275.76206416913,46952.948286065992,157760.9827514721,176213.12617796072,{"$f":"SUM(AF136:AF137)","v":173732.0842708135},219048.85195654578,278273.85077721317,239127.00182333495,293825.04524753557,224407.50630065741,302408.79636787338,308475.34753764002,219213.71889221083,47590.771654238,159904.05672356026,178606.85977207244,null,null,{"$f":"SUM(G138:R138)","v":2567666.73},{"$f":"SUM(T138:AE138)","v":2609170.1176456031},{"$f":"SUM(AF138:AQ138)","v":2644613.8913236954}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T395+T649","v":0},{"$f":"U395+U649","v":0},{"$f":"V395+V649","v":0},{"$f":"W395+W649","v":0},0,0,0,0,0,0,0,0,{"$f":"AF395+AF649","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G141:R141)","v":0},{"$f":"SUM(T141:AE141)","v":0},{"$f":"SUM(AF141:AQ141)","v":0}]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T396+T650","v":0},{"$f":"U396+U650","v":0},{"$f":"V396+V650","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF396+AF650","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G142:R142)","v":0},{"$f":"SUM(T142:AE142)","v":0},{"$f":"SUM(AF142:AQ142)","v":0}]
[null,752,null,null,"Total",null,{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T141:T142)","v":0},{"$f":"SUM(U141:U142)","v":0},{"$f":"SUM(V141:V142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF141:AF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G143:R143)","v":0},{"$f":"SUM(T143:AE143)","v":0},{"$f":"SUM(AF143:AQ143)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,134310.02000000002,135435.69,79540.099999999991,62307.119999999995,40702.509999999995,32104.169999999995,28248.91,27519.760000000002,29978.52,42768.2,80794.430000000008,-61300.69,null,{"$f":"T400+T654","v":134310.02000000002},{"$f":"U400+U654","v":135435.69},{"$f":"V400+V654","v":79540.099999999991},{"$f":"W400+W654","v":62307.119999999995},40702.509999999995,32104.169999999995,28248.91,27519.760000000002,29978.52,42768.2,80794.430000000008,-61300.69,{"$f":"AF400+AF654","v":134310.02000000002},135435.69,79540.099999999991,62307.119999999995,40702.509999999995,32104.169999999995,28248.91,27519.760000000002,29978.52,42768.2,80794.430000000008,-61300.69,null,null,{"$f":"SUM(G146:R146)","v":632408.74},{"$f":"SUM(T146:AE146)","v":632408.74},{"$f":"SUM(AF146:AQ146)","v":632408.74}]
[null,756,null,null,"Wyoming",null,11799.67,11603.679999999998,7658.86,5180.8999999999996,2756.3,1999.75,1944.31,2042.35,2494.25,5259.6,7832.69,-6080.6,null,{"$f":"T401+T655","v":11799.67},{"$f":"U401+U655","v":11603.679999999998},{"$f":"V401+V655","v":7658.86},5180.8999999999996,2756.3,1999.75,1944.31,2042.35,2494.25,5259.6,7832.69,-6080.6,{"$f":"AF401+AF655","v":11799.67},11603.679999999998,7658.86,5180.8999999999996,2756.3,1999.75,1944.31,2042.35,2494.25,5259.6,7832.69,-6080.6,null,null,{"$f":"SUM(G147:R147)","v":54491.76},{"$f":"SUM(T147:AE147)","v":54491.76},{"$f":"SUM(AF147:AQ147)","v":54491.76}]
[null,757,null,null,"Total",null,{"$f":"SUM(G146:G147)","v":146109.69000000003},147039.37,87198.959999999992,67488.01999999999,43458.81,34103.919999999998,30193.22,29562.11,32472.77,48027.799999999996,88627.12000000001,-67381.290000000008,null,{"$f":"SUM(T146:T147)","v":146109.69000000003},{"$f":"SUM(U146:U147)","v":147039.37},{"$f":"SUM(V146:V147)","v":87198.959999999992},67488.01999999999,43458.81,34103.919999999998,30193.22,29562.11,32472.77,48027.799999999996,88627.12000000001,-67381.290000000008,{"$f":"SUM(AF146:AF147)","v":146109.69000000003},147039.37,87198.959999999992,67488.01999999999,43458.81,34103.919999999998,30193.22,29562.11,32472.77,48027.799999999996,88627.12000000001,-67381.290000000008,null,null,{"$f":"SUM(G148:R148)","v":686900.5},{"$f":"SUM(T148:AE148)","v":686900.5},{"$f":"SUM(AF148:AQ148)","v":686900.5}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,52084.56,50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,{"$f":"T405+T659","v":52084.56},{"$f":"U405+U659","v":50441.35},{"$f":"V405+V659","v":35518.410000000003},{"$f":"W405+W659","v":11616.87},5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,{"$f":"AF405+AF659","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,null,{"$f":"SUM(G151:R151)","v":212317.90000000002},{"$f":"SUM(T151:AE151)","v":212317.90000000002},{"$f":"SUM(AF151:AQ151)","v":212317.90000000002}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T406+T660","v":0},{"$f":"U406+U660","v":0},{"$f":"V406+V660","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF406+AF660","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G152:R152)","v":0},{"$f":"SUM(T152:AE152)","v":0},{"$f":"SUM(AF152:AQ152)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G151:G152)","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,{"$f":"SUM(T151:T152)","v":52084.56},{"$f":"SUM(U151:U152)","v":50441.35},{"$f":"SUM(V151:V152)","v":35518.410000000003},11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,{"$f":"SUM(AF151:AF152)","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,null,{"$f":"SUM(G153:R153)","v":212317.90000000002},{"$f":"SUM(T153:AE153)","v":212317.90000000002},{"$f":"SUM(AF153:AQ153)","v":212317.90000000002}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,171701.26,166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,{"$f":"T410+T664","v":171701.26},{"$f":"U410+U664","v":166207.99},{"$f":"V410+V664","v":117216.17},{"$f":"W410+W664","v":83290.820000000007},37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,{"$f":"AF410+AF664","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,null,{"$f":"SUM(G156:R156)","v":752545.07000000007},{"$f":"SUM(T156:AE156)","v":752545.07000000007},{"$f":"SUM(AF156:AQ156)","v":752545.07000000007}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T411+T665","v":0},{"$f":"U411+U665","v":0},{"$f":"V411+V665","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF411+AF665","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G157:R157)","v":0},{"$f":"SUM(T157:AE157)","v":0},{"$f":"SUM(AF157:AQ157)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G156:G157)","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,{"$f":"SUM(T156:T157)","v":171701.26},{"$f":"SUM(U156:U157)","v":166207.99},{"$f":"SUM(V156:V157)","v":117216.17},83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,{"$f":"SUM(AF156:AF157)","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,null,{"$f":"SUM(G158:R158)","v":752545.07000000007},{"$f":"SUM(T158:AE158)","v":752545.07000000007},{"$f":"SUM(AF158:AQ158)","v":752545.07000000007}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T415+T669","v":0},{"$f":"U415+U669","v":0},{"$f":"V415+V669","v":0},{"$f":"W415+W669","v":0},0,0,0,0,0,0,0,0,{"$f":"AF415+AF669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G161:R161)","v":0},{"$f":"SUM(T161:AE161)","v":0},{"$f":"SUM(AF161:AQ161)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T416+T670","v":0},{"$f":"U416+U670","v":0},{"$f":"V416+V670","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF416+AF670","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G162:R162)","v":0},{"$f":"SUM(T162:AE162)","v":0},{"$f":"SUM(AF162:AQ162)","v":0}]
[null,762,null,null,"Total",null,{"$f":"SUM(G161:G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},{"$f":"SUM(U161:U162)","v":0},{"$f":"SUM(V161:V162)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF161:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G161+G156+G151+G146+G141+G136+G131+G126+G121","v":1348738.34},1204729,1347730.3800000001,1135707.76,1186305.24,1093016.8600000001,1167515.3099999998,1163352.67,1031853.24,733467.14,1153777.6100000001,822761.87,null,{"$f":"T161+T156+T151+T146+T141+T136+T131+T126+T121","v":1351105.9093685818},{"$f":"U161+U156+U151+U146+U141+U136+U131+U126+U121","v":1207815.997955763},{"$f":"V161+V156+V151+V146+V141+V136+V131+V126+V121","v":1351441.3494513964},1138688.9478381274,1190446.0877162958,1096178.0546638463,1171870.3844425713,1167836.823457072,1034944.2139955295,733423.83844353899,1155899.3564912162,825167.82632561377,{"$f":"AF161+AF156+AF151+AF146+AF141+AF136+AF131+AF126+AF121","v":1328341.3293146607},1191041.8400518636,1328601.6598570917,1117918.5445746479,1169126.6714456938,1074307.726956004,1150796.7866234414,1147157.2947109884,1014546.0824822183,714818.72599268251,1133892.2905874506,803746.7627076871,null,null,{"$f":"SUM(G166:R166)","v":13388955.42},{"$f":"SUM(T166:AE166)","v":13424818.790149551},{"$f":"SUM(AF166:AQ166)","v":13174295.715304434}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,39664.17,48325.369999999995,55333.13,58246.26,38315.159999999996,29622.420000000002,36448.18,29522.199999999997,30086.41,24521.83,34209.949999999997,14686.039999999999,null,{"$f":"T162+T157+T152+T147+T142+T137+T132+T127+T122","v":39710.12022695451},{"$f":"U162+U157+U152+U147+U142+U137+U132+U127+U122","v":48572.706767360069},{"$f":"V162+V157+V152+V147+V142+V137+V132+V127+V122","v":55670.975964550933},58711.625890462696,38467.012746591899,29674.666030167398,36503.051870126357,29575.452216613303,30163.820406617175,24543.759747444579,34254.211950931363,14749.37701744305,{"$f":"AF162+AF157+AF152+AF147+AF142+AF137+AF132+AF127+AF122","v":39015.094954651002},48155.368033303537,55173.46081178185,58396.233715198534,37828.395502841435,29003.239278462584,35635.683134083432,28910.889820501299,29560.56557846173,24034.695300736217,33597.80958304189,14309.42467094341,null,null,{"$f":"SUM(G167:R167)","v":438981.12},{"$f":"SUM(T167:AE167)","v":440596.78083526331},{"$f":"SUM(AF167:AQ167)","v":433620.86038400693}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G123+G128+G133+G138+G143++G148+G153+G158+G163","v":1388402.51},1253054.3699999999,1403063.5099999998,1193954.0200000003,1224620.3999999999,1122639.28,1203963.4899999998,1192874.8699999999,1061939.6500000001,757988.97000000009,1187987.56,837447.90999999992,null,{"$f":"T123+T128+T133+T138+T143++T148+T153+T158+T163","v":1390816.0295955366},{"$f":"U123+U128+U133+U138+U143++U148+U153+U158+U163","v":1256388.704723123},{"$f":"V123+V128+V133+V138+V143++V148+V153+V158+V163","v":1407112.325415947},1197400.5737285903,1228913.1004628877,1125852.7206940139,1208373.4363126976,1197412.2756736851,1065108.0344021467,757967.59819098352,1190153.5684421477,839917.20334305707,{"$f":"AF123+AF128+AF133+AF138+AF143++AF148+AF153+AF158+AF163","v":1367356.4242693118},1239197.2080851672,1383775.1206688737,1176314.7782898466,1206955.0669485352,1103310.9662344668,1186432.4697575246,1176068.1845314896,1044106.64806068,738853.42129341874,1167490.1001704924,818056.18737863051,null,null,{"$f":"SUM(G169:R169)","v":13827936.540000001},{"$f":"SUM(T169:AE169)","v":13865415.570984814},{"$f":"SUM(AF169:AQ169)","v":13607916.575688437}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,32913,24503.87,31755.11,27890.92,29952.31,31694.29,29717.38,27483.53,27318.21,-3759.15,21949.59,31887.77,null,{"$f":"T428+T682","v":32969.383287162033},{"$f":"U428+U682","v":24545.847599695899},{"$f":"V428+V682","v":31809.509704858017},{"$f":"W428+W682","v":27938.699957815246},30003.621326706663,31748.585514066384,29768.288867931922,27530.612057673756,27365.008847846831,-3765.5898029330406,21987.191860543215,31942.396964812287,{"$f":"AF428+AF682","v":32208.047667590974},23979.029957781193,31074.958118968032,27293.533887915608,29310.77167789208,31015.440801824567,29080.873563513345,26894.869635513827,26733.090568263615,-3678.6340470216819,21479.459210770154,31204.776719629856,null,null,{"$f":"SUM(G174:R174)","v":313306.83},{"$f":"SUM(T174:AE174)","v":313843.55618617922},{"$f":"SUM(AF174:AQ174)","v":306596.21776264161}]
[null,774,null,null,"Wyoming",null,765.07,691.47,895.63,785.52,844.75,886.88,838.12,774.69,770.77,-104.43,618.97,898.65,null,{"$f":"T429+T683","v":766.38064204141392},{"$f":"U429+U683","v":692.65455782134518},{"$f":"V429+V683","v":897.1643044839708},786.86567495310419,846.19714191444496,888.39931485182944,839.55578405603387,776.01712207126548,772.0904067160659,-104.60889911823084,620.03035801217402,900.1894780484356,{"$f":"AF429+AF683","v":748.68322635565983},676.65963967760865,876.44680620194163,768.69521477367789,826.65658758537597,867.88421947051563,820.16859329630711,758.09717885352484,754.26113999784559,-102.19324941289234,605.71249247436526,879.40212185095959,null,null,{"$f":"SUM(G175:R175)","v":8666.09},{"$f":"SUM(T175:AE175)","v":8680.9358858518535},{"$f":"SUM(AF175:AQ175)","v":8480.4739711248894}]
[null,775,null,null,"Total",null,{"$f":"SUM(G174:G175)","v":33678.07},25195.34,32650.74,28676.44,30797.06,32581.170000000002,30555.5,28258.219999999998,28088.98,-3863.58,22568.560000000001,32786.42,null,{"$f":"SUM(T174:T175)","v":33735.763929203444},{"$f":"SUM(U174:U175)","v":25238.502157517243},{"$f":"SUM(V174:V175)","v":32706.674009341987},28725.56563276835,30849.81846862111,32636.984828918215,30607.844651987954,28306.629179745021,28137.099254562898,-3870.1987020512715,22607.222218555387,32842.586442860724,{"$f":"SUM(AF174:AF175)","v":32956.730893946631},24655.689597458801,31951.404925169973,28062.229102689285,30137.428265477458,31883.325021295081,29901.042156809654,27652.966814367352,27487.35170826146,-3780.8272964345742,22085.171703244519,32084.178841480814,null,null,{"$f":"SUM(G176:R176)","v":321972.92},{"$f":"SUM(T176:AE176)","v":322524.49207203108},{"$f":"SUM(AF176:AQ176)","v":315076.69173376646}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,4250570.46,4142339.54,2202776.83,2130835.11,1101679.72,281765.98,606425.84,602646,723796.64,1893348,3028682.45,4894036.68,null,{"$f":"T433+T687","v":4325205.2161206687},{"$f":"U433+U687","v":4215073.8951286301},{"$f":"V433+V687","v":2241454.8646408631},{"$f":"W433+W687","v":2168249.9370837533},1121023.8522756679,286713.44185207371,617073.92714491277,613227.71783302166,736505.61311683652,1926592.847382569,3081862.3650607895,4979969.9064915348,{"$f":"AF433+AF687","v":4363473.6442384543},4252367.9064660994,2261286.7454605447,2187434.1174203116,1130942.4153415868,289250.21691630059,622533.65634719201,618653.41665356804,743022.04660509236,1943638.9009703863,3109129.9795422168,5024031.5430781655,null,null,{"$f":"SUM(G179:R179)","v":25858903.25},{"$f":"SUM(T179:AE179)","v":26312953.584131315},{"$f":"SUM(AF179:AQ179)","v":26545764.589039918}]
[null,779,null,null,"Wyoming",null,32616.620000000003,31632.5,21963.63,19586.32,12990.12,9108.27,7005.24,7888.78,7817.12,9486.75,35491.760000000002,47329.67,null,{"$f":"T434+T688","v":33189.327475876205},{"$f":"U434+U688","v":32187.927546773819},{"$f":"V434+V688","v":22349.284157248017},19930.23153617093,13218.210428638189,9268.199947410214,7128.2433436421979,8027.2972124377884,7954.37895153518,9653.3255877454048,36114.951375562647,48160.720422752369,{"$f":"AF434+AF688","v":33482.979066800573},32472.718979789111,22547.02552014749,20106.569673855149,13335.162136212381,9350.2028642075002,7191.3124130554916,8098.3209051886734,8024.7574801640421,9738.7360082672658,36434.488218702922,48586.835479843678,null,null,{"$f":"SUM(G180:R180)","v":242916.78000000003},{"$f":"SUM(T180:AE180)","v":247182.09798579296},{"$f":"SUM(AF180:AQ180)","v":249369.10874623427}]
[null,780,null,null,"Total",null,{"$f":"SUM(G179:G180)","v":4283187.08},4173972.04,2224740.46,2150421.4299999997,1114669.8400000001,290874.25,613431.07999999996,610534.78,731613.76,1902834.75,3064174.21,4941366.3499999996,null,{"$f":"SUM(T179:T180)","v":4358394.5435965452},{"$f":"SUM(U179:U180)","v":4247261.8226754041},{"$f":"SUM(V179:V180)","v":2263804.1487981114},2188180.1686199242,1134242.0627043061,295981.64179948391,624202.17048855498,621255.0150454595,744459.99206837174,1936246.1729703143,3117977.3164363522,5028130.626914287,{"$f":"SUM(AF179:AF180)","v":4396956.6233052546},4284840.6254458884,2283833.770980692,2207540.6870941669,1144277.5774777993,298600.41978050809,629724.96876024746,626751.73755875672,751046.80408525642,1953377.6369786535,3145564.4677609196,5072618.3785580089,null,null,{"$f":"SUM(G181:R181)","v":26101820.030000001},{"$f":"SUM(T181:AE181)","v":26560135.682117112},{"$f":"SUM(AF181:AQ181)","v":26795133.697786152}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,6965.9,31648.66,49197.35,240168.87,155374.44,41691.47,57337.81,65707.48,45266.12,29284.06,86048.13,3493.12,null,{"$f":"T438+T692","v":7105.0671341587922},{"$f":"U438+U692","v":32280.947760686489},{"$f":"V438+V692","v":50180.231495242115},{"$f":"W438+W692","v":244967.04587850175},158478.56373653471,42524.396455844508,58483.324391053749,67020.206522688546,46170.462036906647,29869.10697264304,87767.2289896242,3562.9067468199023,{"$f":"AF438+AF692","v":7161.6148938219067},32537.865146715521,50579.605578111827,246916.68792609387,159739.86184459127,42862.83933121767,58948.781072816237,67553.606483513257,46537.9231940639,30106.829016720647,88465.750210816084,3591.2631846433592,null,null,{"$f":"SUM(G184:R184)","v":812183.41},{"$f":"SUM(T184:AE184)","v":828409.48812070431},{"$f":"SUM(AF184:AQ184)","v":835002.62788312556}]
[null,784,null,null,"Wyoming",null,5.8,0,0,2295.86,573.84,579.36,692.08,688.33,689.62,688.38,1193.45,690.11,null,{"$f":"T439+T693","v":5.9158743849496824},{"$f":"U439+U693","v":0},{"$f":"V439+V693","v":0},2341.7274767983758,585.30437190681494,590.93465235593931,705.90661109240978,702.08169230903707,703.39746437051713,702.13269122614872,1217.2931525376202,703.89725375821138,{"$f":"AF439+AF693","v":5.9629576055020976},0,0,2360.3648014082837,589.96268833471095,595.63777902132665,711.52477579584342,707.66941527504457,708.99565929419919,707.72082008198856,1226.9813369459443,709.49942640225049,null,null,{"$f":"SUM(G185:R185)","v":8096.83},{"$f":"SUM(T185:AE185)","v":8258.5912407400247},{"$f":"SUM(AF185:AQ185)","v":8324.3196601650925}]
[null,785,null,null,"Total",null,{"$f":"SUM(G184:G185)","v":6971.7},31648.66,49197.35,242464.72999999998,155948.28,42270.83,58029.89,66395.81,45955.740000000005,29972.440000000002,87241.58,4183.2299999999996,null,{"$f":"SUM(T184:T185)","v":7110.9830085437416},{"$f":"SUM(U184:U185)","v":32280.947760686489},{"$f":"SUM(V184:V185)","v":50180.231495242115},247308.77335530013,159063.86810844153,43115.331108200444,59189.23100214616,67722.288214997578,46873.859501277162,30571.23966386919,88984.522142161819,4266.804000578114,{"$f":"SUM(AF184:AF185)","v":7167.5778514274089},32537.865146715521,50579.605578111827,249277.05272750216,160329.824532926,43458.477110239,59660.305848612079,68261.275898788299,47246.918853358096,30814.549836802635,89692.731547762029,4300.7626110456094,null,null,{"$f":"SUM(G186:R186)","v":820280.23999999987},{"$f":"SUM(T186:AE186)","v":836668.07936144457},{"$f":"SUM(AF186:AQ186)","v":843326.94754329079}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T443+T697","v":0},{"$f":"U443+U697","v":0},{"$f":"V443+V697","v":0},{"$f":"W443+W697","v":0},0,0,0,0,0,0,0,0,{"$f":"AF443+AF697","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G189:R189)","v":0},{"$f":"SUM(T189:AE189)","v":0},{"$f":"SUM(AF189:AQ189)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T444+T698","v":0},{"$f":"U444+U698","v":0},{"$f":"V444+V698","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF444+AF698","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G190:R190)","v":0},{"$f":"SUM(T190:AE190)","v":0},{"$f":"SUM(AF190:AQ190)","v":0}]
[null,790,null,null,"Total",null,{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T189:T190)","v":0},{"$f":"SUM(U189:U190)","v":0},{"$f":"SUM(V189:V190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF189:AF190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G191:R191)","v":0},{"$f":"SUM(T191:AE191)","v":0},{"$f":"SUM(AF191:AQ191)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G174+G179+G184+G189","v":4290449.3600000003},4198492.07,2283729.29,2398894.9,1287006.47,355151.74,693481.03,695837.01,796380.97,1918872.9100000001,3136680.17,4929417.5699999994,null,{"$f":"T174+T179+T184+T189","v":4365279.666541989},{"$f":"U174+U179+U184+U189","v":4271900.6904890118},{"$f":"V174+V179+V184+V189","v":2323444.6058409633},2441155.6829200704,1309506.0373389092,360986.42382198462,705325.54040389846,707778.5364133839,810041.08400159003,1952696.364552279,3191616.785910957,5015475.2102031671,{"$f":"AF174+AF179+AF184+AF189","v":4402843.3067998672},4308884.8015705962,2342941.3091576248,2461644.3392343214,1319993.0488640703,363128.49704934284,710563.31098352163,713101.89277259517,816293.06036741997,1970067.0959400854,3219075.188963803,5058827.5829824386,null,null,{"$f":"SUM(G194:R194)","v":26984393.490000002},{"$f":"SUM(T194:AE194)","v":27455206.628438205},{"$f":"SUM(AF194:AQ194)","v":27687363.434685692}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,33387.490000000005,32323.97,22859.260000000002,22667.7,14408.710000000001,10574.51,8535.44,9351.7999999999993,9277.51,10070.699999999999,37304.18,48918.43,null,{"$f":"T175+T180+T185+T190","v":33961.623992302564},{"$f":"U175+U180+U185+U190","v":32880.582104595167},{"$f":"V175+V180+V185+V190","v":23246.448461731987},23058.82468792241,14649.711942459449,10747.533914617983,8673.7057387906425,9505.3960268180908,9429.8668226217633,10250.849379853322,37952.274886112442,49764.807154559014,{"$f":"AF175+AF180+AF185+AF190","v":34237.625250761732},33149.378619466719,23423.472326349431,23235.629690037109,14751.781412132466,10813.724862699342,8723.0057821476421,9564.087499317242,9488.014279456087,10344.263578936361,38267.182048123228,50175.73702809689,null,null,{"$f":"SUM(G195:R195)","v":259679.7},{"$f":"SUM(T195:AE195)","v":264121.62511238485},{"$f":"SUM(AF195:AQ195)","v":266173.9023775243}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G176+G181+G186+G191","v":4323836.8500000006},4230816.04,2306588.5500000003,2421562.5999999996,1301415.1800000002,365726.25,702016.47,705188.81,805658.48,1928943.6099999999,3173984.35,4978336,null,{"$f":"T176+T181+T186+T191","v":4399241.2905342923},{"$f":"U176+U181+U186+U191","v":4304781.2725936081},{"$f":"V176+V181+V186+V191","v":2346691.0543026957},2464214.5076079927,1324155.7492813687,371733.95773660258,713999.24614268914,717283.9324402021,819470.95082421182,1962947.2139321321,3229569.0607970692,5065240.0173577257,{"$f":"AF176+AF181+AF186+AF191","v":4437080.9320506286},4342034.1801900622,2366364.7814839738,2484879.9689243585,1334744.8302762029,373942.22191204212,719286.31676566927,722665.98027191241,825781.07464687596,1980411.3595190214,3257342.3710119263,5109003.3200105354,null,null,{"$f":"SUM(G197:R197)","v":27244073.190000001},{"$f":"SUM(T197:AE197)","v":27719328.253550589},{"$f":"SUM(AF197:AQ197)","v":27953537.337063208}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B201+1","v":801},null,null,"Utah",null,7254.63,775359.17,622708.88,590802.49,497883.57,570162.81000000006,-2954383.6,20755.28,24125.32,6847.09,6963.07,747791.31,null,{"$f":"T456+T710","v":7244.867247897012},{"$f":"U456+U710","v":774315.74816215457},{"$f":"V456+V710","v":621870.88379236846},{"$f":"W456+W710","v":590007.43108566548},497213.55459327891,569395.52646212513,-2950407.8059617192,20727.34905748906,24092.853903374082,6837.8756855143747,6953.6996080867311,746784.98697810934,{"$f":"AF456+AF710","v":7060.9498376540632},754659.05298203893,606084.13732219883,575029.56675269664,484591.34549413616,554940.91369317041,-2875509.0750028365,20201.166833658586,23481.23534037605,6664.2901187107755,6777.1737478098639,727827.1847004767,null,null,{"$f":"SUM(G202:R202)","v":916270.02000000025},{"$f":"SUM(T202:AE202)","v":915036.97061434377},{"$f":"SUM(AF202:AQ202)","v":891807.9418200904}]
[null,{"$f":"+B202+1","v":802},null,null,"Wyoming",null,245,238.27,164.64,168.23,148.86000000000001,166.07,86696.1,14064.77,13253.28,13635.12,13693.85,38331.040000000001,null,{"$f":"T457+T711","v":244.67029686348826},{"$f":"U457+U711","v":237.94935360678903},{"$f":"V457+V711","v":164.41843949226399},168.00360833201896,148.65967506570962,165.84651510252854,86579.430709823122,14045.842658027281,13235.444702101762,13616.770849670556,13675.421815118689,38279.456881168342,{"$f":"AF457+AF711","v":238.45912337710476},231.90879725331439,160.24453090941256,163.73868704379854,144.8858167588395,161.63635354790131,84381.534719240037,13689.276427349394,12899.451145597202,13271.096989149504,13328.259047581902,37307.698761358115,null,null,{"$f":"SUM(G203:R203)","v":180805.23},{"$f":"SUM(T203:AE203)","v":180561.91550437256},{"$f":"SUM(AF203:AQ203)","v":175978.19039916649}]
[null,803,null,null,"Total",null,{"$f":"SUM(G202:G203)","v":7499.63},775597.44000000006,622873.52,590970.72,498032.43,570328.88,-2867687.5,34820.050000000003,37378.6,20482.21,20656.919999999998,786122.35000000009,null,{"$f":"SUM(T202:T203)","v":7489.5375447605002},{"$f":"SUM(U202:U203)","v":774553.69751576136},{"$f":"SUM(V202:V203)","v":622035.3022318607},590175.43469399749,497362.21426834463,569561.37297722767,-2863828.3752518962,34773.191715516339,37328.298605475844,20454.646535184933,20629.121423205419,785064.44385927764,{"$f":"SUM(AF202:AF203)","v":7299.4089610311676},754890.96177929221,606244.38185310829,575193.30543974042,484736.231310895,555102.55004671833,-2791127.5402835966,33890.443261007982,36380.686485973252,19935.387107860279,20105.432795391767,765134.88346183486,null,null,{"$f":"SUM(G204:R204)","v":1097075.2500000002},{"$f":"SUM(T204:AE204)","v":1095598.8861187168},{"$f":"SUM(AF204:AQ204)","v":1067786.1322192571}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,1225426.5,1074697.5900000001,668508.5,674934.2,-1445880.61,118621.59,182637.78,213655.42,403950.99,-73483.42,290603.17,-387877.46,null,{"$f":"T460+T714","v":1247397.5015972345},{"$f":"U460+U714","v":1093966.1323943697},{"$f":"V460+V714","v":680494.36885567161},{"$f":"W460+W714","v":687035.27696073824},-1471804.192680577,120748.38841945352,185912.34192280428,217486.1055401591,411193.5360413125,-74800.924018552105,295813.47246386157,-394831.81939502794,{"$f":"AF460+AF714","v":1263406.672034957},1108006.1559186853,689227.87226494693,695852.72675641987,-1490693.4113469664,122298.08009978167,188298.35148632139,220277.33458059788,416470.8172551567,-75760.923329099693,299609.95938353607,-399899.11340743175,null,null,{"$f":"SUM(G206:R206)","v":2945794.2499999991},{"$f":"SUM(T206:AE206)","v":2998610.1881014477},{"$f":"SUM(AF206:AQ206)","v":3037094.5216969051}]
[null,806,null,null,"Wyoming",null,2985.22,29982.14,24855.55,27462.57,15698.55,15134.91,19520.759999999998,16894.97,23147.99,14706.28,15159.06,-235.07,null,{"$f":"T461+T715","v":3038.7428129864134},{"$f":"U461+U715","v":30519.697859103344},{"$f":"V461+V715","v":25301.19184694075},27954.953810317598,15980.013528921776,15406.267875632686,19870.752960931746,17197.884465172108,23563.016544034072,14969.952852977616,15430.850867483747,-239.28463330967779,{"$f":"AF461+AF715","v":3077.7422109707877},30911.389396170365,25625.908781227168,28313.729276482147,16185.101930857845,15603.992793242673,20125.775333888327,17418.60309192794,23865.425637684893,15162.07807878665,15628.891284608448,-242.3556258945415,null,null,{"$f":"SUM(G207:R207)","v":205312.93},{"$f":"SUM(T207:AE207)","v":208994.04079119215},{"$f":"SUM(AF207:AQ207)","v":211676.28218995273}]
[null,807,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":1228411.72},1104679.73,693364.05,702396.7699999999,-1430182.06,133756.5,202158.54,230550.39,427098.98,-58777.14,305762.23,-388112.53,null,{"$f":"SUM(T206:T207)","v":1250436.244410221},{"$f":"SUM(U206:U207)","v":1124485.830253473},{"$f":"SUM(V206:V207)","v":705795.56070261239},714990.23077105579,-1455824.1791516552,136154.6562950862,205783.09488373602,234683.9900053312,434756.55258534657,-59830.97116557449,311244.32333134534,-395071.10402833764,{"$f":"SUM(AF206:AF207)","v":1266484.4142459277},1138917.5453148556,714853.78104617412,724166.456032902,-1474508.3094161085,137902.07289302433,208424.12682020973,237695.93767252582,440336.24289284158,-60598.845250313039,315238.85066814453,-400141.46903332631,null,null,{"$f":"SUM(G208:R208)","v":3151107.1799999997},{"$f":"SUM(T208:AE208)","v":3207604.2288926407},{"$f":"SUM(AF208:AQ208)","v":3248770.8038868573}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-345522.06362099998,173217.69910200001,-1413484.85,-686868.84,-620045.80000000005,-673753.43,-792599.51,-793563.97,-1041042.07,-1367540.96,-1021917.7,-508674.99,null,{"$f":"T464+T718","v":-345793.4631762153},{"$f":"U464+U718","v":173353.75758115776},{"$f":"V464+V718","v":-1414595.1095173617},{"$f":"W464+W718","v":-687408.35951928527},-620532.83157352568,-674282.64766937413,-793222.07850466692,-794187.29606559442,-1041859.7843647427,-1368615.1316589478,-1022720.392616327,-509074.54238918284,{"$f":"AF464+AF718","v":-350906.27386829653},175916.92039265868,-1435510.938678714,-697572.19771938783,-629707.86590446602,-684252.41256551375,-804950.45036838483,-805929.93938089022,-1057264.4475883355,-1388851.1130283354,-1037842.065855458,-516601.58393440535,null,null,{"$f":"SUM(G210:R210)","v":-9091796.4845190011},{"$f":"SUM(T210:AE210)","v":-9098937.8794740643},{"$f":"SUM(AF210:AQ210)","v":-9233472.3684995286}]
[null,810,null,null,"Wyoming",null,-11385.346378999999,5707.7208979999996,-46575.94,-22633.11,-20431.22,-22200.94,-26117.06,-26148.84,-34303.53,-45062.03,-33673.35,-16761.41,null,{"$f":"T465+T719","v":-11394.289304122785},{"$f":"U465+U719","v":5712.2041801868927},{"$f":"V465+V719","v":-46612.524319007782},-22650.887782184927,-20447.26824873525,-22218.378322688335,-26137.574343985012,-26169.379306436829,-34330.474626015341,-45097.425177867757,-33699.799634263109,-16774.575698222307,{"$f":"AF465+AF719","v":-11562.762252245282},5796.663320448105,-47301.724775644718,-22985.797818291852,-20749.596149227429,-22546.893388315977,-26524.037605446065,-26556.312827661008,-34838.075944212222,-45764.223779312786,-34198.075958831017,-17022.600138005571,null,null,{"$f":"SUM(G211:R211)","v":-299585.05548099999},{"$f":"SUM(T211:AE211)","v":-299820.3725833426},{"$f":"SUM(AF211:AQ211)","v":-304253.43731674581}]
[null,811,null,null,"Total",null,{"$f":"SUM(G210:G211)","v":-356907.41},178925.42,-1460060.79,-709501.95,-640477.02,-695954.37,-818716.57000000007,-819712.80999999994,-1075345.5999999999,-1412602.99,-1055591.05,-525436.4,null,{"$f":"SUM(T210:T211)","v":-357187.75248033809},{"$f":"SUM(U210:U211)","v":179065.96176134466},{"$f":"SUM(V210:V211)","v":-1461207.6338363695},-710059.24730147014,-640980.09982226091,-696501.02599206241,-819359.65284865198,-820356.67537203128,-1076190.2589907581,-1413712.5568368156,-1056420.1922505901,-525849.11808740511,{"$f":"SUM(AF210:AF211)","v":-362469.0361205418},181713.58371310678,-1482812.6634543587,-720557.99553767964,-650457.46205369348,-706799.30595382978,-831474.4879738309,-832486.25220855128,-1092102.5235325478,-1434615.3368076482,-1072040.1418142891,-533624.18407241092,null,null,{"$f":"SUM(G212:R212)","v":-9391381.540000001},{"$f":"SUM(T212:AE212)","v":-9398758.2520574089},{"$f":"SUM(AF212:AQ212)","v":-9537725.805816276}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,2662852.81,2540606,2146984.94,2728994.89,3001683.77,2182682.0299999998,7021200.1399999997,2834236.77,2188718.91,2862730.85,2929563.72,3020541.99,null,{"$f":"T468+T722","v":2667159.2004678096},{"$f":"U468+U722","v":2544714.6917834035},{"$f":"V468+V722","v":2150457.0641239565},{"$f":"W468+W722","v":2733408.2460581581},3006538.1210651295,2186211.8837917498,7032554.8905299315,2838820.324210735,2192258.5266905441,2867360.485103393,2934301.4378457898,3025426.8387548793,{"$f":"AF468+AF722","v":2594737.8340112693},2475618.0607354087,2092065.7093586836,2659188.0194483679,2924901.5997082391,2126849.6785060829,6841599.946871723,2761737.843731924,2132732.136926827,2789503.0537141254,2854626.3589502703,2943277.4320983547,null,null,{"$f":"SUM(G214:R214)","v":36120796.82},{"$f":"SUM(T214:AE214)","v":36179211.710425474},{"$f":"SUM(AF214:AQ214)","v":35196837.674061276}]
[null,814,null,null,"Wyoming",null,0,7020,7020,7020,7020,7020,742724.24,187448.52,79372.100000000006,101581.57,103783.79,106781.62,null,{"$f":"T469+T723","v":0},{"$f":"U469+U723","v":7031.3528096522932},{"$f":"V469+V723","v":7031.3528096522996},7031.3528096522932,7031.3528096522932,7031.3528096522996,743925.38058701844,187751.66349959618,79500.461302422133,101745.84866501309,103951.63011579262,106954.30823450486,{"$f":"AF469+AF723","v":0},6840.4305060928455,6840.4305060928646,6840.4305060928455,6840.4305060928455,6840.4305060928646,723725.57676789723,182653.64309543569,77341.785494679993,98983.143915214823,101129.03178830991,104050.17819629857,null,null,{"$f":"SUM(G215:R215)","v":1356791.8399999999},{"$f":"SUM(T215:AE215)","v":1358986.0564526087},{"$f":"SUM(AF215:AQ215)","v":1322085.5117883005}]
[null,815,null,null,"Total",null,{"$f":"SUM(G214:G215)","v":2662852.81},2547626,2154004.94,2736014.89,3008703.77,2189702.0299999998,7763924.3799999999,3021685.29,2268091.0100000002,2964312.42,3033347.5100000002,3127323.6100000003,null,{"$f":"SUM(T214:T215)","v":2667159.2004678096},{"$f":"SUM(U214:U215)","v":2551746.0445930557},{"$f":"SUM(V214:V215)","v":2157488.4169336087},2740439.5988678103,3013569.4738747817,2193243.2366014021,7776480.2711169496,3026571.9877103311,2271758.9879929661,2969106.333768406,3038253.0679615824,3132381.1469893842,{"$f":"SUM(AF214:AF215)","v":2594737.8340112693},2482458.4912415016,2098906.1398647763,2666028.4499544608,2931742.030214332,2133690.1090121758,7565325.5236396203,2944391.4868273595,2210073.9224215071,2888486.1976293405,2955755.3907385804,3047327.6102946531,null,null,{"$f":"SUM(G216:R216)","v":37477588.659999996},{"$f":"SUM(T216:AE216)","v":37538197.766878083},{"$f":"SUM(AF216:AQ216)","v":36518923.185849577}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,18771.740000000002,18172.919999999998,18172.93,18172.93,18172.93,18172.93,18172.919999999998,18172.919999999998,18172.919999999998,18172.919999999998,-24784.09,18670.05,null,{"$f":"T472+T726","v":19090.85958},{"$f":"U472+U726","v":18481.859639999995},{"$f":"V472+V726","v":18481.86981},{"$f":"W472+W726","v":18481.86981},18481.86981,18481.86981,18481.859639999995,18481.859639999995,18481.859639999995,18481.859639999995,-25205.419529999999,18987.440849999999,{"$f":"AF472+AF726","v":19529.949350339997},18906.942411719992,18906.95281563,18906.95281563,18906.95281563,18906.95281563,18906.942411719992,18906.942411719992,18906.942411719992,18906.942411719992,-25785.144179189996,19424.151989549999,null,null,{"$f":"SUM(G218:R218)","v":176214.02},{"$f":"SUM(T218:AE218)","v":179209.65833999997},{"$f":"SUM(AF218:AQ218)","v":183331.48048182001}]
[null,818,null,null,"Wyoming",null,0,598.82000000000005,598.80999999999995,598.80999999999995,598.80999999999995,598.80999999999995,598.82000000000005,598.82000000000005,598.82000000000005,598.82000000000005,-816.66,615.20000000000005,null,{"$f":"T473+T727","v":0},{"$f":"U473+U727","v":608.99994000000004},{"$f":"V473+V727","v":608.98976999999991},608.98976999999991,608.98976999999991,608.98976999999991,608.99994000000004,608.99994000000004,608.99994000000004,608.99994000000004,-830.54321999999991,625.65840000000003,{"$f":"AF473+AF727","v":0},623.00693862000003,622.99653470999988,622.99653470999988,622.99653470999988,622.99653470999988,623.00693862000003,623.00693862000003,623.00693862000003,623.00693862000003,-849.64571405999982,640.04854319999993,null,null,{"$f":"SUM(G219:R219)","v":5187.8799999999992},{"$f":"SUM(T219:AE219)","v":5276.0739599999997},{"$f":"SUM(AF219:AQ219)","v":5397.4236610800008}]
[null,819,null,null,"Total",null,{"$f":"SUM(G218:G219)","v":18771.740000000002},18771.739999999998,18771.740000000002,18771.740000000002,18771.740000000002,18771.740000000002,18771.739999999998,18771.739999999998,18771.739999999998,18771.739999999998,-25600.75,19285.25,null,{"$f":"SUM(T218:T219)","v":19090.85958},{"$f":"SUM(U218:U219)","v":19090.859579999997},{"$f":"SUM(V218:V219)","v":19090.85958},19090.85958,19090.85958,19090.85958,19090.859579999997,19090.859579999997,19090.859579999997,19090.859579999997,-26035.962749999999,19613.099249999999,{"$f":"SUM(AF218:AF219)","v":19529.949350339997},19529.949350339994,19529.949350340001,19529.949350340001,19529.949350340001,19529.949350340001,19529.949350339994,19529.949350339994,19529.949350339994,19529.949350339994,-26634.789893249996,20064.200532749997,null,null,{"$f":"SUM(G220:R220)","v":181401.9},{"$f":"SUM(T220:AE220)","v":184485.73229999997},{"$f":"SUM(AF220:AQ220)","v":188728.90414289996}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,55290.81,63840.53,371068.49,101186.76,80498.53,418505.56,53795.44,130474.16,71376.81,80577.67,54388.4,139097.38,null,{"$f":"T476+T730","v":56230.753769999996},{"$f":"U476+U730","v":64925.819009999992},{"$f":"V476+V730","v":377376.65432999993},{"$f":"W476+W730","v":102906.93491999999},81867.005009999993,425620.15451999998,54709.962479999995,132692.22071999998,72590.215769999995,81947.490389999992,55313.002799999995,141462.03545999998,{"$f":"AF476+AF730","v":57355.368845399993},66224.335390199994,384924.18741659995,104965.07361839998,83504.345110199996,434132.55761039996,55804.161729599997,135346.06513439998,74042.0200854,83586.440197799995,56419.262855999994,144291.27616919999,null,null,{"$f":"SUM(G222:R222)","v":1620100.5399999996},{"$f":"SUM(T222:AE222)","v":1647642.2491799996},{"$f":"SUM(AF222:AQ222)","v":1680595.0941636001}]
[null,822,null,null,"Wyoming",null,0,1812.48,10579.98,3305.42,2642.78,13762.33,1746.14,4171.63,2254.89,2633.71,1792.16,4583.42,null,{"$f":"T477+T731","v":0},{"$f":"U477+U731","v":1843.2921599999997},{"$f":"V477+V731","v":10759.839659999998},3361.6121399999997,2687.7072600000001,13996.289609999998,1775.82438,4242.5477099999998,2293.2231299999999,2678.4830699999998,1822.62672,4661.3381399999998,{"$f":"AF477+AF731","v":0},1880.1580031999997,10975.036453199999,3428.8443827999999,2741.4614052000002,14276.215402199998,1811.3408676000001,4327.3986642,2339.0875925999999,2732.0527313999996,1859.0792544000001,4754.5649027999998,null,null,{"$f":"SUM(G223:R223)","v":49284.939999999995},{"$f":"SUM(T223:AE223)","v":50122.783979999993},{"$f":"SUM(AF223:AQ223)","v":51125.239659599996}]
[null,823,null,null,"Total",null,{"$f":"SUM(G222:G223)","v":55290.81},65653.009999999995,381648.47,104492.18,83141.31,432267.89,55541.58,134645.79,73631.7,83211.38,56180.560000000005,143680.80000000002,null,{"$f":"SUM(T222:T223)","v":56230.753769999996},{"$f":"SUM(U222:U223)","v":66769.111169999989},{"$f":"SUM(V222:V223)","v":388136.49398999993},106268.54705999998,84554.712269999989,439616.44412999996,56485.786859999993,136934.76843,74883.438899999994,84625.973459999994,57135.629519999995,146123.37359999999,{"$f":"SUM(AF222:AF223)","v":57355.368845399993},68104.4933934,395899.22386979993,108393.91800119999,86245.806515399992,448408.77301259997,57615.5025972,139673.46379859999,76381.107678,86318.492929200002,58278.342110399994,149045.84107199998,null,null,{"$f":"SUM(G224:R224)","v":1669385.4800000002},{"$f":"SUM(T224:AE224)","v":1697765.0331599999},{"$f":"SUM(AF224:AQ224)","v":1731720.3338231998}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,1265200.06,1083112.2,599819.49,279564.69,510337.54,258258.8,-592183.48,400176.94,253822.54,323983.15000000002,313975.09999999998,-102133.53,null,{"$f":"T480+T734","v":1262940.5665022114},{"$f":"U480+U734","v":1081177.8932838938},{"$f":"V480+V734","v":598748.28531044128},{"$f":"W480+W734","v":279065.42145011836},509426.13919489132,257797.58117951817,-591125.91229599749,399462.2726343543,253369.24380056554,323404.55548047542,313414.37864110473,-101951.13193171252,{"$f":"AF480+AF734","v":1219581.1395385475},1044058.7642116481,578191.98738548148,269484.51393919531,491936.45990065718,248946.84371091309,-570831.30659534002,385747.8859922351,244670.54054184014,312301.39150348143,302654.19861324492,-98450.933445651623,null,null,{"$f":"SUM(G226:R226)","v":4593933.4999999991},{"$f":"SUM(T226:AE226)","v":4585729.2932498632},{"$f":"SUM(AF226:AQ226)","v":4428291.4852962531}]
[null,826,null,null,"Wyoming",null,58844.28,65735.73,24319.1,8857.16,14210.19,5074.8999999999996,12747.9,17241.78,13589.12,14000.28,10120.19,-6350.74,null,{"$f":"T481+T735","v":58739.191269572606},{"$f":"U481+U735","v":65618.333977660732},{"$f":"V481+V735","v":24275.669043853763},8841.3421889979418,14184.812328181564,5065.8368455515802,12725.133800352123,17210.988276989563,13564.851483698576,13975.277201922972,10102.116570963501,-6339.3983504144408,{"$f":"AF481+AF735","v":56722.550311707506},63365.51746748911,23442.233863434918,8537.800168832784,13697.817650482302,4891.9159275444308,12288.252980894928,16620.098563758318,13099.141376049305,13495.476309303,9755.2894935419281,-6121.7533661143152,null,null,{"$f":"SUM(G227:R227)","v":238389.88999999998},{"$f":"SUM(T227:AE227)","v":237964.1546373305},{"$f":"SUM(AF227:AQ227)","v":229794.34074692422}]
[null,827,null,null,"Total",null,{"$f":"SUM(G226:G227)","v":1324044.3400000001},1148847.93,624138.59,288421.84999999998,524547.73,263333.7,-579435.57999999996,417418.72,267411.66000000003,337983.43000000005,324095.28999999998,-108484.27,null,{"$f":"SUM(T226:T227)","v":1321679.757771784},{"$f":"SUM(U226:U227)","v":1146796.2272615544},{"$f":"SUM(V226:V227)","v":623023.95435429504},287906.76363911631,523610.9515230729,262863.41802506975,-578400.77849564538,416673.26091134385,266934.09528426413,337379.83268239838,323516.49521206826,-108290.53028212696,{"$f":"SUM(AF226:AF227)","v":1276303.6898502549},1107424.2816791371,601634.22124891635,278022.31410802808,505634.27755113947,253838.75963845753,-558543.05361444515,402367.9845559934,257769.68191788945,325796.86781278445,312409.48810678686,-104572.68681176593,null,null,{"$f":"SUM(G228:R228)","v":4832323.3900000006},{"$f":"SUM(T228:AE228)","v":4823693.4478871943},{"$f":"SUM(AF228:AQ228)","v":4658085.8260431774}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T484+T738","v":0},{"$f":"U484+U738","v":0},{"$f":"V484+V738","v":0},{"$f":"W484+W738","v":0},0,0,0,0,0,0,0,0,{"$f":"AF484+AF738","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G230:R230)","v":0},{"$f":"SUM(T230:AE230)","v":0},{"$f":"SUM(AF230:AQ230)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T485+T739","v":0},{"$f":"U485+U739","v":0},{"$f":"V485+V739","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF485+AF739","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G231:R231)","v":0},{"$f":"SUM(T231:AE231)","v":0},{"$f":"SUM(AF231:AQ231)","v":0}]
[null,831,null,null,"Total",null,{"$f":"SUM(G230:G231)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T230:T231)","v":0},{"$f":"SUM(U230:U231)","v":0},{"$f":"SUM(V230:V231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF230:AF231)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G232:R232)","v":0},{"$f":"SUM(T232:AE232)","v":0},{"$f":"SUM(AF232:AQ232)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,155.59,0,-155.59,0,0,0,0,0,null,{"$f":"T488+T742","v":0},{"$f":"U488+U742","v":0},{"$f":"V488+V742","v":0},{"$f":"W488+W742","v":0},158.70180000000002,0,-158.70180000000002,0,0,0,0,0,{"$f":"AF488+AF742","v":0},0,0,0,160.1301162,0,-160.1301162,0,0,0,0,0,null,null,{"$f":"SUM(G234:R234)","v":0},{"$f":"SUM(T234:AE234)","v":0},{"$f":"SUM(AF234:AQ234)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T489+T743","v":0},{"$f":"U489+U743","v":0},{"$f":"V489+V743","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF489+AF743","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G235:R235)","v":0},{"$f":"SUM(T235:AE235)","v":0},{"$f":"SUM(AF235:AQ235)","v":0}]
[null,835,null,null,"Total",null,{"$f":"SUM(G234:G235)","v":0},0,0,0,155.59,0,-155.59,0,0,0,0,0,null,{"$f":"SUM(T234:T235)","v":0},{"$f":"SUM(U234:U235)","v":0},{"$f":"SUM(V234:V235)","v":0},0,158.70180000000002,0,-158.70180000000002,0,0,0,0,0,{"$f":"SUM(AF234:AF235)","v":0},0,0,0,160.1301162,0,-160.1301162,0,0,0,0,0,null,null,{"$f":"SUM(G236:R236)","v":0},{"$f":"SUM(T236:AE236)","v":0},{"$f":"SUM(AF236:AQ236)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,1547598.97,-331954.39,887565.02,624423.54,325303.55,326786.39,209156.38,435114.86,428229.52,512500.43,412608.37,568530.18000000005,null,{"$f":"T492+T746","v":1576179.7995068042},{"$f":"U492+U746","v":-338084.8747111815},{"$f":"V492+V746","v":903956.4398733431},{"$f":"W492+W746","v":635955.30183412367},331311.2079790617,332821.43284946255,213019.04917523236,443150.49705495161,436137.99961142067,521965.21234732465,420228.36051734339,579029.71150592552,{"$f":"AF492+AF746","v":1591724.381286327},-341419.13136452273,912871.42838489113,642227.21269135887,334578.66145645973,336103.78044871823,215119.88312294357,447520.93064651417,440439.2746336222,527112.93149201723,424372.7316850113,584740.21147940168,null,null,{"$f":"SUM(G238:R238)","v":5945862.8199999994},{"$f":"SUM(T238:AE238)","v":6055670.1375438124},{"$f":"SUM(AF238:AQ238)","v":6115392.2959627435}]
[null,838,null,null,"Wyoming",null,39961.199999999997,-13134.17,17191.169999999998,12100.83,6504.86,6265.96,8079.01,9205.36,9840.7900000000009,13148.98,9763.08,13198.14,null,{"$f":"T493+T747","v":40699.197547315052},{"$f":"U493+U747","v":-13376.729914267313},{"$f":"V493+V747","v":17508.653991859006},12324.306343565169,6624.9907950118568,6381.6788250496538,8228.2119650244185,9375.3632306875697,10022.528258201521,13391.813423162836,9943.3831213837584,13441.881302791724,{"$f":"AF493+AF747","v":41100.580692076299},-13508.653741840779,17681.327632208271,12445.850971845131,6690.3277008863452,6444.6161424912771,8309.3601397628536,9467.8248270725489,10121.372317867772,13523.886007139361,10041.44663681762,13574.447665618647,null,null,{"$f":"SUM(G239:R239)","v":132125.21000000002},{"$f":"SUM(T239:AE239)","v":134565.27888978523},{"$f":"SUM(AF239:AQ239)","v":135892.38699194536}]
[null,839,null,null,"Total",null,{"$f":"SUM(G238:G239)","v":1587560.17},-345088.56,904756.19000000006,636524.37,331808.40999999997,333052.35000000003,217235.39,444320.22,438070.31,525649.41,422371.45,581728.32000000007,null,{"$f":"SUM(T238:T239)","v":1616878.9970541194},{"$f":"SUM(U238:U239)","v":-351461.60462544882},{"$f":"SUM(V238:V239)","v":921465.09386520216},648279.60817768879,337936.19877407356,339203.11167451221,221247.26114025677,452525.86028563918,446160.52786962222,535357.0257704875,430171.74363872717,592471.59280871728,{"$f":"SUM(AF238:AF239)","v":1632824.9619784034},-354927.78510636353,930552.75601709937,654673.06366320397,341268.98915734608,342548.39659120952,223429.24326270644,456988.75547358673,450560.64695148997,540636.81749915658,434414.17832182889,598314.6591450203,null,null,{"$f":"SUM(G240:R240)","v":6077988.0300000003},{"$f":"SUM(T240:AE240)","v":6190235.416433597},{"$f":"SUM(AF240:AQ240)","v":6251284.6829546876}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,58440.99,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,null,{"$f":"T496+T750","v":60135.778709999991},{"$f":"U496+U750","v":7964.4599999999991},{"$f":"V496+V750","v":7964.4599999999991},{"$f":"W496+W750","v":7964.4599999999991},7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,{"$f":"AF496+AF750","v":61278.358505489989},8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,null,null,{"$f":"SUM(G242:R242)","v":143580.99},{"$f":"SUM(T242:AE242)","v":147744.83870999992},{"$f":"SUM(AF242:AQ242)","v":150551.99064549}]
[null,842,null,null,"Wyoming",null,0,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,null,{"$f":"T497+T751","v":0},{"$f":"U497+U751","v":12944.223179999999},{"$f":"V497+V751","v":12944.223179999999},12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,{"$f":"AF497+AF751","v":0},13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,null,null,{"$f":"SUM(G243:R243)","v":138373.62},{"$f":"SUM(T243:AE243)","v":142386.45497999998},{"$f":"SUM(AF243:AQ243)","v":145091.79762461997}]
[null,843,null,null,"Total",null,{"$f":"SUM(G242:G243)","v":58440.99},20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,null,{"$f":"SUM(T242:T243)","v":60135.778709999991},{"$f":"SUM(U242:U243)","v":20908.68318},{"$f":"SUM(V242:V243)","v":20908.68318},20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,{"$f":"SUM(AF242:AF243)","v":61278.358505489989},21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,null,null,{"$f":"SUM(G244:R244)","v":281954.60999999987},{"$f":"SUM(T244:AE244)","v":290131.29368999996},{"$f":"SUM(AF244:AQ244)","v":295643.78827010997}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,235658.58,487256.04,408065.37,359448.62,-166711.93,235701.36,172860.82,390123.74,510676.01,865278.26,234799.22,214620.23,null,{"$f":"T500+T754","v":239191.19013779843},{"$f":"U500+U754","v":494560.19004031474},{"$f":"V500+V754","v":414182.42231757933},{"$f":"W500+W754","v":364836.88907566725},-169211.00410122707,239234.61142597767,175452.06825907103,395971.84058229084,518331.23413848225,878249.10431762505,238318.94801040881,217837.46741301773,{"$f":"AF500+AF754","v":240381.8390185216},497022.01790438656,416244.14472994552,366652.97867902683,-170053.30474166077,240425.47644972909,176325.43574628024,397942.91413443786,520911.3898014701,882620.86363053904,239505.25503342351,218921.82146721787,null,null,{"$f":"SUM(G246:R246)","v":3947776.3200000003},{"$f":"SUM(T246:AE246)","v":4006954.961617006},{"$f":"SUM(AF246:AQ246)","v":4026900.8318533176}]
[null,846,null,null,"Wyoming",null,19573.09,13006.3,7840.35,8387.67,-1679.51,10124.06,2175.75,11019.8,78894.02,17862.57,1205.78,920.17,null,{"$f":"T501+T755","v":19866.497930074267},{"$f":"U501+U755","v":13201.269295135562},{"$f":"V501+V755","v":7957.8797750410276},8513.404306276936,-1704.686482233466,10275.823440956316,2208.3653051898846,11184.990918134665,80076.670828430157,18130.336596357891,1223.8550925850211,933.96369200348215,{"$f":"AF501+AF755","v":19965.389630519861},13266.982737596896,7997.4926079452143,8555.782436100917,-1713.1720918033079,10326.974562665418,2219.3581334681226,11240.667705017591,80475.277476271076,18220.586011326526,1229.9472136841059,938.61278808381599,null,null,{"$f":"SUM(G247:R247)","v":169330.05000000002},{"$f":"SUM(T247:AE247)","v":171868.37069795176},{"$f":"SUM(AF247:AQ247)","v":172723.89921087623}]
[null,847,null,null,"Total",null,{"$f":"SUM(G246:G247)","v":255231.66999999998},500262.33999999997,415905.72,367836.29,-168391.44,245825.41999999998,175036.57,401143.54,589570.03,883140.83,236005,215540.40000000002,null,{"$f":"SUM(T246:T247)","v":259057.68806787269},{"$f":"SUM(U246:U247)","v":507761.45933545032},{"$f":"SUM(V246:V247)","v":422140.30209262035},373350.29338194418,-170915.69058346053,249510.43486693397,177660.43356426092,407156.83150042553,598407.90496691247,896379.44091398292,239542.80310299384,218771.43110502121,{"$f":"SUM(AF246:AF247)","v":260347.22864904147},510289.00064198347,424241.63733789074,375208.76111512777,-171766.47683346408,250752.45101239451,178544.79387974838,409183.58183945547,601386.66727774113,900841.44964186556,240735.20224710761,219860.43425530169,null,null,{"$f":"SUM(G248:R248)","v":4117106.3699999996},{"$f":"SUM(T248:AE248)","v":4178823.3323149583},{"$f":"SUM(AF248:AQ248)","v":4199624.7310641939}]
[null,{"$f":"+B248+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G202:G248)/2","v":6841196.4699999997},6015594.4699999988,4375721.8500000006,4756246.2799999984,2246429.88,3511403.5599999991,4186992.38,3903962.3500000006,3064997.85,3382490.71,3337546.5800000005,{"$f":"SUM(R202:R248)/2","v":3871966.95},null,{"$f":"SUM(T202:T248)/2","v":6900971.0648962287},{"$f":"SUM(U202:U248)/2","v":6039716.2700251928},{"$f":"SUM(V202:V248)/2","v":4418877.0330938306},4791350.7720501432,2229471.825712895,3533651.1913381689,4215908.8819290111,3928962.7579465546,3094039.0899738288,3409759.2678880696,3358945.7123693316,3886123.0183945294,{"$f":"SUM(AF202:AF248)/2","v":6813692.1782766161},5929706.4701676723,4330355.3752941666,4701964.1702877432,2093891.114072806,3456279.7037635101,4092869.8757221717,3832541.2987307375,3021622.3296036543,3307636.9280730067,3259567.9014411215,3782715.2370044775,null,null,{"$f":"SUM(G251:R251)","v":49494549.329999998},{"$f":"SUM(T251:AE251)","v":49807776.885617785},{"$f":"SUM(AF251:AQ251)","v":48622842.582437679}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G246+G242+G238+G234+G230+G226+G222+G218+G214+G210+G206+G202","v":6730973.0263790004},5892047.7591019999,4317148.7700000005,4698399.28,2209137.1399999997,3462878.0399999996,3326241.3000000003,3656886.1199999996,2865770.9499999997,3236805.9899999993,3203939.2600000002,3718305.1600000006,null,{"$f":"+T246+T242+T238+T234+T230+T226+T222+T218+T214+T210+T206+T202","v":6789777.0543435393},{"$f":"+U246+U242+U238+U234+U230+U226+U222+U218+U214+U210+U206+U202","v":5915375.6771841124},{"$f":"+V246+V242+V238+V234+V230+V226+V222+V218+V214+V210+V206+V202","v":4358937.338895998},4732253.4716751864,2191413.0310970317,3483993.2607889129,3353180.1334446562,3680569.633374386,2892560.1452309559,3262794.9872868322,3224381.9477402684,3731635.4472460086,{"$f":"+AF246+AF242+AF238+AF234+AF230+AF226+AF222+AF218+AF214+AF210+AF206+AF202","v":6704150.2185602086},5807108.9033222226,4271121.2657396635,4642850.631721708,2056240.6973484289,3406467.6555089112,3252719.5440258267,3589866.9288245975,2822505.6941480767,3164199.6614509588,3128453.5149746481,3631646.2318567121,null,null,{"$f":"SUM(G252:R252)","v":47318532.795481011},{"$f":"SUM(T252:AE252)","v":47616872.128307901},{"$f":"SUM(AF252:AQ252)","v":46477330.947481968}]
[null,852,null,"Total Wyoming Distribution",null,null,110223.443621,123546.710898,58573.08,57847,37292.739999999991,48525.52,860751.08,247076.22999999998,199226.90000000002,145684.72,133607.32,153661.78999999998,null,{"$f":"+T247+T243+T239+T235+T231+T227+T223+T219+T215+T211+T207+T203","v":111194.01055268905},{"$f":"+U247+U243+U239+U235+U231+U227+U223+U219+U215+U211+U207+U203","v":124340.59284107828},{"$f":"+V247+V243+V239+V235+V231+V227+V223+V219+V215+V211+V207+V203","v":59939.694197831312},59097.300374957027,38058.794615864485,49657.930549256729,862728.7484843547,248393.12457217052,201478.94474287285,146964.2806012372,134563.76462906424,154487.57114852197,{"$f":"+AF247+AF243+AF239+AF235+AF231+AF227+AF223+AF219+AF215+AF211+AF207+AF203","v":109541.95971640626},122597.56684544987,59234.109554503113,59113.538566035772,37650.416724377443,49812.048254598587,840150.33169634547,242674.36990614046,199116.63545557804,143437.26662204706,131114.38646647288,151069.00514776472,null,null,{"$f":"SUM(G253:R253)","v":2176016.534519},{"$f":"SUM(T253:AE253)","v":2190904.7573098987},{"$f":"SUM(AF253:AQ253)","v":2145511.63495572}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G116+G169+G197+G251","v":16410965.509999998},16361817.099999998,12876242.800000001,12641493.199999999,9659978.2699999996,10460449.170000002,10547726.540000001,10897743.670000002,9782054.2200000007,10665050.440000001,12295298.429999998,14082158.59,null,{"$f":"T13+T116+T169+T197+T251","v":16591709.942506},{"$f":"U13+U116+U169+U197+U251","v":16527944.155353129},{"$f":"V13+V116+V169+V197+V251","v":13021660.505405128},12774050.266697384,9726425.7841249313,10554965.566275004,10643453.627768295,10997087.242289372,9885186.0106004477,10777333.692010503,12428396.356539441,14238181.64537036,{"$f":"AF13+AF116+AF169+AF197+AF251","v":16482687.01311316},16401140.408433752,12885869.822251949,12651336.572283661,9542635.3882025853,10414298.340039402,10468208.180067135,10843182.694132445,9758852.8635926768,10641491.197507408,12296006.73177918,14116644.04844559,null,null,{"$f":"SUM(G254:R254)","v":146680977.94},{"$f":"SUM(T254:AE254)","v":148166394.79493999},{"$f":"SUM(AF254:AQ254)","v":146502353.25984895}]
[]
[null,1]
[null,2,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - LABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G264*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T264*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G264:R264)","v":0},{"$f":"SUM(T264:AE264)","v":0},{"$f":"SUM(AF264:AQ264)","v":0},{"$f":"+'Labor Forecast'!G14","v":-1.8243268660862537E-3},{"$f":"'Labor Forecast'!H14","v":-3.4430731822491206E-2}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G264:G266)","v":0},{"$f":"SUM(H264:H266)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T264:T266)","v":0},0,0,{"$f":"SUM(W264:W266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF264:AF266)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G267:R267)","v":0},{"$f":"SUM(T267:AE267)","v":0},{"$f":"SUM(AF267:AQ267)","v":0}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,{"$f":"G274*G18/G20","v":170099.78001810983},{"$f":"H274*H18/H20","v":108154.87285052166},121758.55076866312,224313.93247901535,208150.05129185709,234335.36246864541,165394.89522563125,185524.64063845211,193734.46975383649,290103.94565754035,132842.23511708609,108152.86474402469,null,{"$f":"G272*(1+$AW$264)","v":169789.46241950744},107957.56301028231,121536.42337332013,223904.71054555642,207770.31756110812,233907.85817121979,165093.1608747576,185186.18305221439,193381.0347557776,289574.70123551966,132599.88745861105,107955.55856722797,{"$f":"T272*(1+$AX$264)","v":163943.48697265642},104240.50511006557,117351.83537348859,216195.50750296985,200616.63347648777,225854.2394353532,159408.88252695141,178810.08724631282,186722.78420854555,279604.43235470145,128034.3762938311,104238.5696814525,null,null,{"$f":"SUM(G272:R272)","v":2142565.6010133834},{"$f":"SUM(T272:AE272)","v":2138656.8610251024},{"$f":"SUM(AF272:AQ272)","v":2065021.3401828161}]
[null,628,null,null,"Wyoming",null,{"$f":"G274-G272","v":11327.857866335806},{"$f":"H274-H272","v":10901.860668445355},14387.767054460011,13847.878618544957,15079.10273704803,17860.93504579243,13538.168115667795,13111.956855663419,13175.071201148268,12209.719023721758,13010.532187414559,11187.599612377904,null,11307.192150895044,10881.972111137582,14361.519064479569,13822.615561542845,15051.593524808359,17828.350862134968,13513.470071856789,13088.036360504668,13151.035564793414,12187.444505279418,12986.796724002979,11167.189773838027,10917.877250282199,10507.297847679176,13867.041453006877,13346.692792057969,14533.356144654537,17214.507694763517,13048.191407821427,12637.405690493117,12698.235786073967,11767.821871916649,12539.651808765626,10782.695257524143,null,null,{"$f":"SUM(G273:R273)","v":159638.44898662029},{"$f":"SUM(T273:AE273)","v":159347.21627527368},{"$f":"SUM(AF273:AQ273)","v":153860.77500503921}]
[null,629,null,null,"Total",null,181427.63788444563,119056.73351896701,136146.31782312313,238161.8110975603,223229.15402890512,252196.29751443784,178933.06334129904,198636.59749411553,206909.54095498475,302313.6646812621,145852.76730450065,119340.46435640259,null,{"$f":"SUM(T272:T273)","v":181096.65457040249},118839.53512141989,135897.94243779971,{"$f":"SUM(W272:W273)","v":237727.32610709927},222821.91108591648,251736.20903335477,178606.63094661437,198274.21941271905,206532.07032057102,301762.14574079908,145586.68418261403,119122.74834106599,{"$f":"SUM(AF272:AF273)","v":174861.36422293863},114747.80295774475,131218.87682649546,229542.20029502781,215149.9896211423,243068.74713011671,172457.07393477284,191447.49293680594,199421.01999461951,291372.2542266181,140574.02810259673,115021.26493897664,null,null,{"$f":"SUM(G274:R274)","v":2302204.0500000035},{"$f":"SUM(T274:AE274)","v":2298004.0773003763},{"$f":"SUM(AF274:AQ274)","v":2218882.1151878554}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,{"$f":"G279*G23/G25","v":34162.464560333559},{"$f":"H279*H23/H25","v":51898.437715421496},59740.97961388572,44185.800062074901,52006.222189492451,59759.103121792985,52987.140749745282,47175.684768957341,57836.204862005863,44113.053052363823,52407.303127406187,50754.01625853264,null,{"$f":"G277*(1+$AW$264)","v":34100.141058424422},51803.758001189351,59631.992539769795,44105.190719922139,51911.345841148512,59650.082984474677,52890.474885318428,47089.620899807313,57730.692719643637,44032.576424535306,52311.695076331736,50661.424343110419,{"$f":"T277*(1+$AX$264)","v":32926.048246532686},50020.116702053165,57578.819396592182,42586.61672626467,50124.000213947329,57596.286974046881,51069.417128577821,45468.290790983272,55742.982720686938,42516.502594208781,50510.565131978627,48917.114427807355,null,null,{"$f":"SUM(G277:R277)","v":607026.41008201218},{"$f":"SUM(T277:AE277)","v":605918.9954936757},{"$f":"SUM(AF277:AQ277)","v":585056.76105367974}]
[null,633,null,null,"Wyoming",null,{"$f":"G279-G277","v":1046.3529222805009},{"$f":"H279-H277","v":1542.3757438200992},1790.6934952360971,1341.2621213961611,1562.6851404673362,1802.5123150055006,1574.432810151171,1409.3250838073291,1709.2108361302453,1296.9474764346887,1561.7127559645669,1520.3192172939234,null,1044.4440325329767,1539.5619463130483,1787.426684983812,1338.8152208736342,1559.8342919823478,1799.2239433627847,1571.5605300767645,1406.75401419389,1706.0926768820871,1294.5814203095263,1558.8636814267511,1517.545658100787,1008.4830601452325,1486.5537018154312,1725.88427614077,1292.7188330438648,1506.1280557875782,1737.2753462802555,1517.4505509228793,1358.3184439909671,1647.3506574600437,1250.0080346044692,1505.1908640637253,1465.2954505183329,null,null,{"$f":"SUM(G278:R278)","v":18157.829917987619},{"$f":"SUM(T278:AE278)","v":18124.704101038409},{"$f":"SUM(AF278:AQ278)","v":17500.657274773548}]
[null,634,null,null,"Total",null,35208.81748261406,53440.813459241595,61531.673109121817,45527.062183471062,53568.907329959788,61561.615436798485,54561.573559896453,48585.00985276467,59545.415698136108,45410.000528798511,53969.015883370754,52274.335475826563,null,{"$f":"SUM(T277:T278)","v":35144.5850909574},53343.319947502401,61419.419224753605,{"$f":"SUM(W277:W278)","v":45444.005940795774},53471.18013313086,61449.306927837461,54462.035415395192,48496.374914001201,59436.785396525724,45327.157844844834,53870.558757758488,52178.970001211208,{"$f":"SUM(AF277:AF278)","v":33934.53130667792},51506.670403868593,59304.703672732954,43879.335559308536,51630.128269734909,59333.562320327139,52586.867679500698,46826.609234974239,57390.333378146985,43766.510628813252,52015.755996042353,50382.409878325685,null,null,{"$f":"SUM(G279:R279)","v":625184.23999999976},{"$f":"SUM(T279:AE279)","v":624043.6995947141},{"$f":"SUM(AF279:AQ279)","v":602557.4183284532}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G282*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T282*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G282:R282)","v":0},{"$f":"SUM(T282:AE282)","v":0},{"$f":"SUM(AF282:AQ282)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G283:R283)","v":0},{"$f":"SUM(T283:AE283)","v":0},{"$f":"SUM(AF283:AQ283)","v":0}]
[null,639,null,null,"Total",null,{"$f":"SUM(G282:G283)","v":0},{"$f":"SUM(H282:H283)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T282:T283)","v":0},0,0,{"$f":"SUM(W282:W283)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF282:AF283)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G284:R284)","v":0},{"$f":"SUM(T284:AE284)","v":0},{"$f":"SUM(AF284:AQ284)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G287*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T287*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G288:R288)","v":0},{"$f":"SUM(T288:AE288)","v":0},{"$f":"SUM(AF288:AQ288)","v":0}]
[null,644,null,null,"Total",null,{"$f":"SUM(G287:G288)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T287:T288)","v":0},0,0,{"$f":"SUM(W287:W288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF287:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,{"$f":"G294*G38/G40","v":231536.82185976979},{"$f":"H294*H38/H40","v":269921.95619748475},237196.63213646726,205016.48021694797,365502.08790754626,357531.07590557652,329756.43786923133,369453.10915741383,285632.2176280088,305167.50873479969,327116.30877093063,235809.7896020069,null,{"$f":"G292*(1+$AW$264)","v":231114.42301516279},269429.53032104712,236763.90794791552,204642.46314409774,364835.29262896592,356878.82235834125,329154.85434036161,368779.10592461884,285111.13109957025,304610.78344995819,326519.54170050484,235379.59546754981,{"$f":"T292*(1+$AX$264)","v":223156.98429601791},260152.87441750336,228611.95332811584,197596.47337608927,352273.7465090779,344591.22333259473,317821.81182249746,356081.77142679022,275294.54620507383,294122.81125475373,315277.23492541199,227275.30373952014,null,null,{"$f":"SUM(G292:R292)","v":3519640.4259861829},{"$f":"SUM(T292:AE292)","v":3513219.4513980933},{"$f":"SUM(AF292:AQ292)","v":3392256.7346334467}]
[null,648,null,null,"Wyoming",null,{"$f":"G294-G292","v":-1402.5148779852607},{"$f":"H294-H292","v":13266.497577565257},13074.648588985583,10225.330207705469,17785.911722725665,18617.752929141803,15471.941625314357,17641.314237048326,15859.857439909887,20596.390295851685,14279.769740738149,9439.1045268158196,null,-1399.9562324132664,13242.295149615637,13050.796156300061,10206.675863092949,17753.464406132058,18583.788062287014,15443.715746536778,17609.13071353261,15830.923875889961,20558.815747690565,14253.718773158595,9421.8845148357523,-1351.7547148118201,12786.353236604944,12601.447693772494,9855.2525436517008,17142.199634244382,17943.934639268395,14911.977311324985,17002.835456307774,15285.853581416921,19850.960676093822,13762.952804606763,9097.4821358429599,null,null,{"$f":"SUM(G293:R293)","v":164856.00401381674},{"$f":"SUM(T293:AE293)","v":164555.25277665872},{"$f":"SUM(AF293:AQ293)","v":158889.49499832332}]
[null,649,null,null,"Total",null,230134.30698178452,283188.45377505,250271.28072545285,215241.81042465343,383287.99963027192,376148.82883471833,345228.37949454569,387094.42339446215,301492.07506791869,325763.89903065137,341396.07851166878,245248.89412882272,null,{"$f":"SUM(T292:T293)","v":229714.46678274951},282671.82547066273,249814.70410421558,{"$f":"SUM(W292:W293)","v":214849.13900719068},382588.75703509798,375462.61042062828,344598.5700868984,386388.23663815146,300942.05497546023,325169.59919764876,340773.26047366345,244801.47998238556,{"$f":"SUM(AF292:AF293)","v":221805.22958120608},272939.22765410831,241213.40102188833,207451.72591974097,369415.94614332228,362535.15797186311,332733.78913382243,373084.60688309802,290580.39978649077,313973.77193084755,329040.18773001875,236372.7858753631,null,null,{"$f":"SUM(G294:R294)","v":3684496.4300000006},{"$f":"SUM(T294:AE294)","v":3677774.7041747528},{"$f":"SUM(AF294:AQ294)","v":3551146.2296317704}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,{"$f":"G299*G43/G45","v":122468.38030851512},{"$f":"H299*H43/H45","v":101775.5126294667},172468.8672761693,115826.82370669757,112616.1502258994,134279.12763902641,142490.93273380407,138209.22756498188,132311.03525318534,213746.64449830772,152687.79982986557,151145.35630199747,null,{"$f":"G297*(1+$AW$264)","v":122244.95795207222},101589.84082746707,172154.22768803392,115615.517720396,112410.70155748709,134034.1586189199,142230.98269704412,137957.08875799406,132069.65667689327,213356.70075221368,152409.24737451234,150869.61776781155,{"$f":"T297*(1+$AX$264)","v":118035.9745881727},98092.028262046981,166226.83164239913,111634.79083524656,108540.31883818316,129419.26444845862,137333.86587495281,133207.12523195596,127522.40174596266,206010.6734060827,147161.68545089278,145675.06641828627,null,null,{"$f":"SUM(G297:R297)","v":1690025.8579679166},{"$f":"SUM(T297:AE297)","v":1686942.6983908452},{"$f":"SUM(AF297:AQ297)","v":1628860.0267426402}]
[null,653,null,null,"Wyoming",null,{"$f":"G299-G297","v":3901.3683346106409},{"$f":"H299-H297","v":3180.0083293391945},5448.4079286925553,3637.0389297399524,3499.9476643939415,4145.7690975380247,4436.6617883219733,4267.5957397464081,4047.1698867328523,6397.6376845416671,4733.1204141310591,4723.9962342952495,null,3894.2509635433125,3174.206954709603,5438.4682517308438,3630.4037819074265,3493.5626158398918,4138.2058595927956,4428.5678670257994,4259.8102501847934,4039.7865259768705,6385.966302234272,4724.4856553991385,4715.3781210497345,3760.1690529680745,3064.91668630291,5251.2178098303666,3505.4063228852137,3373.2766983088277,3995.7244034148944,4276.0890344385325,4113.1418658459816,3900.6937194808474,6166.0928090545776,4561.818156798884,4553.0242015222284,null,null,{"$f":"SUM(G298:R298)","v":52418.722032083519},{"$f":"SUM(T298:AE298)","v":52323.093149194479},{"$f":"SUM(AF298:AQ298)","v":50521.570760851333}]
[null,654,null,null,"Total",null,126369.74864312576,104955.52095880589,177917.27520486186,119463.86263643752,116116.09789029334,138424.89673656443,146927.59452212605,142476.82330472828,136358.20513991819,220144.28218284939,157420.92024399663,155869.35253629272,null,{"$f":"SUM(T297:T298)","v":126139.20891561553},104764.04778217667,177592.69593976476,{"$f":"SUM(W297:W298)","v":119245.92150230343},115904.26417332698,138172.3644785127,146659.55056406991,142216.89900817885,136109.44320287014,219742.66705444796,157133.73302991147,155584.99588886127,{"$f":"SUM(AF297:AF298)","v":121796.14364114078},101156.94494834989,171478.04945222949,115140.19715813178,111913.59553649198,133414.98885187352,141609.95490939135,137320.26709780193,131423.0954654435,212176.76621513726,151723.50360769167,150228.0906198085,null,null,{"$f":"SUM(G299:R299)","v":1742444.5800000003},{"$f":"SUM(T299:AE299)","v":1739265.7915400399},{"$f":"SUM(AF299:AQ299)","v":1679381.5975034917}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,{"$f":"G304*G48/G50","v":147332.50293060733},{"$f":"H304*H48/H50","v":133600.29555401887},163551.85628839638,166625.97512023264,185084.31604215514,195940.89543791252,205276.93264942151,222241.59852021222,199560.24363921492,181369.35553351775,159867.39603104332,179482.63092061473,null,{"$f":"G302*(1+$AW$264)","v":147063.72028726328},133356.56494552261,163253.48424297117,166321.994877233,184746.66175190825,195583.43519820014,204902.44042620138,221836.15720126985,199196.18052534119,181038.4785455332,159575.74564545264,179155.19593503041,{"$f":"T302*(1+$AX$264)","v":142000.20877323466},128765.00082111468,157632.54730791412,160595.40687543323,178385.6989860278,188849.3543919693,197847.49945011287,214198.17596414092,192337.71025360862,174805.19124118012,154081.43594175999,172986.7514291855,null,null,{"$f":"SUM(G302:R302)","v":2139933.9986673472},{"$f":"SUM(T302:AE302)","v":2136030.059581927},{"$f":"SUM(AF302:AQ302)","v":2062484.9814356817}]
[null,658,null,null,"Wyoming",null,{"$f":"G304-G302","v":21687.009311369504},{"$f":"H304-H302","v":14873.021432347014},18189.056595509755,20114.437286694971,12103.456580246799,14423.740770046104,12373.167013111262,24987.667264509713,23339.166060351126,19215.696548850363,13678.532914769487,55696.299554847297,null,21647.445117637712,14845.888179768106,18155.873810893805,20077.741978356647,12081.375919234946,14397.427152249846,12350.594312110672,24942.081591798244,23296.587792675178,19180.640837385734,13653.578799684428,55594.691299227801,20902.10774015023,14334.733385183818,17530.753788707927,19386.450628698676,11665.405304913063,13901.713199036878,11925.354311502004,24083.307469416344,22494.469226006455,18520.237336530183,13183.476089615242,53680.525392349904,null,null,{"$f":"SUM(G303:R303)","v":250681.2513326534},{"$f":"SUM(T303:AE303)","v":250223.92679102308},{"$f":"SUM(AF303:AQ303)","v":241608.53387211068}]
[null,659,null,null,"Total",null,169019.51224197683,148473.31698636588,181740.91288390613,186740.41240692761,197187.77262240194,210364.63620795863,217650.09966253277,247229.26578472194,222899.40969956605,200585.05208236811,173545.9289458128,235178.93047546202,null,{"$f":"SUM(T302:T303)","v":168711.165404901},148202.45312529072,181409.35805386497,{"$f":"SUM(W302:W303)","v":186399.73685558964},196828.03767114319,209980.86235044998,217253.03473831207,246778.2387930681,222492.76831801637,200219.11938291893,173229.32444513706,234749.8872342582,{"$f":"SUM(AF302:AF303)","v":162902.3165133849},143099.73420629848,175163.30109662205,179981.85750413191,190051.10429094086,202751.06759100617,209772.85376161488,238281.48343355727,214832.17947961506,193325.42857771029,167264.91203137522,226667.2768215354,null,null,{"$f":"SUM(G304:R304)","v":2390615.2500000009},{"$f":"SUM(T304:AE304)","v":2386253.98637295},{"$f":"SUM(AF304:AQ304)","v":2304093.5153077925}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,{"$f":"G309*G53/G55","v":134661.09689965157},{"$f":"H309*H53/H55","v":129098.90624662148},189254.76548679627,135169.48593742528,136499.3971522155,147542.81150967599,129685.7466523004,179360.16319701099,151571.13249995519,138622.69079000718,156090.83780685699,178587.2831343846,null,{"$f":"G307*(1+$AW$264)","v":134415.4310427609},128863.38764357343,188909.50293358386,134922.89261275457,136250.37763478613,147273.645194741,129449.15746053414,179032.95163258506,151294.6172108124,138369.79769094981,155806.07709789602,178261.4815558212,{"$f":"T307*(1+$AX$264)","v":129787.40938372303},124426.52690187981,182405.21049935752,130277.39868049003,131559.17742172966,142202.90581252016,124992.12823536305,172868.71608753447,146085.43281944047,133605.62429432035,150441.55984102396,172123.80829009274,null,null,{"$f":"SUM(G307:R307)","v":1806144.3173129014},{"$f":"SUM(T307:AE307)","v":1802849.3197107983},{"$f":"SUM(AF307:AQ307)","v":1740775.8982674754}]
[null,663,null,null,"Wyoming",null,{"$f":"G309-G307","v":8523.293530833238},{"$f":"H309-H307","v":15531.119664897065},8227.9432052687334,3930.9385556460475,5491.9734681789996,6654.7081040822959,6175.0556097376539,5054.3228617065179,7643.2482197617646,3513.2615088020102,2270.6552972741483,8028.562660914351,null,8507.7442574573997,15502.785826031994,8212.9327474267302,3923.767238830048,5481.954313433168,6642.5677413020567,6163.7902898892326,5045.1021247200324,7629.3044366902877,3506.8521714439162,2266.5128798117103,8013.9159383559881,8214.816396514545,14969.013564754368,7930.1554625239241,3788.6690612960138,5293.2066146042016,6413.8592727885543,5951.5664794079812,4871.3955664467167,7366.6219016384621,3386.1086847878096,2188.475182674691,7737.9909478344653,null,null,{"$f":"SUM(G308:R308)","v":81045.082687102826},{"$f":"SUM(T308:AE308)","v":80897.229965392558},{"$f":"SUM(AF308:AQ308)","v":78111.879135271723}]
[null,664,null,null,"Total",null,143184.39043048481,144630.02591151855,197482.708692065,139100.42449307133,141991.3706203945,154197.51961375828,135860.80226203805,184414.48605871751,159214.38071971695,142135.95229880919,158361.49310413114,186615.84579529896,null,{"$f":"SUM(T307:T308)","v":142923.17530021831},144366.17346960542,197122.4356810106,{"$f":"SUM(W307:W308)","v":138846.65985158461},141732.3319482193,153916.21293604304,135612.94775042337,184078.05375730508,158923.92164750269,141876.64986239374,158072.58997770774,186275.39749417719,{"$f":"SUM(AF307:AF308)","v":138002.22578023758},139395.54046663418,190335.36596188144,134066.06774178604,136852.38403633385,148616.7650853087,130943.69471477103,177740.11165398118,153452.05472107892,136991.73297910817,152630.03502369864,179861.79923792722,null,null,{"$f":"SUM(G309:R309)","v":1887189.4000000043},{"$f":"SUM(T309:AE309)","v":1883746.5496761908},{"$f":"SUM(AF309:AQ309)","v":1818887.7774027467}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,{"$f":"G314*G58/G60","v":629137.42242546764},{"$f":"H314*H58/H60","v":570738.27643402142},699207.95348439121,500516.87892320642,497601.85123036866,676746.13972199219,387654.42337393109,546232.39919296105,568162.46643229597,333001.19183986349,554567.87947609765,565166.55051416974,null,{"$f":"G312*(1+$AW$264)","v":627989.67012327665},569697.06326281908,697932.36962986842,499603.77253405715,496694.06280455482,675511.53355777718,386947.21499461285,545235.89275198663,567125.95238048176,332393.68881915131,553556.16639450088,564135.50199225347,{"$f":"T312*(1+$AX$264)","v":606367.5262039674},550081.97645755613,673902.04738090665,482402.04902443214,479592.5227303076,652253.17710284959,373624.33920567349,526463.0219486464,547599.3908044945,320949.13085993053,534496.82248068543,544711.9038116117,null,null,{"$f":"SUM(G312:R312)","v":6528733.4330487661},{"$f":"SUM(T312:AE312)","v":6516822.8892453415},{"$f":"SUM(AF312:AQ312)","v":6292443.9080110621}]
[null,668,null,null,"Wyoming",null,{"$f":"G314-G312","v":54825.780780396657},{"$f":"H314-H312","v":41864.773309835349},45638.492651112727,40012.964257260959,42959.761525627284,38227.651315491297,21588.592796543264,30818.574693447212,33310.416500611464,12051.820411903434,37869.111666604294,61624.257042394835,null,54725.760635564824,41788.398279143606,45555.233122841622,39939.967531574686,42881.388878515427,38157.911584169073,21549.208146703535,30762.35153965947,33249.647412868879,12029.833952140752,37800.026028796085,61511.83425466979,52841.512647339841,40349.593144702958,43986.733108077991,38564.805220496033,41404.951277863307,36844.106763508214,20807.253140017343,29703.181263568255,32104.837719604002,11615.637965465494,36498.54346971542,59393.93678553772,null,null,{"$f":"SUM(G313:R313)","v":460792.19695122878},{"$f":"SUM(T313:AE313)","v":459951.56136664777},{"$f":"SUM(AF313:AQ313)","v":444115.09250589658}]
[null,669,null,null,"Total",null,683963.20320586429,612603.04974385677,744846.44613550394,540529.84318046737,540561.61275599594,714973.79103748349,409243.01617047435,577050.97388640826,601472.88293290744,345053.01225176692,592436.99114270194,626790.80755656457,null,{"$f":"SUM(T312:T313)","v":682715.43075884145},611485.46154196269,743487.60275270999,{"$f":"SUM(W312:W313)","v":539543.74006563181},539575.45168307028,713669.4451419462,408496.42314131639,575998.24429164606,600375.59979335067,344423.52277129208,591356.19242329698,625647.33624692331,{"$f":"SUM(AF312:AF313)","v":659209.03885130724},590431.56960225909,717888.78048898466,520966.85424492817,520997.47400817089,689097.28386635776,394431.59234569082,556166.20321221463,579704.22852409852,332564.76882539602,570995.36595040082,604105.84059714945,null,null,{"$f":"SUM(G314:R314)","v":6989525.6299999962},{"$f":"SUM(T314:AE314)","v":6976774.4506119881},{"$f":"SUM(AF314:AQ314)","v":6736559.0005169567}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,{"$f":"G319*G63/G65","v":996.96925067157122},{"$f":"H319*H63/H65","v":1062.0712792458537},1221.338167915975,1414.8840876810734,1407.0798815396379,1459.7080399475888,1014.4744627993229,1715.5831241069541,923.06639230854296,942.97475339230823,1044.6464399928852,1364.1205799680895,null,{"$f":"G317*(1+$AW$264)","v":995.15045288290924},1060.1337140774269,1219.1100478836693,1412.302876627519,1404.5129079090157,1457.0450553536703,1012.6237297818797,1712.4533397226417,921.38241748987321,941.25445921565358,1042.7406634268448,1361.6319781454727,{"$f":"T317*(1+$AX$264)","v":960.88669451666703},1023.6325344720454,1177.1351967628823,1363.676255030224,1356.154500635573,1406.8779277995011,977.75835370466893,1653.4923180241219,889.65854656732074,908.84637935367539,1006.8383392839885,1314.7499926650175,null,null,{"$f":"SUM(G317:R317)","v":14566.916459569802},{"$f":"SUM(T317:AE317)","v":14540.341642516576},{"$f":"SUM(AF317:AQ317)","v":14039.707038815686}]
[null,673,null,null,"Wyoming",null,{"$f":"G319-G317","v":32.33400752522698},{"$f":"H319-H317","v":33.828942996191927},40.379332291011679,46.785050411222073,46.511782636959424,48.27998588218702,33.515488784537979,56.743249596843725,30.541692417564718,31.120377116002715,34.560336156717767,45.113294615734503,null,32.275019726610473,33.767227946632673,40.305667190278562,46.699699186825683,46.426929942305257,48.191907406847882,33.454345577918332,56.639731362135166,30.485974387551611,31.063603375947256,34.497286806966095,45.030993220349352,31.163767177837933,32.604597576813234,38.917913572323499,45.091794367933076,44.828416768120157,46.532624766908377,32.302487977028079,54.689583961107544,29.436319979066486,29.994060778669784,33.309519976311883,43.480543169079084,null,null,{"$f":"SUM(G318:R318)","v":479.71354043020051},{"$f":"SUM(T318:AE318)","v":478.83838613036835},{"$f":"SUM(AF318:AQ318)","v":462.35163007119911}]
[null,674,null,null,"Total",null,1029.3032581967982,1095.9002222420456,1261.7175002069866,1461.6691380922955,1453.5916641765973,1507.9880258297758,1047.9899515838608,1772.3263737037978,953.60808472610768,974.09513050831094,1079.206776149603,1409.233874583824,null,{"$f":"SUM(T317:T318)","v":1027.4254726095196},1093.9009420240595,1259.4157150739479,{"$f":"SUM(W317:W318)","v":1459.0025758143447},1450.9398378513208,1505.2369627605181,1046.078075359798,1769.0930710847767,951.86839187742487,972.31806259160089,1077.2379502338108,1406.6629713658219,{"$f":"SUM(AF317:AF318)","v":992.05046169450497},1056.2371320488587,1216.0531103352057,1408.768049398157,1400.9829174036931,1453.4105525664095,1010.060841681697,1708.1819019852294,919.09486654638727,938.84044013234518,1040.1478592603003,1358.2305358340966,null,null,{"$f":"SUM(G319:R319)","v":15046.630000000003},{"$f":"SUM(T319:AE319)","v":15019.180028646944},{"$f":"SUM(AF319:AQ319)","v":14502.058668886886}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G322*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T322*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G322:R322)","v":0},{"$f":"SUM(T322:AE322)","v":0},{"$f":"SUM(AF322:AQ322)","v":0}]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G323:R323)","v":0},{"$f":"SUM(T323:AE323)","v":0},{"$f":"SUM(AF323:AQ323)","v":0}]
[null,679,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T322:T323)","v":0},0,0,{"$f":"SUM(W322:W323)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF322:AF323)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G324:R324)","v":0},{"$f":"SUM(T324:AE324)","v":0},{"$f":"SUM(AF324:AQ324)","v":0}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G327*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T327*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0}]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G328:R328)","v":0},{"$f":"SUM(T328:AE328)","v":0},{"$f":"SUM(AF328:AQ328)","v":0}]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T327:T328)","v":0},0,0,{"$f":"SUM(W327:W328)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF327:AF328)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G329:R329)","v":0},{"$f":"SUM(T329:AE329)","v":0},{"$f":"SUM(AF329:AQ329)","v":0}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,{"$f":"G334*G78/G80","v":13675.957391671032},{"$f":"H334*H78/H80","v":138484.57762384744},77090.281286023688,72790.511057820957,74505.069761894469,72749.666678180263,76367.029677756014,76791.538785432043,79962.9154586246,71329.152774058384,70840.518098888526,74623.993877103901,null,{"$f":"G332*(1+$AW$264)","v":13651.007975181956},138231.93648834963,76949.643414759455,72657.717372902029,74369.148161468212,72616.947506760436,76227.711253831672,76651.445918137673,79817.036963662846,71199.025084317502,70711.281838513256,74487.855320219242,{"$f":"T332*(1+$AX$264)","v":13180.993780481776},133472.50975381563,74300.210878509548,70156.05899120128,71808.56396525359,70116.692861387244,73603.135370208693,74012.28053992409,77068.8779691011,68747.590545616535,68276.640656706804,71923.183949656246,null,null,{"$f":"SUM(G332:R332)","v":899211.21247130132},{"$f":"SUM(T332:AE332)","v":897570.75729810377},{"$f":"SUM(AF332:AQ332)","v":866666.73926186247}]
[null,688,null,null,"Wyoming",null,{"$f":"G334-G332","v":519.96859893988039},{"$f":"H334-H332","v":399.24268542579375},213.14948317667586,349.93093917400984,327.69392600104038,518.61942105274647,124.80166811282106,307.63860836562526,204.80259825941175,142.12932361595449,272.78140911553055,152.89886745851254,null,519.02000625531309,398.51433626868305,212.76062884802425,349.29255076039988,327.09610516798341,517.67328970964581,124.57398907675046,307.07737498733849,204.42897137716284,141.87003327242323,272.28376666231225,152.61992994681381,501.14976760942869,384.79319602919793,205.43512469377333,337.26615261757462,315.83394689076317,499.8494194999862,120.28481546679092,296.50447624039487,197.39033228692801,136.9853442031725,262.90883731274437,147.36511406804766,null,null,{"$f":"SUM(G333:R333)","v":3533.6575286980024},{"$f":"SUM(T333:AE333)","v":3527.2109823328506},{"$f":"SUM(AF333:AQ333)","v":3405.7665269188028}]
[null,689,null,null,"Total",null,14195.925990610913,138883.82030927323,77303.430769200364,73140.441996994967,74832.763687895509,73268.28609923301,76491.831345868835,77099.177393797669,80167.718056884012,71471.282097674339,71113.299508004056,74776.892744562414,null,{"$f":"SUM(T332:T333)","v":14170.02798143727},138630.45082461831,77162.404043607487,{"$f":"SUM(W332:W333)","v":73007.009923662423},74696.244266636189,73134.620796470088,76352.285242908416,76958.523293125007,80021.465935040003,71340.895117589927,70983.565605175565,74640.475250166055,{"$f":"SUM(AF332:AF333)","v":13682.143548091206},133857.30294984483,74505.646003203321,70493.32514381886,72124.397912144355,70616.542280887224,73723.420185675481,74308.785016164489,77266.268301388031,68884.575889819709,68539.549494019549,72070.549063724291,null,null,{"$f":"SUM(G334:R334)","v":902744.86999999941},{"$f":"SUM(T334:AE334)","v":901097.96828043682},{"$f":"SUM(AF334:AQ334)","v":870072.50578878145}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,{"$f":"G339*G83/G85","v":77082.159278259089},{"$f":"H339*H83/H85","v":84530.772989185905},90859.696112322505,82046.518423308502,66854.045636603914,75216.792632665703,57715.98442525859,73269.119260453474,74055.142858904859,68802.154153053212,68486.803512804341,76494.916013881899,null,{"$f":"G337*(1+$AW$264)","v":76941.536224191819},84376.561229010695,90693.938327660362,81896.838755480014,66732.082005042495,75079.572617085098,57610.691604268977,73135.45243773215,73920.04207221551,68676.636534787191,68361.861197183563,76355.364283478761,{"$f":"T337*(1+$AX$264)","v":74292.382824446177},81471.414477230617,87571.279659175125,79077.070663180275,64434.447585570386,72494.527986958987,55627.113331534143,70617.345288132026,71374.920927319792,66312.049679787233,66008.112287416967,73726.393212625684,null,null,{"$f":"SUM(G337:R337)","v":895414.10529670212},{"$f":"SUM(T337:AE337)","v":893780.57728813658},{"$f":"SUM(AF337:AQ337)","v":863007.05792337726}]
[null,693,null,null,"Wyoming",null,{"$f":"G339-G337","v":0},{"$f":"H339-H337","v":0},0,0,0,0,17605.992239378509,2414.3011006553279,2440.2002409875131,2267.1095333535923,2256.7144210236147,2520.5971678992209,null,0,0,0,0,0,0,17573.873154732104,2409.896626294581,2435.7485181292495,2262.973584523535,2252.5974362762572,2515.9987747672417,0,0,0,0,0,0,16968.791841059046,2326.9221218347061,2351.8839141145108,2185.0577479134236,2175.038858043798,2429.3710956875143,null,null,{"$f":"SUM(G338:R338)","v":29504.914703297778},{"$f":"SUM(T338:AE338)","v":29451.088094722967},{"$f":"SUM(AF338:AQ338)","v":28437.065578652997}]
[null,694,null,null,"Total",null,77082.159278259089,84530.772989185905,90859.696112322505,82046.518423308502,66854.045636603914,75216.792632665703,75321.976664637099,75683.420361108801,76495.343099892372,71069.263686406804,70743.517933827956,79015.51318178112,null,{"$f":"SUM(T337:T338)","v":76941.536224191819},84376.561229010695,90693.938327660362,{"$f":"SUM(W337:W338)","v":81896.838755480014},66732.082005042495,75079.572617085098,75184.564759001078,75545.349064026726,76355.790590344754,70939.610119310732,70614.458633459813,78871.363058246003,{"$f":"SUM(AF337:AF338)","v":74292.382824446177},81471.414477230617,87571.279659175125,79077.070663180275,64434.447585570386,72494.527986958987,72595.905172593193,72944.267409966735,73726.804841434307,68497.107427700656,68183.151145460768,76155.764308313199,null,null,{"$f":"SUM(G339:R339)","v":924919.01999999979},{"$f":"SUM(T339:AE339)","v":923231.66538285953},{"$f":"SUM(AF339:AQ339)","v":891444.1235020305}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,{"$f":"G344*G88/G90","v":940.34098147393138},{"$f":"H344*H88/H90","v":1782.9999937522828},2096.8497283302172,1499.4198274465364,1400.5136330472437,1270.3776937453997,1424.4940443905557,1295.4062979101914,1279.2273216885776,1372.4604724968092,1560.8151214863205,1681.485319507171,null,{"$f":"G342*(1+$AW$264)","v":938.62549215814659},1779.7472189614489,2093.0243890366787,1496.6843955717832,1397.9586384001557,1268.0601095886234,1421.8953016347941,1293.0430533984165,1276.8935929177896,1369.9566559841919,1557.9676845271995,1678.4177406638644,{"$f":"T342*(1+$AX$264)","v":906.30792955589561},1718.4692197535626,2020.9600275998232,1445.1524565249438,1349.825899422465,1224.3998720205786,1372.9384058245462,1248.5226347919204,1232.92921205418,1322.7880457535632,1504.3257169931358,1620.6285895489552,null,null,{"$f":"SUM(G342:R342)","v":17604.390435275236},{"$f":"SUM(T342:AE342)","v":17572.274272843089},{"$f":"SUM(AF342:AQ342)","v":16967.24800984357}]
[null,698,null,null,"Wyoming",null,{"$f":"G344-G342","v":46.224503280051181},{"$f":"H344-H342","v":36.390694290751753},62.787550153810116,41.263590689843113,37.82295776437627,38.063001921967043,44.832247166025127,40.391430250596841,39.503266867511002,42.743862994986102,48.312887451090546,52.033571893746512,null,46.140174676845895,36.324305769481605,62.673005139208783,41.188312412756446,37.75395632637187,37.993562564956903,44.750458493053131,40.317743079231029,39.431199996466425,42.665884217364038,48.224748952535322,51.938645650602318,44.551534696304515,35.07363333889441,60.515127706751073,39.770168673851842,36.454059980860514,36.685416401301829,43.20966745774529,38.929573679581921,38.073554923949075,41.196866599906514,46.564335554143611,50.150360070983027,null,null,{"$f":"SUM(G343:R343)","v":530.36956472475561},{"$f":"SUM(T343:AE343)","v":529.40199727887375},{"$f":"SUM(AF343:AQ343)","v":511.17429908427368}]
[null,699,null,null,"Total",null,986.56548475398256,1819.3906880430345,2159.6372784840273,1540.6834181363795,1438.33659081162,1308.4406956673668,1469.3262915565808,1335.7977281607882,1318.7305885560886,1415.2043354917953,1609.1280089374111,1733.5188914009175,null,{"$f":"SUM(T342:T343)","v":984.76566683499243},1816.0715247309304,2155.6973941758874,{"$f":"SUM(W342:W343)","v":1537.8727079845396},1435.7125947265276,1306.0536721535802,1466.6457601278473,1333.3607964776475,1316.324792914256,1412.6225402015559,1606.1924334797347,1730.3563863144666,{"$f":"SUM(AF342:AF343)","v":950.85946425220015},1753.5428530924569,2081.4751553065744,1484.9226251987957,1386.2799594033256,1261.0852884218805,1416.1480732822915,1287.4522084715022,1271.0027669781291,1363.9849123534698,1550.8900525472793,1670.7789496199382,null,null,{"$f":"SUM(G344:R344)","v":18134.759999999991},{"$f":"SUM(T344:AE344)","v":18101.676270121967},{"$f":"SUM(AF344:AQ344)","v":17478.422308927842}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,{"$f":"G349*G93/G95","v":56460.923055688741},{"$f":"H349*H93/H95","v":61381.228220649573},79724.118429607217,71815.420412431995,66364.614579937348,95686.515833655358,75695.123807608412,54289.786475483612,94941.452328528379,51604.314920987963,59483.417822697389,80879.678572944889,null,{"$f":"G347*(1+$AW$264)","v":56357.919876874221},61269.248796933272,79578.675578481038,71684.405611574315,66243.543830601702,95511.95235209784,75557.03115961446,54190.744159462301,94768.248086340202,51510.171782871628,59374.90062547681,80732.127602403853,{"$f":"T347*(1+$AX$264)","v":54417.475451520113},59159.703722640566,76838.723540849329,69216.259066107508,63962.730137998813,92223.405934820199,72955.547282454165,52324.917180046621,91505.30795119211,49736.638872085117,57330.57934505395,77952.461367466341,null,null,{"$f":"SUM(G347:R347)","v":848326.59446022101},{"$f":"SUM(T347:AE347)","v":846778.96946273162},{"$f":"SUM(AF347:AQ347)","v":817623.74985223496}]
[null,703,null,null,"Wyoming",null,{"$f":"G349-G347","v":4810.8473259916573},{"$f":"H349-H347","v":6138.1207226242695},6119.6176520895096,1667.2218298277585,4390.8472196318762,5517.7989846237906,1614.2879321253859,2158.2810051021152,976.54083647299558,2610.4445426940656,1120.7584149831018,1110.7790736129828,null,4802.0707679662119,6126.9227840827052,6108.4534691966273,1664.1802722518783,4382.8368790842214,5507.7327156944784,1611.3429432812106,2154.343595079944,974.75930678918758,2605.6822385824007,1118.713785296256,1108.7526495067043,4636.7319571617427,5915.9683488068422,5898.1349459485518,1606.8813275936934,4231.9325978787483,5318.0974476104402,1555.8632265270317,2080.167968504245,941.19763050565155,2515.9666922111414,1080.1956509685965,1070.5774843740624,null,null,{"$f":"SUM(G348:R348)","v":38235.545539779509},{"$f":"SUM(T348:AE348)","v":38165.791406811819},{"$f":"SUM(AF348:AQ348)","v":36851.715278090756}]
[null,704,null,null,"Total",null,61271.770381680399,67519.348943273842,85843.736081696727,73482.642242259753,70755.461799569224,101204.31481827915,77309.411739733798,56448.067480585727,95917.993165001375,54214.759463682029,60604.176237680491,81990.457646557872,null,{"$f":"SUM(T347:T348)","v":61159.990644840436},67396.17158101598,85687.129047677663,{"$f":"SUM(W347:W348)","v":73348.585883826192},70626.380709685924,101019.68506779232,77168.374102895672,56345.087754542248,95743.007393129388,54115.854021454026,60493.614410773065,81840.880251910552,{"$f":"SUM(AF347:AF348)","v":59054.207408681854},65075.672071447407,82736.858486797879,70823.140393701207,68194.662735877559,97541.503382430645,74511.410508981193,54405.085148550868,92446.505581697755,52252.60556429626,58410.774996022548,79023.038851840407,null,null,{"$f":"SUM(G349:R349)","v":886562.14000000036},{"$f":"SUM(T349:AE349)","v":884944.76086954342},{"$f":"SUM(AF349:AQ349)","v":854475.46513032564}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,{"$f":"G354*G98/G100","v":73952.441450298735},{"$f":"H354*H98/H100","v":43655.93509908703},48711.731028902512,47790.620383538851,44226.918469905373,41084.938132198506,41800.62286931101,46955.803673482646,36711.804418501779,37789.932539106761,28275.476411054318,42722.655931462214,null,{"$f":"G352*(1+$AW$264)","v":73817.528024548286},43576.292403821644,48622.864909292919,47703.434670826231,44146.234114336519,41009.985775772446,41724.364869991383,46870.140939322438,36644.830087398601,37720.991349908079,28223.892699786244,42644.715842455887,{"$f":"T352*(1+$AX$264)","v":71275.936513335837},42075.928766247198,46948.744087159837,46060.970504663281,42626.246966572886,39597.981953482646,40287.764452688934,45256.367686158257,35383.121769978621,36422.230012660882,27252.123419253134,41176.427067637946,null,null,{"$f":"SUM(G352:R352)","v":533678.88040684978},{"$f":"SUM(T352:AE352)","v":532705.27568746055},{"$f":"SUM(AF352:AQ352)","v":514363.84319983952}]
[null,708,null,null,"Wyoming",null,{"$f":"G354-G352","v":829.05344996767235},{"$f":"H354-H352","v":4859.1366707130655},10258.757923581426,5405.1778915964751,2393.4501836238196,13366.881875518622,5698.4473953581401,701.7820712907851,2754.8604603142594,4121.0335159963142,2775.7144590468488,-31471.606303856639,null,827.54098548547483,4850.2720171386991,10240.042595888761,5395.3170803528601,2389.0837481511958,13342.496313797312,5688.0515646798094,700.50179140399166,2749.8346943641895,4113.5154038370401,2770.6506485866257,-31414.191806957624,799.04814374210434,4683.2736020504626,9887.470435418827,5209.5523648619246,2306.8258463171296,12883.104401374379,5492.2077866638174,676.38300208298608,2655.1558734463538,3971.8840581198401,2675.2551191313282,-30332.578193431964,null,null,{"$f":"SUM(G353:R353)","v":21692.689593150786},{"$f":"SUM(T353:AE353)","v":21653.11503672833},{"$f":"SUM(AF353:AQ353)","v":20907.582439777176}]
[null,709,null,null,"Total",null,74781.494900266407,48515.071769800095,58970.488952483938,53195.798275135327,46620.368653529193,54451.820007717128,47499.07026466915,47657.585744773431,39466.664878816038,41910.966055103076,31051.190870101167,11251.049627605575,null,{"$f":"SUM(T352:T353)","v":74645.069010033767},48426.564420960342,58862.907505181676,{"$f":"SUM(W352:W353)","v":53098.751751179094},46535.317862487718,54352.482089569756,47412.416434671191,47570.642730726431,39394.664781762789,41834.506753745118,30994.54334837287,11230.524035498263,{"$f":"SUM(AF352:AF353)","v":72074.984657077948},46759.202368297658,56836.214522578666,51270.522869525208,44933.072812890015,52481.086354857027,45779.972239352748,45932.750688241242,38038.277643424975,40394.114070780721,29927.378538384462,10843.848874205982,null,null,{"$f":"SUM(G354:R354)","v":555371.57000000053},{"$f":"SUM(T354:AE354)","v":554358.39072418911},{"$f":"SUM(AF354:AQ354)","v":535271.42563961667}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G357*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T357*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G357:R357)","v":0},{"$f":"SUM(T357:AE357)","v":0},{"$f":"SUM(AF357:AQ357)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G358:R358)","v":0},{"$f":"SUM(T358:AE358)","v":0},{"$f":"SUM(AF358:AQ358)","v":0}]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T357:T358)","v":0},0,0,{"$f":"SUM(W357:W358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF357:AF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T359:AE359)","v":0},{"$f":"SUM(AF359:AQ359)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G362*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T362*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G362:R362)","v":0},{"$f":"SUM(T362:AE362)","v":0},{"$f":"SUM(AF362:AQ362)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G363:R363)","v":0},{"$f":"SUM(T363:AE363)","v":0},{"$f":"SUM(AF363:AQ363)","v":0}]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T362:T363)","v":0},0,0,{"$f":"SUM(W362:W363)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF362:AF363)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G364:R364)","v":0},{"$f":"SUM(T364:AE364)","v":0},{"$f":"SUM(AF364:AQ364)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G272+G277+G282+G287+G292+G297+G302+G307+G312+G317+G322+G327+G332+G337+G342+G347+G352+G357+G362","v":1692507.2604105182},1696085.8428333243,1942883.6198078715,1669012.7506378277,1812218.3180024624,2093602.5148150148,1667264.2385411886,1942514.0606568584,1876681.3788470591,1737965.3797194955,1765271.4375662103,{"$f":"R272+R277+R282+R287+R292+R297+R302+R307+R312+R317+R322+R327+R332+R337+R342+R347+R352+R357+R362","v":1746865.3417705984},null,{"$f":"T272+T277+T282+T287+T292+T297+T302+T307+T312+T317+T322+T327+T332+T337+T342+T347+T352+T357+T362","v":1689419.5739443048},1692991.6278630553,1939339.1650225769,{"$f":"W272+W277+W282+W287+W292+W297+W302+W307+W312+W317+W322+W327+W332+W337+W342+W347+W352+W357+W362","v":1665967.9258369987},1808912.2394377172,2089783.0995003325,1664222.603597953,1938970.280068252,1873257.698588545,1734794.7627849455,1762051.0054567235,1743678.4883961719,{"$f":"AF272+AF277+AF282+AF287+AF292+AF297+AF302+AF307+AF312+AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362","v":1631251.6216581615},1634700.6871463791,1872566.2983188303,1608607.4309576331,1746630.0672312146,2017830.3380342615,1606922.2014405441,1872210.1143434411,1808760.0651340259,1675064.5095404345,1701382.2998302921,1683642.3619775563,null,null,{"$f":"SUM(G367:R367)","v":21642872.143608425},{"$f":"SUM(T367:AE367)","v":21603388.470497575},{"$f":"SUM(AF367:AQ367)","v":20859567.995612774}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,106147.57575354559,112626.3764422994,123451.7014605579,100620.22927868782,105679.16490834612,121222.71284609677,100279.89672977291,102969.89420119023,105530.58923996487,84496.054105876538,93912.276904673185,{"$f":"R273+R278+R283+R288+R293+R298+R303+R308+R313+R318+R323+R328+R333+R338+R343+R348+R353+R358+R363","v":124629.95452056297},null,{"$f":"T273+T278+T283+T288+T293+T298+T303+T308+T313+T318+T323+T328+T333+T338+T343+T348+T353+T358+T363","v":105953.92787932848},112420.90911792577,123226.48520491936,100436.66509114295,105486.37156861827,121001.56299427178,100096.95342004043,102782.04345680092,105338.06695082049,84341.905684292913,93740.950214860641,124402.58874621196,{"$f":"AF273+AF278+AF283+AF288+AF293+AF298+AF303+AF308+AF313+AF318+AF323+AF328+AF333+AF338+AF343+AF348+AF353+AF358+AF363","v":102305.85660297573},108550.17494484581,118983.70713940056,96978.557210244486,101854.39859821153,116835.39062871374,96650.542060586609,99243.182482372184,101711.20021693716,81437.952148279146,90513.380697227272,120119.31657506745,null,null,{"$f":"SUM(G368:R368)","v":1281566.4263915741},{"$f":"SUM(T368:AE368)","v":1279228.4303292339},{"$f":"SUM(AF368:AQ368)","v":1235183.6593048617}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G274+G279+G284+G289+G294+G299+G304+G309+G314+G319+G324+G329+G334+G339+G344+G349+G354+G359+G364","v":1798654.8361640633},1808712.219275624,2066335.3212684295,1769632.9799165158,1917897.4829108086,2214825.2276611114,1767544.1352709613,2045483.9548580488,1982211.9680870243,1822461.4338253723,1859183.7144708836,{"$f":"R274+R279+R284+R289+R294+R299+R304+R309+R314+R319+R324+R329+R334+R339+R344+R349+R354+R359+R364","v":1871495.2962911618},null,{"$f":"T274+T279+T284+T289+T294+T299+T304+T309+T314+T319+T324+T329+T334+T339+T344+T349+T354+T359+T364","v":1795373.5018236334},1805412.536980981,2062565.6502274959,{"$f":"W274+W279+W284+W289+W294+W299+W304+W309+W314+W319+W324+W329+W334+W339+W344+W349+W354+W359+W364","v":1766404.5909281422},1914398.6110063354,2210784.662494604,1764319.5570179936,2041752.3235250523,1978595.7655393658,1819136.6684692381,1855791.9556715842,1868081.0771423839,{"$f":"AF274+AF279+AF284+AF289+AF294+AF299+AF304+AF309+AF314+AF319+AF324+AF329+AF334+AF339+AF344+AF349+AF354+AF359+AF364","v":1733557.4782611369},1743250.8620912251,1991550.0054582311,1705585.9881678775,1848484.4658294262,2134665.7286629756,1703572.7435011305,1971453.2968258134,1910471.2653509628,1756502.4616887139,1791895.680527519,1803761.6785526238,null,null,{"$f":"SUM(G370:R370)","v":22924438.570000004},{"$f":"SUM(T370:AE370)","v":22882616.900826808},{"$f":"SUM(AF370:AQ370)","v":22094751.654917635}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,{"$f":"G377*G121/G123","v":43784.35758516068},{"$f":"H377*H121/H123","v":35133.491696252124},46498.15563007661,40931.013984166086,43448.621024657434,43092.931633085311,40972.694809210327,41181.445091198271,40409.497749684801,23794.869402265758,39560.055671488779,38763.096284622952,null,{"$f":"G375*(1+$AW$264)","v":43704.480605303746},35069.396723451231,46413.327795537203,40856.342435698622,43369.356538027751,43014.316040168655,40897.947221293929,41106.316674534144,40335.777617294996,23751.459782740192,39487.885199103417,38692.379726658226,{"$f":"T375*(1+$AX$264)","v":42199.70335414126},33861.931729689531,44815.282953219685,39449.628666047211,41876.117853752912,41533.301660061727,39489.80096842716,39690.996108902858,38946.987275302265,22933.679640567978,38128.288413575763,37360.172776715663,null,null,{"$f":"SUM(G375:R375)","v":477570.23056186916},{"$f":"SUM(T375:AE375)","v":476698.9863598122},{"$f":"SUM(AF375:AQ375)","v":460285.89140040398}]
[null,731,null,null,"Wyoming",null,{"$f":"G377-G375","v":1306.0938600743975},{"$f":"H377-H375","v":1021.4376122052126},1343.5054183285392,1183.5987437125004,1257.9248146069658,1245.3566612290524,1184.8147303034348,1190.8591600000145,1169.5927083803399,647.96996412465887,1140.914951626095,1120.3408135399513,null,1303.7111179558335,1019.5741761272357,1341.0544252991501,1181.4394727256797,1255.6299485721618,1243.0847236141128,1182.6532409596075,1188.6866436407015,1167.4589889800632,646.78785511068929,1138.8335498279241,1118.2969456946375,1258.823390079496,984.46949109586137,1294.8809400223099,1140.7616470757564,1212.3976905445852,1200.2844068627196,1141.9336243811272,1147.7592925925312,1127.2625216167339,624.51847592532886,1099.6226772833431,1079.7931634595145,null,null,{"$f":"SUM(G376:R376)","v":13812.409438131162},{"$f":"SUM(T376:AE376)","v":13787.211088507798},{"$f":"SUM(AF376:AQ376)","v":13312.507320939309}]
[null,732,null,null,"Total",null,45090.451445235078,36154.929308457336,47841.661048405149,42114.612727878586,44706.5458392644,44338.288294314363,42157.509539513761,42372.304251198286,41579.09045806514,24442.839366390417,40700.970623114874,39883.437098162904,null,{"$f":"SUM(T375:T376)","v":45008.191723259581},36088.970899578468,47754.382220836356,{"$f":"SUM(W375:W376)","v":42037.781908424302},44624.986486599912,44257.400763782767,42080.60046225354,42295.003318174844,41503.236606275059,24398.24763785088,40626.718748931344,39810.676672352864,{"$f":"SUM(AF375:AF376)","v":43458.526744220755},34846.401220785396,46110.163893241996,40590.390313122967,43088.515544297494,42733.586066924443,40631.734592808287,40838.755401495393,40074.249796919001,23558.198116493306,39227.911090859103,38439.965940175178,null,null,{"$f":"SUM(G377:R377)","v":491382.64000000031},{"$f":"SUM(T377:AE377)","v":490486.19744831999},{"$f":"SUM(AF377:AQ377)","v":473598.39872134326}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,{"$f":"G382*G126/G128","v":94758.717229891583},{"$f":"H382*H126/H128","v":105373.08592639168},102156.70925443652,87349.733537472886,94935.375908101996,94955.59021447449,92504.692537917363,96049.139038268215,92714.984979641769,-41168.370497409247,83085.802805473111,81683.569458442827,null,{"$f":"G380*(1+$AW$264)","v":94585.846356253227},105180.85097477376,101970.34202519269,87190.379071835006,94762.182751290849,94782.360180161151,92335.933742081397,95873.914013456248,92545.842541654623,-41093.265933077833,82934.227143224736,81534.551928161964,{"$f":"T380*(1+$AX$264)","v":91329.186446157706},101559.39730199991,98459.428525075564,84188.350512511301,91499.451450067252,91518.934155295254,89156.739969828472,92572.904991286356,89359.421455816409,-39678.394714025715,80078.741009550795,78727.25763645643,null,null,{"$f":"SUM(G380:R380)","v":984399.03039310325},{"$f":"SUM(T380:AE380)","v":982603.16479500791},{"$f":"SUM(AF380:AQ380)","v":948771.41874001967}]
[null,736,null,null,"Wyoming",null,{"$f":"G382-G380","v":3592.2473024576466},{"$f":"H382-H380","v":3304.4210418932489},3244.5183024305443,2788.2419560274284,3038.6965458211052,2983.4865453698003,2931.03001323434,3029.0890139018447,2931.9700413959217,-1267.7427037536618,2624.5512253690686,2581.2803227496188,null,3585.6938691941473,3298.3926978096624,3238.5992405239117,2783.1552913178989,3033.1529700746805,2978.0436907104754,2925.6828564358916,3023.5629654340169,2926.6211696788432,-1265.4299266799192,2619.7631860572083,2576.5712237079269,3462.2358051863725,3184.8266233861145,3127.0918985929093,2687.329217862185,2928.7192935854464,2875.5074670399608,2824.9494546082874,2919.4594798227417,2825.8554610396054,-1221.860248234248,2529.5628223596373,2487.857990882891,null,null,{"$f":"SUM(G381:R381)","v":31781.789606896906},{"$f":"SUM(T381:AE381)","v":31723.809234264736},{"$f":"SUM(AF381:AQ381)","v":30631.535266131901}]
[null,737,null,null,"Total",null,98350.96453234923,108677.50696828493,105401.22755686706,90137.975493500315,97974.072453923101,97939.076759844291,95435.722551151703,99078.22805217006,95646.955021037691,-42436.113201162909,85710.35403084218,84264.849781192446,null,{"$f":"SUM(T380:T381)","v":98171.540225447374},108479.24367258341,105208.9412657166,{"$f":"SUM(W380:W381)","v":89973.53436315291},97795.335721365525,97760.403870871625,95261.616598517285,98897.476978890263,95472.463711333461,-42358.695859757754,85553.990329281951,84111.123151869891,{"$f":"SUM(AF380:AF381)","v":94791.422251344076},104744.22392538603,101586.52042366847,86875.679730373493,94428.170743652692,94394.441622335216,91981.689424436758,95492.364471109104,92185.276916856019,-40900.254962259962,82608.303831910438,81215.115627339328,null,null,{"$f":"SUM(G382:R382)","v":1016180.8200000001},{"$f":"SUM(T382:AE382)","v":1014326.9740292724},{"$f":"SUM(AF382:AQ382)","v":979402.95400615176}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,{"$f":"G387*G131/G133","v":622160.61327217263},{"$f":"H387*H131/H133","v":454820.26910701249},649547.23648130323,587318.33242816653,624428.54723761301,615986.03963739076,627350.10411298811,614849.67160660005,573840.17393909988,588406.13205858774,608382.74635875796,600040.70821399626,null,{"$f":"G385*(1+$AW$264)","v":621025.5889503595},453990.52827084,648362.25000699831,586246.87181537284,623289.38546293625,614862.27975614625,626205.61246361281,613727.98483208381,572793.30189294321,587332.68694370333,607272.85736971232,598946.03782925603,{"$f":"T385*(1+$AX$264)","v":599643.223442305},438359.30214199558,626038.66325318033,566061.96299012331,601829.07578425657,593692.12149409682,604644.89495513926,592596.88117437239,553071.60932574805,567110.3927089615,586364.00847453775,578323.88742461323,null,null,{"$f":"SUM(G385:R385)","v":7167130.5744536882},{"$f":"SUM(T385:AE385)","v":7154055.3855939656},{"$f":"SUM(AF385:AQ385)","v":6907736.0231693303}]
[null,741,null,null,"Wyoming",null,{"$f":"G387-G385","v":17626.362802682095},{"$f":"H387-H385","v":14949.732038879185},19530.787694445811,17901.042701943545,19277.774852972478,17742.784821522888,23934.194605374942,17564.8959720782,16435.942377729109,16851.448548419634,17537.111043806653,11460.308086454053,null,17594.20655546978,14922.458841079868,19495.157153739008,17868.385348811433,19242.605890389837,17710.416182493795,23890.530811138218,17532.851860456329,16405.957846479971,16820.705998100282,17505.1176209759,11439.40073851831,16988.425147928883,14408.667662590484,18823.924625941298,17253.163764765573,18580.068887411933,17100.633592449642,23067.962351682956,16929.182939965489,15841.088711576724,16241.556780814721,16902.403610646914,11045.533799480378,null,null,{"$f":"SUM(G386:R386)","v":210812.38554630859},{"$f":"SUM(T386:AE386)","v":210427.79484765269},{"$f":"SUM(AF386:AQ386)","v":203182.61187525498}]
[null,742,null,null,"Total",null,639786.97607485473,469770.00114589167,669078.02417574904,605219.37513011007,643706.32209058548,633728.82445891364,651284.29871836305,632414.56757867825,590276.11631682899,605257.58060700737,625919.85740256461,611501.01630045031,null,{"$f":"SUM(T385:T386)","v":638619.79550582927},468912.98711191985,667857.40716073732,{"$f":"SUM(W385:W386)","v":604115.25716418424},642531.99135332613,632572.69593864004,650096.14327475103,631260.83669254009,589199.25973942317,604153.39294180367,624777.97499068826,610385.43856777437,{"$f":"SUM(AF385:AF386)","v":616631.64859023388},452767.96980458609,644862.58787912165,583315.12675488892,620409.14467166853,610792.75508654641,627712.8573068222,609526.0641143379,568912.69803732482,583351.94948977628,603266.41208518471,589369.42122409365,null,null,{"$f":"SUM(G387:R387)","v":7377942.9599999972},{"$f":"SUM(T387:AE387)","v":7364483.180441617},{"$f":"SUM(AF387:AQ387)","v":7110918.635044585}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,{"$f":"G392*G136/G138","v":22538.763896683206},{"$f":"H392*H136/H138","v":26848.558249963709},33876.301374800634,27626.029486814139,37495.818570868367,29167.751615461068,39403.824748123465,40278.402259038528,28278.702137249929,5925.3989665762056,20696.760023126841,23061.137087759802,null,{"$f":"G390*(1+$AW$264)","v":22497.645824178111},26799.57770383262,33814.499928078949,27575.630579018052,37427.413941683633,29114.54010256565,39331.939292008909,40204.921287674333,28227.112541202892,5914.5891020492008,20659.002367775709,23019.066035808104,{"$f":"T390*(1+$AX$264)","v":21723.035414168444},25876.848630955945,32650.241949343614,26626.181437715793,36138.760689448158,28112.105180159047,37977.711838187242,38820.63642487405,27255.232399173456,5710.9454708363155,19947.697797530611,22226.502746324979,null,null,{"$f":"SUM(G390:R390)","v":335197.44841646589},{"$f":"SUM(T390:AE390)","v":334585.93870587618},{"$f":"SUM(AF390:AQ390)","v":323065.89997871761}]
[null,746,null,null,"Wyoming",null,{"$f":"G392-G390","v":434.04870179694262},{"$f":"H392-H390","v":2116.5476890510254},2920.2008475370531,3994.0355298511458,1357.0377080542312,505.93594533064606,584.07176649981557,511.68196735419042,708.20436458321274,367.58878648410246,447.55505410969272,556.27322288224241,null,433.25685508906463,2112.6864142385371,2914.8734466765236,3986.7491035299354,1354.5620277051357,505.01295279306061,583.00622868446749,510.74849219425431,706.91236833422408,366.91818438524746,446.73856740042771,555.25839869685399,418.33950450123712,2039.9450748848694,2814.5122207375034,3849.482414302739,1307.9234657922902,487.62498724855828,562.93289757379057,493.1630478307722,682.57285815810621,354.28492277788359,431.35703159149966,536.14044567913675,null,null,{"$f":"SUM(G391:R391)","v":14503.1815835343},{"$f":"SUM(T391:AE391)","v":14476.723039727733},{"$f":"SUM(AF391:AQ391)","v":13978.278871078386}]
[null,747,null,null,"Total",null,22972.812598480148,28965.105939014735,36796.502222337687,31620.065016665285,38852.856278922598,29673.687560791714,39987.89651462328,40790.084226392719,28986.906501833142,6292.987753060308,21144.315077236533,23617.410310642044,null,{"$f":"SUM(T390:T391)","v":22930.902679267176},28912.264118071158,36729.373374755472,{"$f":"SUM(W390:W391)","v":31562.379682547988},38781.975969388768,29619.553055358712,39914.945520693378,40715.669779868585,28934.024909537118,6281.5072864344484,21105.740935176138,23574.324434504957,{"$f":"SUM(AF390:AF391)","v":22141.37491866968},27916.793705840813,35464.75417008112,30475.663852018533,37446.684155240451,28599.730167407604,38540.64473576103,39313.799472704821,27937.805257331562,6065.2303936141989,20379.054829122109,22762.643192004114,null,null,{"$f":"SUM(G392:R392)","v":349700.63000000018},{"$f":"SUM(T392:AE392)","v":349062.66174560389},{"$f":"SUM(AF392:AQ392)","v":337044.17884979607}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G395*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T395*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G395:R395)","v":0},{"$f":"SUM(T395:AE395)","v":0},{"$f":"SUM(AF395:AQ395)","v":0}]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G396:R396)","v":0},{"$f":"SUM(T396:AE396)","v":0},{"$f":"SUM(AF396:AQ396)","v":0}]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T395:T396)","v":0},0,0,{"$f":"SUM(W395:W396)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G397:R397)","v":0},{"$f":"SUM(T397:AE397)","v":0},{"$f":"SUM(AF397:AQ397)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G400*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T400*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T400:T401)","v":0},0,0,{"$f":"SUM(W400:W401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G405*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T405*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T405:T406)","v":0},0,0,{"$f":"SUM(W405:W406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G410*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T410*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G410:R410)","v":0},{"$f":"SUM(T410:AE410)","v":0},{"$f":"SUM(AF410:AQ410)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G411:R411)","v":0},{"$f":"SUM(T411:AE411)","v":0},{"$f":"SUM(AF411:AQ411)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T410:T411)","v":0},0,0,{"$f":"SUM(W410:W411)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G412:R412)","v":0},{"$f":"SUM(T412:AE412)","v":0},{"$f":"SUM(AF412:AQ412)","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G415*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T415*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G415:R415)","v":0},{"$f":"SUM(T415:AE415)","v":0},{"$f":"SUM(AF415:AQ415)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G416:R416)","v":0},{"$f":"SUM(T416:AE416)","v":0},{"$f":"SUM(AF416:AQ416)","v":0}]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T415:T416)","v":0},0,0,{"$f":"SUM(W415:W416)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G417:R417)","v":0},{"$f":"SUM(T417:AE417)","v":0},{"$f":"SUM(AF417:AQ417)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G415+G410+G405+G400+G395+G390+G385+G380+G375","v":783242.45198390807},{"$f":"H415+H410+H405+H400+H395+H390+H385+H380+H375","v":622175.40497962001},832078.40274061705,743225.10943661968,800308.36274124077,783202.31310041167,800231.3162082393,792358.65799510514,735243.35880567634,576958.02993002045,751725.36485884665,743548.51104482182,null,{"$f":"T415+T410+T405+T400+T395+T390+T385+T380+T375","v":781813.56173609465},621040.35367289756,830560.41975580715,{"$f":"W415+W410+W405+W400+W395+W390+W385+W380+W375","v":741869.22390192444},798848.33869393845,781773.49607904174,798771.43271899701,790913.13680774847,733902.03459309577,575905.46989541501,750353.97207981616,742192.03551988432,{"$f":"AF415+AF410+AF405+AF400+AF395+AF390+AF385+AF380+AF375","v":754895.14865677245},599657.47980464087,801963.61668081919,716326.12360639765,771343.40577752492,754856.46248961287,771269.14773158228,763681.41869943566,708633.25045604014,556076.62310634018,724518.7356951948,716637.82058411033,null,null,{"$f":"SUM(G420:R420)","v":8964297.2838251274},{"$f":"SUM(T420:AE420)","v":8947943.4754546601},{"$f":"SUM(AF420:AQ420)","v":8639859.2332884725}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G416+G411+G406+G401+G396+G391+G386+G381+G376","v":22958.752667011082},21392.138382028672,27039.012262741948,25866.918931534619,24931.43392145478,22477.563973452387,28634.111115412532,22296.52611333425,21245.709492088583,16599.264595274733,21750.13227491151,15718.202445625866,null,{"$f":"T416+T411+T406+T401+T396+T391+T386+T381+T376","v":22916.868397708826},21353.112129255307,26989.684266238593,25819.729216384949,24885.950836741813,22436.557549611443,28581.873137218183,22255.8499617253,21206.950373473104,16568.982110916299,21710.452924261459,15689.527306617729,{"$f":"AF416+AF411+AF406+AF401+AF396+AF391+AF386+AF381+AF376","v":22127.823847695989},20617.908851957327,26060.40968529402,24930.737044006255,24029.109337334256,21664.050453600878,27597.778328246161,21489.564760211531,20476.77955239117,15998.499931283684,20962.946141881392,15149.32539950192,null,null,{"$f":"SUM(G421:R421)","v":270909.76617487095},{"$f":"SUM(T421:AE421)","v":270415.538210153},{"$f":"SUM(AF421:AQ421)","v":261104.9333334046}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G377+G382+G387+G392+G397++G402+G407+G412+G417","v":806201.20465091919},{"$f":"H377+H382+H387+H392+H397++H402+H407+H412+H417","v":643567.54336164857},{"$f":"I377+I382+I387+I392+I397++I402+I407+I412+I417","v":859117.41500335897},769092.02836815431,825239.79666269559,805679.8770738641,828865.42732365185,814655.18410843925,756489.06829776498,593557.29452529515,773475.49713375815,{"$f":"R377+R382+R387+R392+R397++R402+R407+R412+R417","v":759266.71349044773},null,{"$f":"T377+T382+T387+T392+T397++T402+T407+T412+T417","v":804730.4301338034},642393.46580215287,857550.10402204574,{"$f":"W377+W382+W387+W392+W397++W402+W407+W412+W417","v":767688.9531183095},823734.28953068028,804210.05362865317,827353.3058562153,813168.98676947376,755108.98496656888,592474.45200633118,772064.42500407773,757881.56282650202,{"$f":"AF377+AF382+AF387+AF392+AF397++AF402+AF407+AF412+AF417","v":777022.9725044684},620275.38865659828,828024.02636611322,741256.86065040389,795372.51511485921,776520.51294321369,798866.92605982826,785170.98345964728,729110.03000843141,572075.12303762382,745481.68183707644,731787.14598361228,null,null,{"$f":"SUM(G423:R423)","v":9235207.049999997},{"$f":"SUM(T423:AE423)","v":9218359.0136648137},{"$f":"SUM(AF423:AQ423)","v":8900964.1666218769}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"G430*G174/G176","v":26728.058666704019},{"$f":"H430*H174/H176","v":19899.154586980483},25787.756906014023,22649.717316207832,24323.735268231569,25738.366071750694,24132.952816842488,22318.883183183541,22184.629767852835,-3052.7384843964514,17824.869481059151,25895.487719453238,null,{"$f":"G428*(1+$AW$264)","v":26679.29795120002},19862.852024655051,25740.71160827428,22608.396828398614,24279.360824498166,25691.410879036837,24088.92642266073,22278.16624497142,22144.157751753166,-3047.1692915642316,17792.351092780373,25848.245885496231,{"$f":"T428*(1+$AX$264)","v":25760.710198229914},19178.959493364324,24854.4400699697,21829.973180263562,23443.404663128371,24806.836800919285,23259.527057110376,21511.112677493933,21381.718194767611,-2942.2530228686528,17179.747423813242,24958.271863330898,null,null,{"$f":"SUM(G428:R428)","v":254430.87329988342},{"$f":"SUM(T428:AE428)","v":253966.70822216067},{"$f":"SUM(AF428:AQ428)","v":245222.44859952258}]
[null,774,null,null,"Wyoming",null,{"$f":"G430-G428","v":621.29966408820837},{"$f":"H430-H428","v":561.53042038908097},727.32510508492487,637.90674334972209,686.00636704943827,720.21938657449937,680.62226262382319,629.11189403909884,625.92853214643037,-84.80573531929349,502.65446701697874,729.77759307366432,null,620.16621041912185,560.50600535704052,725.9982263553394,636.74299293977163,684.75486720372373,718.90547099809532,679.38058514446209,627.96418830902894,624.78663390898566,-84.651021937952308,501.73746096844138,728.44624020435231,598.81343394281043,541.20737340169637,701.00157612009446,614.81946571001197,661.17825600688673,694.15302952043817,655.98901441194596,606.34292174723237,603.27477287058832,-81.736425303106856,484.46227300453933,703.36530306077418,null,null,{"$f":"SUM(G429:R429)","v":7037.5767001165759},{"$f":"SUM(T429:AE429)","v":7024.7378598704108},{"$f":"SUM(AF429:AQ429)","v":6782.8709944939119}]
[null,775,null,null,"Total",null,27349.358330792227,20460.685007369564,26515.082011098948,23287.624059557555,25009.741635281007,26458.585458325193,24813.575079466311,22947.99507722264,22810.558299999266,-3137.5442197157449,18327.52394807613,26625.265312526903,null,{"$f":"SUM(T428:T429)","v":27299.464161619144},20423.358030012092,26466.709834629619,{"$f":"SUM(W428:W429)","v":23245.139821338387},24964.115691701889,26410.316350034933,24768.307007805193,22906.13043328045,22768.944385662151,-3131.820313502184,18294.088553748814,26576.692125700585,{"$f":"SUM(AF428:AF429)","v":26359.523632172724},19720.16686676602,25555.441646089796,22444.792645973572,24104.582919135257,25500.989830439725,23915.516071522321,22117.455599241166,21984.992967638198,-3023.9894481717597,17664.209696817779,25661.637166391673,null,null,{"$f":"SUM(G430:R430)","v":261468.44999999998},{"$f":"SUM(T430:AE430)","v":260991.44608203106},{"$f":"SUM(AF430:AQ430)","v":252005.31959401644}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"G435*G179/G181","v":294179.14243879967},{"$f":"H435*H179/H181","v":286688.55275664158},152452.71309617528,147473.67470724985,76246.51757256531,19500.835274902838,41970.327334352369,41708.727132633598,50093.482006479819,131037.3504497127,209613.08940646122,338713.00973244663,null,{"$f":"G433*(1+$AW$264)","v":293642.46352580638},286165.53912764828,152174.58951586619,147204.63452044094,76107.419002112161,19465.259377199709,41893.759738617875,41632.636781175272,50002.09512143959,130798.29549082652,209230.68661597368,338095.08648889879,{"$f":"T433*(1+$AX$264)","v":283532.13861245365},276312.65019310563,146935.10703404772,142136.2712262398,73486.984868748463,18795.056251728114,40451.326932021642,40199.194629099438,48280.486393750609,126294.81445594291,202026.72095606339,326454.22523549752,null,null,{"$f":"SUM(G433:R433)","v":1789677.421908421},{"$f":"SUM(T433:AE433)","v":1786412.4653060054},{"$f":"SUM(AF433:AQ433)","v":1724904.9767886989}]
[null,779,null,null,"Wyoming",null,{"$f":"G435-G433","v":2257.3744844715111},{"$f":"H435-H433","v":2189.2641965980292},1520.088162058848,1355.5561248435115,899.03752866553259,630.37728298263755,484.82798136652855,545.97719462068926,541.01765388478816,656.57163098322053,2456.3610034695303,3275.654847634607,null,2253.2562955526723,2185.2702631072148,1517.3150243859843,1353.0831473864716,897.39739034836828,629.22726876952186,483.94349665469122,544.98115375627231,540.03066084377917,655.37382971730779,2451.8797980980944,3269.6789824920415,2175.6750323131582,2110.0298087185056,1465.0727576911138,1306.4955044052756,866.4993414630801,607.56251342311987,467.28096790413485,526.21705380297828,521.43700998434429,632.80882914283211,2367.4597823087952,3157.1015423002223,null,null,{"$f":"SUM(G434:R434)","v":16812.108091579434},{"$f":"SUM(T434:AE434)","v":16781.437311112419},{"$f":"SUM(AF434:AQ434)","v":16203.64014345756}]
[null,780,null,null,"Total",null,296436.51692327118,288877.81695323961,153972.80125823413,148829.23083209337,77145.555101230842,20131.212557885476,42455.155315718897,42254.704327254287,50634.499660364607,131693.92208069592,212069.45040993075,341988.66458008124,null,{"$f":"SUM(T433:T434)","v":295895.71982135903},288350.80939075549,153691.90454025217,{"$f":"SUM(W433:W434)","v":148557.71766782741},77004.816392460532,20094.486645969231,42377.703235272566,42177.617934931543,50542.125782283372,131453.66932054382,211682.56641407177,341364.7654713908,{"$f":"SUM(AF433:AF434)","v":285707.81364476681},278422.6800018241,148400.17979173883,143442.76673064506,74353.484210211536,19402.618765151234,40918.607899925781,40725.411682902413,48801.923403734952,126927.62328508573,204394.18073837218,329611.32677779772,null,null,{"$f":"SUM(G435:R435)","v":1806489.5300000003},{"$f":"SUM(T435:AE435)","v":1803193.9026171179},{"$f":"SUM(AF435:AQ435)","v":1741108.6169321565}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"G440*G184/G186","v":6.912737429832517},{"$f":"H440*H184/H186","v":31.407122781843437},48.82188414900741,238.33594182080995,154.18864856332516,41.373287755170118,56.900217535655862,65.206011630366717,44.920656631202043,29.06056900895236,85.391425231211244,3.4664610991970264,null,{"$f":"G438*(1+$AW$264)","v":6.9001263372210735},31.349825923966051,48.732817074101426,237.90113915899227,153.90735806930556,41.297809354780043,56.796412940119417,65.087054551519103,44.838706670467502,29.007553032165575,85.235643360028547,3.4601371410835182,{"$f":"T438*(1+$AX$264)","v":6.6625499377629058},30.270428474896192,47.054910518468517,229.71002883634384,148.60821509811316,39.875895556029242,54.840870877698691,62.846059631139887,43.294877185829286,28.008801752888388,82.300917781781905,3.34100208710983,null,null,{"$f":"SUM(G438:R438)","v":805.98496363657375},{"$f":"SUM(T438:AE438)","v":804.51458361375012},{"$f":"SUM(AF438:AQ438)","v":776.81455773806169}]
[null,784,null,null,"Wyoming",null,{"$f":"G440-G438","v":5.7557353813626477E-3},{"$f":"H440-H438","v":0},0,2.2783383849402412,0.56946055021390407,0.57493842250789839,0.68679816254016401,0.68307678190565468,0.68435693684393328,0.68312640031411931,1.1843417915321197,0.68484319724683296,null,5.7452350386723444E-3,0,0,2.2741819510145591,0.56842166803297256,0.57388954689737204,0.68554521820066328,0.68183062658082449,0.68310844609805643,0.68188015446909345,1.182181164983199,0.6835938194030392,5.5474223917986367E-3,0,0,2.195880202143627,0.54885049401883612,0.55413010981241761,0.66194139464060497,0.65835469912865896,0.6595885223847755,0.65840252173548919,1.1414778023260623,0.66005718393166068,null,null,{"$f":"SUM(G439:R439)","v":8.0350363634262294},{"$f":"SUM(T439:AE439)","v":8.0203778307184521},{"$f":"SUM(AF439:AQ439)","v":7.7442303525139327}]
[null,785,null,null,"Total",null,6.9184931652138797,31.407122781843437,48.821884149007417,240.61428020575019,154.75810911353906,41.948226177678016,57.587015698196026,65.889088412272372,45.605013568045976,29.743695409266479,86.575767022743364,4.1513042964438593,null,{"$f":"SUM(T438:T439)","v":6.9058715722597457},31.349825923966051,48.732817074101426,{"$f":"SUM(W438:W439)","v":240.17532111000682},154.47577973733854,41.871698901677412,57.481958158320083,65.768885178099922,45.521815116565556,29.68943318663467,86.417824525011753,4.1437309604865575,{"$f":"SUM(AF438:AF439)","v":6.6680973601547047},30.270428474896192,47.054910518468517,231.90590903848747,149.157065592132,40.430025665841661,55.502812272339298,63.504414330268546,43.954465708214059,28.667204274623877,83.44239558410797,4.0010592710414912,null,null,{"$f":"SUM(G440:R440)","v":814.0200000000001},{"$f":"SUM(T440:AE440)","v":812.53496144446865},{"$f":"SUM(AF440:AQ440)","v":784.55878809057583}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G443*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T443*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0}]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T443:T444)","v":0},0,0,{"$f":"SUM(W443:W444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G428+G433+G438+G443","v":320914.11384293356},{"$f":"H428+H433+H438+H443","v":306619.1144664039},178289.29188633832,170361.72796527849,100724.44148936021,45280.574634408695,66160.180368730522,64092.816327447508,72323.032430963853,128013.6725343252,227523.35031275157,{"$f":"R428+R433+R438+R443","v":364611.96391299908},null,{"$f":"T428+T433+T438+T443","v":320328.66160334367},306059.74097822729,177964.03394121458,{"$f":"W428+W433+W438+W443","v":170050.93248799854},100540.68718467963,45197.968065591325,66039.482574218724,63975.890080698213,72191.091579863234,127780.13375229445,227108.27335211411,363946.7925115361,{"$f":"AF428+AF433+AF438+AF443","v":309299.51136062137},295521.88011494483,171836.60201453586,164195.95443533972,97078.997746974943,43641.768948203426,63765.694860009717,61773.153366224513,69705.499465704052,123380.57023482714,219288.76929765841,351415.83810091554,null,null,{"$f":"SUM(G448:R448)","v":2044914.280171941},{"$f":"SUM(T448:AE448)","v":2041183.6881117795},{"$f":"SUM(AF448:AQ448)","v":1970904.2399459595}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G429+G434+G439+G444","v":2878.6799042951006},2750.7946169871102,2247.4132671437728,1995.7412065781739,1585.6133562651848,1351.1716079796447,1166.1370421528918,1175.7721654416937,1167.6305429680624,572.44902206424115,2960.199812278041,{"$f":"R429+R434+R439+R444","v":4006.117283905518},null,{"$f":"T429+T434+T439+T444","v":2873.428251206833},2745.7762684642553,2243.3132507413238,1992.1003222772576,1582.720679220125,1348.7066293145147,1164.0096270173538,1173.6271726918822,1165.5004031988628,571.40468793382456,2954.7994402315189,3998.8088165157969,{"$f":"AF429+AF434+AF439+AF444","v":2774.4940136783607},2651.2371821202019,2166.0743338112084,1923.510850317431,1528.2264479639855,1302.2696730533703,1123.9319237107213,1133.2183302493395,1125.3713713773175,551.73080636146074,2853.0635331156604,3861.1269025449283,null,null,{"$f":"SUM(G449:R449)","v":23857.719828059435},{"$f":"SUM(T449:AE449)","v":23814.19554881355},{"$f":"SUM(AF449:AQ449)","v":22994.255368303984}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G430+G435+G440+G445","v":323792.79374722863},{"$f":"H430+H435+H440+H445","v":309369.90908339102},180536.70515348209,172357.46917185668,102310.05484562539,46631.746242388348,67326.317410883406,65268.588492889197,73490.662973931918,128586.12155638945,230483.55012502961,{"$f":"R430+R435+R440+R445","v":368618.08119690459},null,{"$f":"T430+T435+T440+T445","v":323202.08985455043},308805.51724669157,180207.34719195589,{"$f":"W430+W435+W440+W445","v":172043.03281027579},102123.40786389976,46546.674694905836,67203.492201236077,65149.517253390091,73356.591983062084,128351.53844022827,230063.0727923456,367945.60132805188,{"$f":"AF430+AF435+AF440+AF445","v":312074.00537429971},298173.11729706498,174002.6763483471,166119.46528565712,98607.224194938928,44944.038621256797,64889.626783720443,62906.371696473841,70830.870837081369,123932.30104118859,222141.83283077404,355276.96500346041,null,null,{"$f":"SUM(G451:R451)","v":2068772.0000000005},{"$f":"SUM(T451:AE451)","v":2064997.8836605931},{"$f":"SUM(AF451:AQ451)","v":1993898.4953142635}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B455+1","v":801},null,null,"Utah",null,{"$f":"G458*G202/G204","v":5351.4270301421884},{"$f":"H458*H202/H204","v":571948.95127754437},459345.42937979853,435809.46436431771,367267.19272543053,420584.46440629294,-2179321.1031367262,15310.273082179183,17796.205948315757,5050.802384658663,5136.3558183907617,551613.3323462999,null,{"$f":"G456*(1+$AW$264)","v":5341.6642780392003},570905.5294396989,458507.43317216705,435014.40544998326,366597.17731870944,419817.18086841807,-2175345.3090984453,15282.342139668246,17763.739851689839,5041.5880701730375,5126.9854264774931,550607.00932440918,{"$f":"T456*(1+$AX$264)","v":5157.7468677962515},551248.83425958327,442720.68670199736,420036.54111701442,353974.96821956668,405362.5680994633,-2100446.5781395626,14756.159915837772,17152.121288691807,4868.0025033694383,4950.4595662006259,531649.20704677654,null,null,{"$f":"SUM(G456:R456)","v":675892.79562664451},{"$f":"SUM(T456:AE456)","v":674659.74624098849},{"$f":"SUM(AF456:AQ456)","v":651430.71744673466}]
[null,{"$f":"+B456+1","v":802},null,null,"Wyoming",null,{"$f":"G458-G456","v":180.72591191898573},{"$f":"H458-H456","v":175.76148176717106},121.44781280960888,124.09600066172425,109.80758876842447,122.50266200973419,63951.966254366096,10374.972996656337,9776.3718935414836,10058.0387596931,10101.361342578821,28275.151668584207,null,180.39620878247399,175.44083537396008,121.22625230187289,123.86960899374321,109.60726383413407,122.27917711226276,63835.296964189212,10356.045654683618,9758.5365956432452,10039.689609363655,10082.933157697509,28223.568549752545,174.18503529609049,169.40027902048544,117.05234371902145,119.60468770552279,105.83340552726396,118.06901555763552,61637.400973606127,9999.4794240057308,9422.5430391386853,9694.015748842603,9735.7703901607219,27251.810429942318,null,null,{"$f":"SUM(G457:R457)","v":133372.20437335566},{"$f":"SUM(T457:AE457)","v":133128.88987772824},{"$f":"SUM(AF457:AQ457)","v":128545.16477252221}]
[null,803,null,null,"Total",null,5532.1529420611741,572124.71275931154,459466.87719260814,435933.56036497944,367377.00031419896,420706.96706830268,-2115369.1368823601,25685.24607883552,27572.577841857241,15108.841144351763,15237.717160969583,579888.4840148841,null,{"$f":"SUM(T456:T457)","v":5522.0604868216742},571080.97027507285,458628.65942446893,{"$f":"SUM(W456:W457)","v":435138.27505897701},366706.78458254359,419939.46004553034,-2111510.0121342563,25638.387794351864,27522.276447333083,15081.277679536692,15209.918584175002,578830.57787416177,{"$f":"SUM(AF456:AF457)","v":5331.9319030923416},551418.23453860381,442837.73904571636,420156.14580471994,354080.80162509397,405480.63711502095,-2038809.1771659565,24755.639339843503,26574.664327830491,14562.018252212041,14686.229956361349,558901.01747671887,null,null,{"$f":"SUM(G458:R458)","v":809265},{"$f":"SUM(T458:AE458)","v":807788.63611871668},{"$f":"SUM(AF458:AQ458)","v":779975.88221925707}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"G462*G206/G208","v":4372.1738120646851},{"$f":"H462*H206/H208","v":3834.3912579718408},2385.1576221361661,2408.0837439918496,-5158.7274621644892,423.22751249746443,651.62955004615242,762.29674495343568,1441.2483652308838,-262.17997125486539,1036.8370274161541,-1383.8999506720052,null,{"$f":"G460*(1+$AW$264)","v":4364.1975379161368},3827.3960749848366,2380.8063150062526,2403.6906121218999,-5149.3162570604454,422.45540717594844,650.44076475126758,760.90606652168708,1438.6190571174902,-261.70166928955541,1034.9454977712858,-1381.3752648120187,{"$f":"T460*(1+$AX$264)","v":4213.9350228677695},3695.6160271485783,2298.8334112529787,2320.9297852716909,-4972.0215299444026,407.90995834451201,628.04561321370056,734.70751380317222,1389.0863501671527,-252.69108929674843,999.31156688662793,-1333.8135035230532,null,null,{"$f":"SUM(G460:R460)","v":10510.238252217272},{"$f":"SUM(T460:AE460)","v":10491.064142204787},{"$f":"SUM(AF460:AQ460)","v":10129.849126191979}]
[null,806,null,null,"Wyoming",null,{"$f":"G462-G460","v":10.650904568533406},{"$f":"H462-H460","v":106.97265591829182},88.681601707213304,97.983134334040642,56.010531188438108,53.999531714024442,69.647715031133885,60.279213310319733,82.589233772841681,52.47023162049345,54.085695998509209,-0.83870138111251435,null,10.631473837180909,106.77750282816348,88.51981747869128,97.804381069651711,55.908349671607276,53.901018917562475,69.520654833441071,60.169244322011174,82.438564014820415,52.374508767278414,53.987026010228156,-0.83717131565032721,10.265424412615101,103.10107526361168,85.472015382106591,94.436904653977791,53.983384277426097,52.045167390252857,67.127007810746889,58.097573206798053,79.60014392539486,50.571216101577534,52.128213195776134,-0.80834689459168863,null,null,{"$f":"SUM(G461:R461)","v":732.53174778272717},{"$f":"SUM(T461:AE461)","v":731.19537043498588},{"$f":"SUM(AF461:AQ461)","v":706.01977872569194}]
[null,807,null,null,"Total",null,4382.8247166332185,3941.3639138901326,2473.8392238433794,2506.0668783258902,-5102.7169309760511,477.22704421148887,721.2772650772863,822.57595826375541,1523.8375990037255,-209.70973963437194,1090.9227234146633,-1384.7386520531177,null,{"$f":"SUM(T460:T461)","v":4374.8290117533179},3934.1735778130001,2469.3261324849441,{"$f":"SUM(W460:W461)","v":2501.4949931915517},-5093.4079073888379,476.35642609351089,719.96141958470866,821.07531084369828,1521.0576211323107,-209.32716052227698,1088.932523781514,-1382.212436127669,{"$f":"SUM(AF460:AF461)","v":4224.2004472803847},3798.7171024121899,2384.3054266350855,2415.3666899256687,-4918.0381456669766,459.95512573476486,695.17262102444749,792.80508700997029,1468.6864940925475,-202.1198731951709,1051.439780082404,-1334.621850417645,null,null,{"$f":"SUM(G462:R462)","v":11242.769999999997},{"$f":"SUM(T462:AE462)","v":11222.259512639775},{"$f":"SUM(AF462:AQ462)","v":10835.868904917668}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"G466*G210/G212","v":148766.95632817096},{"$f":"H466*H210/H212","v":-74580.099480533754},608585.85048604989,295736.21334800048,266965.08316541434,290089.28126427624,341259.29746482702,341674.55250584119,448227.99024885747,588804.38528655551,439993.85814517073,219013.59707543586,null,{"$f":"G464*(1+$AW$264)","v":148495.55677295561},-74444.041001376027,607475.59096868825,295196.69382871513,266478.05159188871,289560.06359490217,340636.72896016022,341051.2264402468,447410.27588411461,587730.21362760779,439191.16552884353,218614.04468625295,{"$f":"T464*(1+$AX$264)","v":143382.74608087444},-71880.878189875104,586559.76180733601,285032.85562861257,257303.0172609484,279590.29869876261,328908.35709644231,329308.58312495094,432005.61266052187,567494.2322582202,424069.49228971254,211087.00314103047,null,null,{"$f":"SUM(G464:R464)","v":3914536.9658380663},{"$f":"SUM(T464:AE464)","v":3907395.5708829993},{"$f":"SUM(AF464:AQ464)","v":3772861.0818575379}]
[null,810,null,null,"Wyoming",null,{"$f":"G466-G464","v":4902.041015255294},{"$f":"H466-H464","v":-2457.4994044303603},20053.598775457125,9744.8448057256173,8796.805568993208,9558.7709705482121,11244.88399878866,11258.567101461056,14769.626274893351,19401.774169831304,14498.297840591986,7216.7430448196246,null,4893.0980901325074,-2453.0161222434672,20017.014456449346,9727.0670235406906,8780.757320257957,9541.3326478598756,11224.369654803648,11238.027795024225,14742.68164887801,19366.378991963542,14471.848206328874,7203.5773465973189,4724.6251420100107,-2368.5569819822549,19327.81399981241,9392.1569874337638,8478.4294197657782,9212.8175822322319,10837.906393342595,10851.094273800043,14235.080330681129,18699.580390518517,13973.571881760963,6955.552906814054,null,null,{"$f":"SUM(G465:R465)","v":128988.45416193508},{"$f":"SUM(T465:AE465)","v":128753.13705959251},{"$f":"SUM(AF465:AQ465)","v":124320.07232618924}]
[null,811,null,null,"Total",null,153668.99734342625,-77037.598884964114,628639.44926150702,305481.0581537261,275761.88873440755,299648.05223482446,352504.18146361568,352933.11960730224,462997.61652375082,608206.15945638681,454492.15598576271,226230.34012025548,null,{"$f":"SUM(T464:T465)","v":153388.6548630881},-76897.057123619496,627492.60542513756,{"$f":"SUM(W464:W465)","v":304923.7608522558},275258.80891214666,299101.39624276204,351861.09861496388,352289.25423527102,462152.95753299264,607096.59261957137,453663.0137351724,225817.62203285028,{"$f":"SUM(AF464:AF465)","v":148107.37122288445},-74249.43517185736,605887.57580714836,294425.01261604636,265781.4466807142,288803.11628099484,339746.26348978491,340159.67739875097,446240.69299120299,586193.81264873873,438043.0641714735,218042.55604784453,null,null,{"$f":"SUM(G466:R466)","v":4043525.4200000013},{"$f":"SUM(T466:AE466)","v":4036148.707942592},{"$f":"SUM(AF466:AQ466)","v":3897181.1541837268}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"G470*G214/G216","v":2321211.2681534444},{"$f":"H470*H214/H216","v":2214648.6103143827},1871528.7666552425,2378867.3807326099,2616570.5307449237,1902645.9531693135,6120386.6844328288,2470606.825293818,1907908.3070733172,2495445.1412996007,2553703.4161634808,2633009.2586374045,null,{"$f":"G468*(1+$AW$264)","v":2316976.6200750899},2210608.3673556456,1868114.4864455801,2374527.5490590832,2611797.0508286762,1899174.9050402965,6109221.0985735813,2466099.6308868984,1904427.6586906943,2490892.6336854836,2549044.6264133574,2628205.7891082186,{"$f":"T468*(1+$AX$264)","v":2237201.4194303025},2134495.5034946683,1803793.9375490614,2292770.8278123126,2521870.9669968206,1833784.9232008487,5898876.1452842895,2381190.0158482869,1838856.82069898,2405129.3774164398,2461279.1544777569,2537714.7404091144,null,null,{"$f":"SUM(G468:R468)","v":31486532.142670367},{"$f":"SUM(T468:AE468)","v":31429090.416162603},{"$f":"SUM(AF468:AQ468)","v":30346963.832618881}]
[null,814,null,null,"Wyoming",null,{"$f":"G470-G468","v":0},{"$f":"H470-H468","v":6119.3405212801881},6119.3405212799553,6119.3405212801881,6119.3405212801881,6119.3405212799553,647433.40996707324,163399.0490156631,69188.733303288464,88548.748933936469,90468.42615370499,93081.637349560857,null,0,6108.1768439644866,6108.1768439642537,6108.1768439644866,6108.1768439644866,6108.1768439642537,646252.2798032685,163100.95574065088,69062.510438292797,88387.20707229797,90303.382173340244,92911.826017804749,0,5897.8678451255946,5897.86784512537,5897.8678451255946,5897.8678451255946,5897.86784512537,624001.34086768865,157485.27047355252,66684.63766240394,85343.970849052683,87194.170639066026,89712.80385304775,null,null,{"$f":"SUM(G469:R469)","v":1182716.7073296276},{"$f":"SUM(T469:AE469)","v":1180559.045465477},{"$f":"SUM(AF469:AQ469)","v":1139911.5335704391}]
[null,815,null,null,"Total",null,2321211.2681534444,2220767.9508356629,1877648.1071765225,2384986.7212538901,2622689.8712662039,1908765.2936905934,6767820.094399902,2634005.8743094811,1977097.0403766057,2583993.8902335372,2644171.8423171858,2726090.8959869654,null,{"$f":"SUM(T468:T469)","v":2316976.6200750899},2216716.5441996101,1874222.6632895444,{"$f":"SUM(W468:W469)","v":2380635.7259030477},2617905.2276726407,1905283.0818842608,6755473.3783768499,2629200.5866275495,1973490.169128987,2579279.8407577816,2639348.0085866977,2721117.6151260235,{"$f":"SUM(AF468:AF469)","v":2237201.4194303025},2140393.3713397938,1809691.8053941866,2298668.6956574381,2527768.8348419461,1839682.791045974,6522877.4861519784,2538675.2863218393,1905541.458361384,2490473.3482654924,2548473.325116823,2627427.5442621619,null,null,{"$f":"SUM(G470:R470)","v":32669248.849999994},{"$f":"SUM(T470:AE470)","v":32609649.461628083},{"$f":"SUM(AF470:AQ470)","v":31486875.366189323}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"G474*G218/G220","v":0},{"$f":"H474*H218/H220","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"G472*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T472*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G472:R472)","v":0},{"$f":"SUM(T472:AE472)","v":0},{"$f":"SUM(AF472:AQ472)","v":0}]
[null,818,null,null,"Wyoming",null,{"$f":"G474-G472","v":0},{"$f":"H474-H472","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G473:R473)","v":0},{"$f":"SUM(T473:AE473)","v":0},{"$f":"SUM(AF473:AQ473)","v":0}]
[null,819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T472:T473)","v":0},0,0,{"$f":"SUM(W472:W473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF472:AF473)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G474:R474)","v":0},{"$f":"SUM(T474:AE474)","v":0},{"$f":"SUM(AF474:AQ474)","v":0}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"G478*G222/G224","v":0},{"$f":"H478*H222/H224","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"G476*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T476*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G476:R476)","v":0},{"$f":"SUM(T476:AE476)","v":0},{"$f":"SUM(AF476:AQ476)","v":0}]
[null,822,null,null,"Wyoming",null,{"$f":"G478-G476","v":0},{"$f":"H478-H476","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G477:R477)","v":0},{"$f":"SUM(T477:AE477)","v":0},{"$f":"SUM(AF477:AQ477)","v":0}]
[null,823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T476:T477)","v":0},0,0,{"$f":"SUM(W476:W477)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF476:AF477)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G478:R478)","v":0},{"$f":"SUM(T478:AE478)","v":0},{"$f":"SUM(AF478:AQ478)","v":0}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"G482*G226/G228","v":1263451.7710700557},{"$f":"H482*H226/H228","v":1081615.5251823054},598990.64260464674,279178.37966997182,509632.34127299621,257901.93074637323,-591365.18425744376,399623.96427992213,253471.80089487191,323535.46099607006,313541.24040027143,-101992.39902354783,null,{"$f":"G480*(1+$AW$264)","v":1261146.8220600884},1079642.3049209393,597897.88788280881,278669.06705150945,508702.60530098545,257431.43332529711,-590286.34086413484,398894.91954555438,253009.38547870412,322945.22656244331,312969.23869178322,-101806.33154987259,{"$f":"T480*(1+$AX$264)","v":1217724.6140409503},1042469.4302559901,577311.82604788186,269074.2871366351,491187.60232046462,248567.88068179428,-569962.35016336211,385160.67554532719,244298.08717871355,311825.98607331817,302193.47876569716,-98301.065050447301,null,null,{"$f":"SUM(G480:R480)","v":4587585.4738364927},{"$f":"SUM(T480:AE480)","v":4579216.2184061063},{"$f":"SUM(AF480:AQ480)","v":4421550.4528329633}]
[null,826,null,null,"Wyoming",null,{"$f":"G482-G480","v":58762.967323398916},{"$f":"H482-H480","v":65644.89452449372},24285.495185504318,8844.9209278813796,14190.553960882709,5067.8873608364083,12730.284594219876,17217.954824788962,13570.342172828823,13980.934020408371,10106.205637601262,-6341.964369338908,null,58655.764463379892,65525.13677979129,24241.190504181195,8828.7849010042373,14164.665752047224,5058.6418777697354,12707.060394021717,17186.543647223039,13545.585433020948,13955.428226861961,10087.768615142395,-6330.3945533561609,56636.203567298049,63269.058367694241,23406.54857487381,8524.8033757593003,13676.965944183259,4884.4691358902219,12269.547005342956,16594.798371949964,13079.20101359796,13474.932620114852,9740.439359267084,-6112.4344361589956,null,null,{"$f":"SUM(G481:R481)","v":238060.47616350584},{"$f":"SUM(T481:AE481)","v":237626.17604108746},{"$f":"SUM(AF481:AQ481)","v":229444.53289981271}]
[null,827,null,null,"Total",null,1322214.7383934546,1147260.4197067991,623276.13779015106,288023.3005978532,523822.89523387892,262969.81810720963,-578634.89966322388,416841.91910471109,267042.14306770073,337516.39501647843,323647.44603787269,-108334.36339288673,null,{"$f":"SUM(T480:T481)","v":1319802.5865234684},1145167.4417007305,622139.07838699,{"$f":"SUM(W480:W481)","v":287497.85195251368},522867.27105303266,262490.07520306687,-577579.28047011315,416081.46319277742,266554.97091172507,336900.65478930529,323057.0073069256,-108136.72610322875,{"$f":"SUM(AF480:AF481)","v":1274360.8176082484},1105738.4886236843,600718.37462275568,277599.09051239438,504864.56826464785,253452.3498176845,-557692.8031580192,401755.47391727718,257377.28819231151,325300.91869343305,311933.91812496423,-104413.49948660629,null,null,{"$f":"SUM(G482:R482)","v":4825645.9499999983},{"$f":"SUM(T482:AE482)","v":4816842.3944471935},{"$f":"SUM(AF482:AQ482)","v":4650994.9857327752}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G484*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T484*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G484:R484)","v":0},{"$f":"SUM(T484:AE484)","v":0},{"$f":"SUM(AF484:AQ484)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G485:R485)","v":0},{"$f":"SUM(T485:AE485)","v":0},{"$f":"SUM(AF485:AQ485)","v":0}]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T484:T485)","v":0},0,0,{"$f":"SUM(W484:W485)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF484:AF485)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G486:R486)","v":0},{"$f":"SUM(T486:AE486)","v":0},{"$f":"SUM(AF486:AQ486)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G488*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T488*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G489:R489)","v":0},{"$f":"SUM(T489:AE489)","v":0},{"$f":"SUM(AF489:AQ489)","v":0}]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T488:T489)","v":0},0,0,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF488:AF489)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G490:R490)","v":0},{"$f":"SUM(T490:AE490)","v":0},{"$f":"SUM(AF490:AQ490)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,{"$f":"G494*G238/G240","v":39547.541127814548},{"$f":"H494*H238/H240","v":-8482.8047482375823},22680.94953052311,15956.598646046887,8312.8483360576774,8350.7410182206622,5344.8087654095616,11118.980533550801,10943.031678513125,13096.501242468288,10543.846822446207,14528.292607970532,null,{"$f":"G492*(1+$AW$264)","v":39475.393486047426},-8467.3293396356094,22639.572064946231,15927.488594445547,8297.6829835045064,8335.5065370293942,5335.0580871847314,11098.695878639954,10923.06801182558,13072.608943399922,10524.611399416121,14501.788253447448,{"$f":"T492*(1+$AX$264)","v":38116.22679934201},-8175.7929938899042,21860.075030602104,15379.093506044404,8011.9876859514134,8048.5089468483129,5151.3681329274605,10716.559657263113,10546.978786431582,12622.509450649419,10162.241326786891,14002.481071146445,null,null,{"$f":"SUM(G492:R492)","v":151941.33556078383},{"$f":"SUM(T492:AE492)","v":151664.14490025124},{"$f":"SUM(AF492:AQ492)","v":146442.23740010324}]
[null,838,null,null,"Wyoming",null,{"$f":"G494-G492","v":1021.1735928700073},{"$f":"H494-H492","v":-335.63225249155221},439.30534705011451,309.22615056127142,166.22602067296248,160.12113965495882,206.45205020201411,235.23494151481464,251.47280064110237,336.01070911724128,249.48698940665781,337.26695001655025,null,1019.3106384495967,-335.01994955620683,438.50391050307564,308.66202098710608,165.92277007760617,159.82902635805794,206.07541418027199,234.80579609116694,251.01403205480284,335.39771575330599,249.03184358914427,336.65166485859208,984.21502721332627,-323.48496751785251,423.40589995743056,298.03456171871085,160.20992767781925,154.32599601407378,198.98008685942224,226.72126069558541,242.3714352334417,323.84972694832777,240.45749496726586,325.06050166825071,null,null,{"$f":"SUM(G493:R493)","v":3376.3444392161427},{"$f":"SUM(T493:AE493)","v":3370.1848833465201},{"$f":"SUM(AF493:AQ493)","v":3254.1469514358023}]
[null,839,null,null,"Total",null,40568.714720684555,-8818.4370007291345,23120.254877573225,16265.824796608158,8479.0743567306399,8510.8621578756211,5551.2608156115757,11354.215475065615,11194.504479154228,13432.511951585529,10793.333811852865,14865.559557987082,null,{"$f":"SUM(T492:T493)","v":40494.704124497024},-8802.3492891918158,23078.075975449308,{"$f":"SUM(W492:W493)","v":16236.150615432653},8463.6057535821128,8495.3355633874526,5541.1335013650032,11333.50167473112,11174.082043880384,13408.006659153229,10773.643243005265,14838.439918306041,{"$f":"SUM(AF492:AF493)","v":39100.44182655534},-8499.2779614077572,22283.480930559534,15677.128067763115,8172.1976136292324,8202.834942862386,5350.3482197868825,10943.280917958698,10789.350221665023,12946.359177597747,10402.698821754157,14327.541572814696,null,null,{"$f":"SUM(G494:R494)","v":155317.67999999996},{"$f":"SUM(T494:AE494)","v":155034.32978359776},{"$f":"SUM(AF494:AQ494)","v":149696.38435153905}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"G498*G242/G244","v":0},{"$f":"H498*H242/H244","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"G496*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T496*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G496:R496)","v":0},{"$f":"SUM(T496:AE496)","v":0},{"$f":"SUM(AF496:AQ496)","v":0}]
[null,842,null,null,"Wyoming",null,{"$f":"G498-G496","v":0},{"$f":"H498-H496","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G497:R497)","v":0},{"$f":"SUM(T497:AE497)","v":0},{"$f":"SUM(AF497:AQ497)","v":0}]
[null,843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T496:T497)","v":0},0,0,{"$f":"SUM(W496:W497)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF496:AF497)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G498:R498)","v":0},{"$f":"SUM(T498:AE498)","v":0},{"$f":"SUM(AF498:AQ498)","v":0}]
[null,844,932,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"G502*G246/G248","v":134.83821490184135},{"$f":"H502*H246/H248","v":278.79627651893776},233.48526522590188,205.66792123473846,-95.388587353962393,134.86269259679096,98.906835453512969,223.21949276122302,292.1966243774994,495.09156836882988,134.34650962059064,122.80057316403514,null,{"$f":"G500*(1+$AW$264)","v":134.59222592382082},278.28766098151942,233.059311783715,205.29271572053781,-95.214567391334541,134.61665896345392,98.726397056355552,222.81226744354458,291.66356222546784,494.18835951948188,134.10141767372488,122.5765447792412,{"$f":"T500*(1+$AX$264)","v":129.9581170876456},268.70601315675634,225.03490912095555,198.22433728045306,-91.936260155888988,129.98170887984347,95.327174955507388,215.14067801643472,281.62137233209029,477.17309264306971,129.48420772478497,118.35614463821956,null,null,{"$f":"SUM(G500:R500)","v":2258.823386869939},{"$f":"SUM(T500:AE500)","v":2254.7025546795285},{"$f":"SUM(AF500:AQ500)","v":2177.0714956798715}]
[null,846,null,null,"Wyoming",null,{"$f":"G502-G500","v":11.199254937855784},{"$f":"H502-H500","v":7.4418944325210532},4.4860611406792259,4.7992245815354124,-0.9609755363449608,5.7927454962986644,1.2449122203514946,6.3052665452507881,45.141275243320933,10.220536219641076,0.68991853708166673,0.52649931186985555,null,11.178823836192505,7.4283179845732272,4.4778770988173795,4.7904692271949356,-0.95922240285635507,5.7821776350613669,1.2426410935419883,6.2937636780944519,45.058922802125146,10.201890620829777,0.68865990015905776,0.52553880503023542,10.793928750597688,7.1725555601541977,4.3237005132939235,4.6255298659294901,-0.92619567354548227,5.5830930275585624,1.1998560512986369,6.0770647887398459,43.507511114914841,9.8506320607815994,0.66494883581977771,0.5074441193719269,null,null,{"$f":"SUM(G501:R501)","v":96.886613130060994},{"$f":"SUM(T501:AE501)","v":96.709860278763713},{"$f":"SUM(AF501:AQ501)","v":93.380069014914994}]
[null,847,null,null,"Total",null,146.03746983969714,286.23817095145881,237.97132636658111,210.46714581627387,-96.349562890307354,140.65543809308963,100.15174767386446,229.52475930647381,337.33789962082034,505.31210458847096,135.0364281576723,123.327072475905,null,{"$f":"SUM(T500:T501)","v":145.77104976001331},285.71597896609268,237.53718888253238,{"$f":"SUM(W500:W501)","v":210.08318494773275},-96.173789794190895,140.39883659851529,99.969038149897543,229.10603112163903,336.722485027593,504.39025014031165,134.79007757388393,123.10208358427144,{"$f":"SUM(AF500:AF501)","v":140.7520458382433},275.87856871691054,229.35860963424946,202.84986714638254,-92.862455829434467,135.56480190740203,96.527031006806027,221.21774280517457,325.12888344700514,487.02372470385131,130.14915656060475,118.86358875759149,null,null,{"$f":"SUM(G502:R502)","v":2355.71},{"$f":"SUM(T502:AE502)","v":2351.4124149582922},{"$f":"SUM(AF502:AQ502)","v":2270.4515646947866}]
[null,{"$f":"+B502+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G456:G502)/2","v":3847724.7337395442},{"$f":"SUM(H456:H502)/2","v":3858524.6495009223},3614862.6368485726,3433406.9991911985,3792931.6634115544,2901218.8757411097,4432692.9291462954,3441872.4752929653,2747765.0577876931,3558553.4001672934,3449568.454465216,{"$f":"SUM(R456:R502)/2","v":3437479.5047076284},null,{"$f":"SUM(T456:T502)/2","v":3840705.2261344786},3851485.439319382,3608267.9458229588,{"$f":"SUM(W456:W502)/2","v":3427143.3425603663},3786012.1162767629,2895926.1042016996,4424606.2483465448,3435593.3748666467,2742752.2361710784,3552061.4355949657,3443275.3140573311,3431208.4184955694,{"$f":"SUM(AF456:AF502)/2","v":3708466.9344842015},3718875.9770399462,3484032.6398366364,3309144.2892154343,3655656.9484245353,2796217.2491301787,4272263.8171896068,3317303.3807254857,2648317.2694719322,3429761.3608889817,3324720.8251280193,3313069.4016112732,null,null,{"$f":"SUM(G505:R505)","v":42516601.379999995},{"$f":"SUM(T505:AE505)","v":42439037.201847777},{"$f":"SUM(AF505:AQ505)","v":40977830.093146235}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G500+G496+G492+G488+G484+G480+G476+G472+G468+G464+G460+G456","v":3782835.9757365948},3789263.3700799514,3563750.2815436227,3408161.7884261729,3763493.8801953038,2880130.4608095707,3697055.0396543951,3239320.1119330255,2640080.7808334837,3426165.2028064672,3324089.9008867969,{"$f":"+R500+R496+R492+R488+R484+R480+R476+R472+R468+R464+R460+R456","v":3314910.9822660554},null,{"$f":"+T500+T496+T492+T488+T484+T480+T476+T472+T468+T464+T460+T456","v":3775934.846436061},3782350.5151112382,3557248.8361609802,{"$f":"+W500+W496+W492+W488+W484+W480+W476+W472+W468+W464+W460+W456","v":3401944.187311579},3756628.0371993124,2874876.1614320828,3690310.4028201536,3233410.5332249729,2635264.4105363716,3419914.7575793369,3318025.6743753231,3308863.5011024228,{"$f":"+AF500+AF496+AF492+AF488+AF484+AF480+AF476+AF472+AF468+AF464+AF460+AF456","v":3645926.6463592211},3652121.4188667815,3434770.1554572526,3284812.7593231709,3627284.5846936512,2775892.0712949415,3563250.3149989028,3122081.8422834859,2544530.3283358379,3302164.5897053434,3203783.6222007656,3194936.9092587363,null,null,{"$f":"SUM(G506:R506)","v":40829257.775171436},{"$f":"SUM(T506:AE506)","v":40754771.863289841},{"$f":"SUM(AF506:AQ506)","v":39351555.242778093}]
[null,852,null,"Total Wyoming Distribution",null,null,64888.758002949588,69261.279420969979,51112.355304949015,25245.210765025757,29437.783216249583,21088.414931539592,735637.88949190138,202552.36335993983,107684.27695420939,132388.19736082663,125478.55357841931,{"$f":"+R501+R497+R493+R489+R485+R481+R477+R473+R469+R465+R461+R457","v":122568.52244157309},null,{"$f":"+T501+T497+T493+T489+T485+T481+T477+T473+T469+T465+T461+T457","v":64770.379698417848},69134.924208142795,51019.109661977258,25199.155248787109,29384.079077450162,21049.94276961681,734295.84552639024,202182.84164167303,107487.82563470675,132146.67801562854,125249.63968200855,122344.91739314642,{"$f":"+AF501+AF497+AF493+AF489+AF485+AF481+AF477+AF473+AF469+AF465+AF461+AF457","v":62540.288124980689},66754.558173163969,49262.484379383437,24331.529892262803,28372.363730883601,20325.177835237344,709013.5021907019,195221.53844199935,103786.94113609547,127596.77118363936,120937.20292725365,118132.49235253815,null,null,{"$f":"SUM(G507:R507)","v":1687343.6048285533},{"$f":"SUM(T507:AE507)","v":1684265.3385579456},{"$f":"SUM(AF507:AQ507)","v":1626274.8503681396}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G267+G370+G423+G451+G505","v":6776373.5683017559},{"$f":"H267+H370+H423+H451+H505","v":6620174.3212215863},6720852.078273843,6144489.4766477253,6638378.9978306843,5968355.7267184732,7096428.809151792,6367280.2027523424,5559956.7571464144,6103158.2500743503,6312711.2161948867,{"$f":"R267+R370+R423+R451+R505","v":6436859.5956861423},null,{"$f":"T267+T370+T423+T451+T505","v":6764011.2479464654},6608096.9593492076,6708591.0472644567,{"$f":"W267+W370+W423+W451+W505","v":6133279.9194170944},6626268.4246776784,5957467.4950198624,7083482.6034219898,6355664.2024145629,5549813.5786600746,6092024.0945107639,6301194.7675253386,6425116.6597925071,{"$f":"AF267+AF370+AF423+AF451+AF505","v":6531121.3906241059},6380575.3450848348,6477609.3480093274,5922106.603319373,6398121.1535637593,5752347.5293576252,6839593.1135342857,6136834.0327074211,5358729.435668407,5882271.2466565082,6084240.0203233883,6203895.1911509698,null,null,{"$f":"SUM(G508:R508)","v":76745019},{"$f":"SUM(T508:AE508)","v":76605011.000000015},{"$f":"SUM(AF508:AQ508)","v":73967444.409999996}]
[null,854]
[null,855]
[null,856,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - NONLABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G10-G264","v":0},{"$f":"H10-H264","v":0},-5605,0,0,-3511,0,0,-3204,0,0,-3003,null,{"$f":"G518*(1+$AW518)","v":0},0,-5548.95,0,0,-3475.89,0,0,-3171.96,0,0,-2972.97,{"$f":"T518*(1+$AX$518)","v":0},0,-5493.4605000000001,0,0,-3441.1311000000001,0,0,-3140.2404000000001,0,0,-2943.2402999999999,null,null,{"$f":"SUM(G518:R518)","v":-15323},{"$f":"SUM(T518:AE518)","v":-15169.769999999999},{"$f":"SUM(AF518:AQ518)","v":-15018.0723},-0.01,-0.01]
[null,620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"G11-G265","v":-112933.02},-91176.19,-97866.47,-80511.78,-66064.27,-56602.09,-55580.71,-43121.94,-66327.929999999993,-57680.47,-75117.48,-68581.56,null,-111803.68980000001,-90264.428100000005,-96887.805300000007,-79706.662199999992,-65403.6273,-56036.069099999993,-55024.902900000001,-42690.720600000001,-65664.650699999998,-57103.665300000001,-74366.305200000003,-67895.744399999996,{"$f":"T519*(1+$AX$519)","v":-110685.652902},-89361.783819000004,-95918.927247,-78909.595577999993,-64749.591027000002,-55475.708408999992,-54474.653871000002,-42263.813393999997,-65008.004193000001,-56532.628646999998,-73622.642147999999,-67216.786955999996,null,null,{"$f":"SUM(G519:R519)","v":-871563.90999999992},{"$f":"SUM(T519:AE519)","v":-862848.27089999989},{"$f":"SUM(AF519:AQ519)","v":-854219.788191},-0.01,-0.01]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"G13-G267","v":-112933.02},-91176.19,-103471.47,-80511.78,-66064.27,-60113.09,-55580.71,-43121.94,-69531.929999999993,-57680.47,-75117.48,-71584.56,null,{"$f":"SUM(T518:T519)","v":-111803.68980000001},-90264.428100000005,-102436.7553,{"$f":"SUM(W518:W519)","v":-79706.662199999992},-65403.6273,-59511.959099999993,-55024.902900000001,-42690.720600000001,-68836.610700000005,-57103.665300000001,-74366.305200000003,-70868.714399999997,{"$f":"SUM(AF518:AF519)","v":-110685.652902},-89361.783819000004,-101412.387747,-78909.595577999993,-64749.591027000002,-58916.83950899999,-54474.653871000002,-42263.813393999997,-68148.244592999996,-56532.628646999998,-73622.642147999999,-70160.027256000001,null,null,{"$f":"SUM(G521:R521)","v":-886886.90999999992},{"$f":"SUM(T521:AE521)","v":-878018.04089999991},{"$f":"SUM(AF521:AQ521)","v":-869237.86049099988}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,{"$f":"G18-G272","v":330515.94998189015},210152.59714947833,236585.50923133688,435857.89752098464,404450.32870814292,455330.24753135454,321374.02477436874,360487.5493615478,376439.83024616353,563692.56434245966,258121.89488291391,210148.6952559753,null,{"$f":"G526*(1+$AW526)","v":336134.72113158228},213725.19130101945,240607.4628882696,443267.48177884135,411325.9842961813,463070.8617393875,326837.38319553295,366615.8377006941,382839.30736034829,573275.33793628146,262509.96709592344,213721.22307532685,{"$f":"T526*(1+$AX$526)","v":344538.0891598718},219068.32108354493,246622.64946047633,454349.16882331233,421609.13390358578,474647.63328287215,335008.31777542125,375781.23364321142,392410.29004435695,587607.2213846884,269072.71627332148,219064.25365221,null,null,{"$f":"SUM(G526:R526)","v":4163157.0889866166},{"$f":"SUM(T526:AE526)","v":4233930.7594993878},{"$f":"SUM(AF526:AQ526)","v":4339779.028486873},1.7000000000000001E-2,2.5000000000000001E-2]
[null,628,null,null,"Wyoming",null,{"$f":"G19-G273","v":22010.832133664197},21183.089331554645,27956.45294553999,26907.411381455044,29299.767262951973,34705.06495420757,26305.621884332206,25477.46314433658,25600.09879885173,23724.350976278241,25280.387812585439,21738.300387622097,null,22385.016279936484,21543.201850191072,28431.712645614167,27364.837374939776,29797.863306422154,35295.051058429097,26752.81745636585,25910.5800177903,26035.300478432207,24127.66494287497,25710.154405399389,22107.851494211671,{"$f":"T527*(1+$AX$527)","v":22944.641686934894},22081.781896445846,29142.505461754517,28048.958309313268,30542.809889082706,36177.42733488982,27421.637892774994,26558.344518235055,26686.182990393012,24730.856566446841,26352.90826553437,22660.547781566962,null,null,{"$f":"SUM(G527:R527)","v":310188.84101337969},{"$f":"SUM(T527:AE527)","v":315462.05131060712},{"$f":"SUM(AF527:AQ527)","v":323348.60259337234},1.7000000000000001E-2,2.5000000000000001E-2]
[null,629,null,null,"Total",null,{"$f":"G20-G274","v":352526.78211555432},231335.68648103299,264541.9621768769,462765.30890243966,433750.09597109491,490035.31248556217,347679.64665870089,385965.01250588446,402039.92904501536,587416.91531873785,283402.28269549937,231886.99564359745,null,{"$f":"SUM(T526:T527)","v":358519.73741151876},235268.39315121053,269039.17553388374,{"$f":"SUM(W526:W527)","v":470632.31915378111},441123.84760260343,498365.91279781662,353590.20065189881,392526.41771848442,408874.6078387805,597403.00287915638,288220.12150132284,235829.07456953853,{"$f":"SUM(AF526:AF527)","v":367482.73084680672},241150.10297999077,275765.15492223087,482398.12713262561,452151.94379266846,510825.06061776198,362429.95566819626,402339.57816144649,419096.47303474997,612338.07795113523,295425.62453885586,241724.80143377697,null,null,{"$f":"SUM(G528:R528)","v":4473345.929999996},{"$f":"SUM(T528:AE528)","v":4549392.810809996},{"$f":"SUM(AF528:AQ528)","v":4663127.6310802437},{"$f":"AW526","v":1.7000000000000001E-2},{"$f":"AX526","v":2.5000000000000001E-2}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,{"$f":"G23-G277","v":52263.905439666436},79397.522284578503,91395.540386114269,67598.2399379251,79562.417810507555,91423.26687820701,81063.089250254736,72172.35523104266,88481.495137994149,67486.94694763617,80176.016872593813,77646.713741467363,null,{"$f":"G531*(1+$AW531)","v":52891.072304942434},80350.292551993451,92492.286870747645,68409.418817180209,80517.166824233645,92520.346080745498,82035.846321257792,73038.423493815179,89543.273079650084,68296.790311007804,81138.129075064935,78578.474306364966,{"$f":"T531*(1+$AX$531)","v":53631.547317211625},81475.196647721357,93787.178886938113,69367.150680620733,81644.40715977292,93815.630925875943,83184.348169755409,74060.961422728593,90796.87890276518,69252.945375361916,82274.062882115846,79678.57294665408,null,null,{"$f":"SUM(G531:R531)","v":928667.50991798774},{"$f":"SUM(T531:AE531)","v":939811.52003700379},{"$f":"SUM(AF531:AQ531)","v":952968.88131752179},1.2E-2,1.4E-2]
[null,633,null,null,"Wyoming",null,{"$f":"G24-G278","v":1600.7770777194992},2359.6242561799008,2739.516504763903,2051.9478786038389,2390.6948595326639,2757.5976849944991,2408.6671898488289,2156.074916192671,2614.8591638697544,1984.1525235653112,2389.2072440354332,2325.8807827060764,null,1619.9864026521332,2387.9397472540595,2772.3907028210697,2076.5712531470849,2419.3831978470557,2790.688857214433,2437.5711961270149,2181.947815186983,2646.2374738361914,2007.9623538480948,2417.8777309638585,2353.7913520985494,{"$f":"T532*(1+$AX$532)","v":1642.6662122892631},2421.3709037156164,2811.2041726605648,2105.6432506911442,2453.2545626169144,2829.758501215435,2471.697192872793,2212.4950845996009,2683.2847984698983,2036.0738268019682,2451.7280191973528,2386.7444310279293,null,null,{"$f":"SUM(G532:R532)","v":27779.000082012379},{"$f":"SUM(T532:AE532)","v":28112.348082996527},{"$f":"SUM(AF532:AQ532)","v":28505.920956158476},1.2E-2,1.4E-2]
[null,634,null,null,"Total",null,{"$f":"G25-G279","v":53864.68251738594},81757.146540758404,94135.056890878157,69650.187816528938,81953.112670040224,94180.864563201496,83471.756440103563,74328.430147235311,91096.354301863903,69471.099471201494,82565.224116629266,79972.59452417343,null,{"$f":"SUM(T531:T532)","v":54511.058707594566},82738.232299247509,95264.677573568712,{"$f":"SUM(W531:W532)","v":70485.990070327287},82936.550022080701,95311.034937959936,84473.417517384805,75220.371309002163,92189.510553486281,70304.7526648559,83556.006806028789,80932.265658463511,{"$f":"SUM(AF531:AF532)","v":55274.213529500892},83896.56755143698,96598.38305959868,71472.79393131187,84097.661722389836,96645.389427091373,85656.045362628196,76273.456507328199,93480.163701235084,71289.01920216388,84725.790901313201,82065.317377682004,null,null,{"$f":"SUM(G533:R533)","v":956446.51000000013},{"$f":"SUM(T533:AE533)","v":967923.86812000012},{"$f":"SUM(AF533:AQ533)","v":981474.80227368011},{"$f":"AW531","v":1.2E-2},{"$f":"AX531","v":1.4E-2}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,{"$f":"G28-G282","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G536*(1+$AW536)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T536*(1+$AX$536)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G536:R536)","v":0},{"$f":"SUM(T536:AE536)","v":0},{"$f":"SUM(AF536:AQ536)","v":0},-8.9999999999999993E-3,2.1000000000000001E-2]
[null,638,null,null,"Wyoming",null,{"$f":"G29-G283","v":0},0,0,0,0,0,0,0,0,0,0,0,null,-3,-2,-1,0,0,0,0,0,0,0,{"$f":"Q537*(1+$AW537)","v":0},{"$f":"R537*(1+$AW537)","v":0},{"$f":"T537*(1+$AX$537)","v":-3.0629999999999997},-2.0419999999999998,-1.0209999999999999,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G537:R537)","v":0},{"$f":"SUM(T537:AE537)","v":-6},{"$f":"SUM(AF537:AQ537)","v":-6.1259999999999994},-8.9999999999999993E-3,2.1000000000000001E-2]
[null,639,null,null,"Total",null,{"$f":"G30-G284","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T536:T537)","v":-3},-2,-1,{"$f":"SUM(W536:W537)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":-3.0629999999999997},-2.0419999999999998,-1.0209999999999999,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G538:R538)","v":0},{"$f":"SUM(T538:AE538)","v":-6},{"$f":"SUM(AF538:AQ538)","v":-6.1259999999999994},{"$f":"AW536","v":-8.9999999999999993E-3},{"$f":"AX536","v":2.1000000000000001E-2}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,{"$f":"G33-G287","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G541*(1+$AW541)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T541*(1+$AX$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G541:R541)","v":0},{"$f":"SUM(T541:AE541)","v":0},{"$f":"SUM(AF541:AQ541)","v":0},{"$f":"AW518","v":-0.01},{"$f":"AX518","v":-0.01}]
[null,643,null,null,"Wyoming",null,{"$f":"G34-G288","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T542*(1+$AX$542)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G542:R542)","v":0},{"$f":"SUM(T542:AE542)","v":0},{"$f":"SUM(AF542:AQ542)","v":0},{"$f":"AW519","v":-0.01},{"$f":"AX519","v":-0.01}]
[null,644,null,null,"Total",null,{"$f":"G35-G289","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T541:T542)","v":0},0,0,{"$f":"SUM(W541:W542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF541:AF542)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G543:R543)","v":0},{"$f":"SUM(T543:AE543)","v":0},{"$f":"SUM(AF543:AQ543)","v":0},{"$f":"AW541","v":-0.01},{"$f":"AX541","v":-0.01}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,{"$f":"G38-G292","v":637445.90814023023},743124.33380251529,653027.97786353272,564432.53978305205,1006266.7720924539,984321.71409442346,907855.13213076873,1017144.3608425861,786376.38237199129,840159.15126520023,900586.57122906926,649209.85039799311,null,{"$f":"G546*(1+$AW546)","v":645095.25903791294},752041.82580814546,660864.31359789509,571205.73026044865,1018341.9733575634,996133.57466355653,918749.39371633797,1029350.0931726972,795812.8989604552,850241.06108038267,911393.61008381809,657000.36860276898,{"$f":"T546*(1+$AX$546)","v":647675.64007406461},755049.99311137805,663507.77085228672,573490.5531814904,1022415.3412509937,1000118.1089622107,922424.39129120333,1033467.493545388,798996.15055629704,853642.02532470424,915039.18452415336,659628.37007718009,null,null,{"$f":"SUM(G546:R546)","v":9689950.6940138172},{"$f":"SUM(T546:AE546)","v":9806230.1023419835},{"$f":"SUM(AF546:AQ546)","v":9845455.0227513481},1.2E-2,4.0000000000000001E-3]
[null,648,null,null,"Wyoming",null,{"$f":"G39-G293","v":-3861.2751220147393},36524.102422434742,35995.921411014417,28151.439792294528,48966.538277274332,51256.687070858199,42595.928374685645,48568.445762951669,43663.902560090115,56704.089704148311,39313.750259261848,25986.875473184184,null,-3907.6104234789163,36962.39165150396,36427.872467946589,28489.257069802065,49554.136736601627,51871.767315708501,43107.079515181875,49151.267112107089,44187.869390811196,57384.538780598094,39785.515262372988,26298.717978862394,{"$f":"T547*(1+$AX$547)","v":-3923.2408651728319},37110.241218109979,36573.583957818373,28603.214098081273,49752.353283548036,52079.254384971333,43279.507833242606,49347.872180555518,44364.620868374441,57614.076935720484,39944.657323422478,26403.912850777844,null,null,{"$f":"SUM(G547:R547)","v":453866.40598618326},{"$f":"SUM(T547:AE547)","v":459312.80285801744},{"$f":"SUM(AF547:AQ547)","v":461150.05406944954},1.2E-2,4.0000000000000001E-3]
[null,649,null,null,"Total",null,{"$f":"G40-G294","v":633584.63301821542},779648.43622495013,689023.89927454712,592583.97957534657,1055233.3103697281,1035578.4011652817,950451.06050545443,1065712.8066055379,830040.28493208135,896863.24096934847,939900.32148833107,675196.72587117727,null,{"$f":"SUM(T546:T547)","v":641187.64861443406},789004.21745964943,697292.1860658417,{"$f":"SUM(W546:W547)","v":599694.98733025067},1067896.110094165,1048005.341979265,961856.47323151981,1078501.3602848044,840000.76835126639,907625.59986098076,951179.12534619111,683299.08658163133,{"$f":"SUM(AF546:AF547)","v":643752.39920889179},792160.23432948801,700081.35481010505,602093.76727957162,1072167.6945345418,1052197.3633471821,965703.89912444598,1082815.3657259436,843360.77142467152,911256.10226042476,954983.84184757585,686032.28292795795,null,null,{"$f":"SUM(G548:R548)","v":10143817.1},{"$f":"SUM(T548:AE548)","v":10265542.905199997},{"$f":"SUM(AF548:AQ548)","v":10306605.076820802},{"$f":"AW546","v":1.2E-2},{"$f":"AX546","v":4.0000000000000001E-3}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,{"$f":"G43-G297","v":75780.449691484871},62976.207370533302,106719.53272383072,71670.816293302443,69684.129774100598,83088.652360973589,88169.917266195931,85520.502435018134,81870.844746814662,132261.21550169226,94479.490170134435,93525.063698002545,null,{"$f":"G551*(1+$AW551)","v":77371.839135006041},64298.707725314496,108960.64291103116,73175.903435461791,71147.496499356697,84833.514060554022,90021.485528786041,87316.432986153508,83590.132486497765,135038.7010272278,96463.55946370725,95489.090035660585,{"$f":"T551*(1+$AX$551)","v":78609.788561166133},65327.487048919531,110704.01319760765,74346.71789042918,72285.856443346405,86190.850285522887,91461.829297246615,88713.495913931969,84927.574606281734,137199.32024366345,98006.97641512657,97016.915476231152,null,null,{"$f":"SUM(G551:R551)","v":1045746.8220320835},{"$f":"SUM(T551:AE551)","v":1067707.5052947572},{"$f":"SUM(AF551:AQ551)","v":1084790.8253794732},2.1000000000000001E-2,1.6E-2]
[null,653,null,null,"Wyoming",null,{"$f":"G44-G298","v":2414.0716653893587},1967.7116706608058,3371.3420713074447,2250.5110702600477,2165.6823356060586,2565.3009024619751,2745.2982116780267,2640.6842602535917,2504.2901132671477,3958.702315458333,2928.7395858689406,2923.0937657047507,null,2464.7671703625351,2009.0336157446825,3442.1402548049009,2297.7718027355086,2211.1616646537855,2619.1722214136762,2802.9494741232652,2696.1386297189169,2556.8802056457575,4041.8350640829576,2990.2431171721882,2984.4787347845504,{"$f":"T552*(1+$AX$552)","v":2504.2034450883357},2041.1781535965974,3497.2144988817795,2334.5361515792765,2246.5402512882461,2661.0789769562953,2847.7966657092375,2739.2768477944196,2597.7902889360898,4106.5044251082854,3038.0870070469432,3032.2303945411031,null,null,{"$f":"SUM(G552:R552)","v":32435.427967916479},{"$f":"SUM(T552:AE552)","v":33116.571955242725},{"$f":"SUM(AF552:AQ552)","v":33646.437106526602},2.1000000000000001E-2,1.6E-2]
[null,654,null,null,"Total",null,{"$f":"G45-G299","v":78194.521356874233},64943.919041194109,110090.87479513817,73921.327363562479,71849.812109706661,85653.953263435571,90915.21547787395,88161.186695271725,84375.134860081802,136219.91781715062,97408.229756003362,96448.157463707292,null,{"$f":"SUM(T551:T552)","v":79836.606305368579},66307.741341059183,112402.78316583607,{"$f":"SUM(W551:W552)","v":75473.675238197306},73358.658164010485,87452.686281967704,92824.435002909304,90012.571615872424,86147.012692143529,139080.53609131076,99453.802580879434,98473.568770445141,{"$f":"SUM(AF551:AF552)","v":81113.99200625447},67368.665202516131,114201.22769648943,76681.254042008455,74532.396694634648,88851.929262479185,94309.625962955848,91452.772761726388,87525.364895217819,141305.82466877173,101045.06342217351,100049.14587077225,null,null,{"$f":"SUM(G553:R553)","v":1078182.25},{"$f":"SUM(T553:AE553)","v":1100824.0772499999},{"$f":"SUM(AF553:AQ553)","v":1118437.2624859998},{"$f":"AW551","v":2.1000000000000001E-2},{"$f":"AX551","v":1.6E-2}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,{"$f":"G48-G302","v":49753.287069392682},45116.004445981118,55230.463711603632,56268.574879767344,62501.84395784486,66168.044562087482,69320.767350578506,75049.631479787757,67390.276360785094,61247.324466482241,53986.243968956696,60610.18907938528,null,{"$f":"G556*(1+$AW556)","v":50847.85938491932},46108.5565437927,56445.533913258914,57506.483527122225,63876.884524917448,67623.741542453412,70845.824232291241,76700.723372343084,68872.862440722369,62594.765604744854,55173.941336273747,61943.613239131759,{"$f":"T556*(1+$AX$556)","v":51559.72941630819},46754.0763354058,57235.771388044537,58311.574296501938,64771.160908266291,68570.473924047765,71837.665771543325,77774.533499555881,69837.082514892478,63471.092323211284,55946.376514981581,62810.823824479601,null,null,{"$f":"SUM(G556:R556)","v":722642.65133265266},{"$f":"SUM(T556:AE556)","v":738540.78966197127},{"$f":"SUM(AF556:AQ556)","v":748880.36071723874},2.1999999999999999E-2,1.4E-2]
[null,658,null,null,"Wyoming",null,{"$f":"G49-G303","v":7323.5706886304979},5022.5285676529857,6142.333404490244,6792.5227133050284,4087.2634197532007,4870.8092299538948,4178.342986888736,8438.1827354902853,7881.4939396488735,6489.0234511496383,4619.1570852305122,18808.300445152709,null,7484.689243780369,5133.0241961413512,6277.4647393890291,6941.9582129977389,4177.183214987771,4977.9670330128802,4270.266532600288,8623.8227556710717,8054.8868063211485,6631.7819670749304,4720.7785411055838,19222.08305494607,{"$f":"T557*(1+$AX$557)","v":7589.4748931932945},5204.8865348873305,6365.3492457404755,7039.1456279797076,4235.6637799975997,5047.6585714750609,4330.050264056692,8744.5562742504662,8167.6552216096443,6724.6269146139794,4786.8694406810619,19491.192217715314,null,null,{"$f":"SUM(G557:R557)","v":84653.528667346603},{"$f":"SUM(T557:AE557)","v":86515.906298028232},{"$f":"SUM(AF557:AQ557)","v":87727.128986200638},2.1999999999999999E-2,1.4E-2]
[null,659,null,null,"Total",null,{"$f":"G50-G304","v":57076.857758023165},50138.533013634093,61372.797116093891,63061.097593072365,66589.107377598062,71038.853792041366,73499.110337467253,83487.81421527802,75271.770300433942,67736.347917631909,58605.401054187212,79418.489524538018,null,{"$f":"SUM(T556:T557)","v":58332.548628699689},51241.580739934048,62722.998652647941,{"$f":"SUM(W556:W557)","v":64448.441740119961},68054.067739905222,72601.708575466298,75116.090764891531,85324.546128014161,76927.74924704351,69226.547571819785,59894.719877379328,81165.696294077832,{"$f":"SUM(AF556:AF557)","v":59149.204309501481},51958.96287029313,63601.120633785016,65350.719924481644,69006.824688263892,73618.132495522819,76167.716035600024,86519.08977380635,78004.737736502124,70195.719237825266,60733.245955662642,82302.016042194911,null,null,{"$f":"SUM(G558:R558)","v":807296.17999999935},{"$f":"SUM(T558:AE558)","v":825056.69595999923},{"$f":"SUM(AF558:AQ558)","v":836607.48970343929},{"$f":"AW556","v":2.1999999999999999E-2},{"$f":"AX556","v":1.4E-2}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,{"$f":"G53-G307","v":43596.533100348432},41795.773753378511,61271.23451320373,43761.124062574701,44191.682847784483,47766.988490324002,41985.763347699612,58067.856802989001,49071.157500044821,44879.099209992826,50534.412193143013,57817.636865615408,null,{"$f":"G561*(1+$AW561)","v":44512.060295455747},42673.485002199457,62557.930437981006,44680.107667888769,45119.708187587952,48770.095248620804,42867.464378001299,59287.281795851763,50101.651807545757,45821.560293402668,51595.634849199014,59031.807239793328,{"$f":"T561*(1+$AX$561)","v":45090.717079296664},43228.240307228043,63371.183533674754,45260.949067571317,45706.264394026592,49404.10648685287,43424.741414915312,60058.016459197832,50752.973281043844,46417.2405772169,52266.378102238596,59799.220733910639,null,null,{"$f":"SUM(G561:R561)","v":584739.26268709847},{"$f":"SUM(T561:AE561)","v":597018.78720352752},{"$f":"SUM(AF561:AQ561)","v":604780.03143717337},2.1000000000000001E-2,1.2999999999999999E-2]
[null,663,null,null,"Wyoming",null,{"$f":"G54-G308","v":2759.4164691667611},5028.2003351029343,2663.7967947312663,1272.6414443539525,1778.0265318210004,2154.4618959177042,1999.1743902623457,1636.337138293482,2474.5017802382354,1137.4184911979901,735.12470272585188,2599.2473390856485,null,2817.3642150192627,5133.7925421400951,2719.7365274206227,1299.3669146853854,1815.3650889892413,2199.7055957319758,2041.1570524578547,1670.700218197645,2526.466317623238,1161.3042795131478,750.56232148309471,2653.8315332064467,{"$f":"T562*(1+$AX$562)","v":2853.9899498145128},5200.5318451879157,2755.0931022770906,1316.2586845762953,1838.9648351461012,2228.3017684764914,2067.6920941398066,1692.4193210342141,2559.3103797523399,1176.4012351468186,760.31963166237483,2688.3313431381303,null,null,{"$f":"SUM(G562:R562)","v":26238.347312897175},{"$f":"SUM(T562:AE562)","v":26789.352606468012},{"$f":"SUM(AF562:AQ562)","v":27137.614190352091},2.1000000000000001E-2,1.2999999999999999E-2]
[null,664,null,null,"Total",null,{"$f":"G55-G309","v":46355.949569515185},46823.974088481453,63935.031307934987,45033.765506928641,45969.709379605483,49921.450386241719,43984.937737961969,59704.193941282487,51545.659280283056,46016.517701190809,51269.536895868863,60416.884204701055,null,{"$f":"SUM(T561:T562)","v":47329.424510475008},47807.277544339551,65277.66696540163,{"$f":"SUM(W561:W562)","v":45979.474582574156},46935.07327657719,50969.80084435278,44908.621430459156,60957.982014049405,52628.118125168992,46982.864572915816,52346.197170682106,61685.638772999773,{"$f":"SUM(AF561:AF562)","v":47944.707029111174},48428.772152415957,66126.276635951843,46577.207752147609,47545.229229172692,51632.408255329363,45492.433509055118,61750.435780232045,53312.28366079618,47593.64181236372,53026.697733900968,62487.552077048771,null,null,{"$f":"SUM(G563:R563)","v":610977.60999999556},{"$f":"SUM(T563:AE563)","v":623808.13980999554},{"$f":"SUM(AF563:AQ563)","v":631917.64562752552},{"$f":"AW561","v":2.1000000000000001E-2},{"$f":"AX561","v":1.2999999999999999E-2}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,{"$f":"G58-G312","v":700643.57757453236},635606.93356597854,778678.14651560888,557404.35107679362,554158.00876963139,753663.38027800783,431714.23662606895,608315.78080703889,632738.3635677041,370849.25816013647,617598.65052390238,629401.93948583025,null,{"$f":"G566*(1+$AW566)","v":721662.8849017683},654675.14157295786,802038.49091107713,574126.48160909745,570782.74903272034,776273.28168634803,444665.66372485104,626565.25423125003,651720.51447473525,381974.73590494058,636126.6100396195,648283.9976704052,{"$f":"T566*(1+$AX$566)","v":729601.17663568771},661876.56813026033,810860.91431109887,580441.87290679745,577061.35927208024,784812.28778489772,449556.98602582433,633457.47202779376,658889.44013395731,386176.45799989486,643124.00275005528,655415.12164477957,null,null,{"$f":"SUM(G566:R566)","v":7270772.6269512335},{"$f":"SUM(T566:AE566)","v":7488895.8057597717},{"$f":"SUM(AF566:AQ566)","v":7571273.6596231256},0.03,1.0999999999999999E-2]
[null,668,null,null,"Wyoming",null,{"$f":"G59-G313","v":61057.139219603341},46623.016690164644,50825.647348887273,44560.735742739038,47842.458474372717,42572.508684508706,24042.297203456736,34321.335306552792,37096.393499388534,13421.599588096564,42173.218333395707,68628.312957605172,null,62888.853396191444,48021.707190869587,52350.416769353891,45897.55781502121,49277.732228603898,43849.683945043966,24763.566119560437,35350.975365749378,38209.285304370191,13824.24757573946,43438.414883397578,70687.162346333324,{"$f":"T567*(1+$AX$567)","v":63580.630783549546},48549.945969969151,52926.271353816781,46402.43095098644,49819.787283118538,44332.030468439443,25035.965346875601,35739.836094772618,38629.587442718257,13976.314299072594,43916.237447114945,71464.721132142979,null,null,{"$f":"SUM(G567:R567)","v":513164.66304877121},{"$f":"SUM(T567:AE567)","v":528559.60294023436},{"$f":"SUM(AF567:AQ567)","v":534373.75857257692},0.03,1.0999999999999999E-2]
[null,669,null,null,"Total",null,{"$f":"G60-G314","v":761700.71679413563},682229.95025614323,829503.79386449605,601965.08681953256,602000.46724400413,796235.88896251644,455756.5338295257,642637.11611359159,669834.75706709269,384270.85774823307,659771.86885729816,698030.25244343549,null,{"$f":"SUM(T566:T567)","v":784551.73829795979},702696.84876382747,854388.90768043103,{"$f":"SUM(W566:W567)","v":620024.0394241187},620060.48126132425,820122.96563139197,469429.22984441149,661916.22959699936,689929.79977910547,395798.98348068004,679565.02492301702,718971.16001673858,{"$f":"SUM(AF566:AF567)","v":793181.80741923722},710426.51410022948,863787.1856649156,626844.3038577839,626881.14655519882,829144.31825333717,474592.95137269993,669197.30812256644,697519.02757667552,400152.77229896747,687040.24019717018,726879.84277692251,null,null,{"$f":"SUM(G568:R568)","v":7783937.2900000047},{"$f":"SUM(T568:AE568)","v":8017455.4087000061},{"$f":"SUM(AF568:AQ568)","v":8105647.418195704},{"$f":"AW566","v":0.03},{"$f":"AX566","v":1.0999999999999999E-2}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,{"$f":"G63-G317","v":243.46074932842885},259.35872075414636,298.25183208402495,345.51591231892667,343.61011846036217,356.46196005241131,247.73553720067719,418.94687589304613,225.41360769145706,230.27524660769177,255.10356000711477,333.11942003191052,null,{"$f":"G571*(1+$AW571)","v":248.08650356566898},264.28653644847509,303.91861689362139,352.08071465298622,350.13871071110901,363.23473729340708,252.44251240749003,426.90686653501399,229.69646623759473,234.65047629323789,259.95052764724994,339.44868901251681,{"$f":"T571*(1+$AX$571)","v":250.8154551048913},267.19368834940826,307.26172167945117,355.95360251416901,353.99023652893118,367.2303194036345,255.21938004397239,431.60284206689909,232.22312736620825,237.23163153246347,262.80998345136965,343.18262459165447,null,null,{"$f":"SUM(G571:R571)","v":3557.253540430198},{"$f":"SUM(T571:AE571)","v":3624.8413576983712},{"$f":"SUM(AF571:AQ571)","v":3664.7146126330522},1.9E-2,1.0999999999999999E-2]
[null,673,null,null,"Wyoming",null,{"$f":"G64-G318","v":7.895992474773017},8.2610570038080766,9.8606677089883235,11.424949588777928,11.358217363040573,11.79001411781298,8.1845112154620239,13.856750403156269,7.4583075824352818,7.5996228839972844,8.4396638432822328,11.016705384265499,null,8.0460163317937035,8.4180170868804289,10.048020395459101,11.642023630964706,11.574023492938343,12.014024386051426,8.3400169285558015,14.120028660816237,7.6000154265015514,7.7440157187932321,8.6000174563045952,11.226022786566542,{"$f":"T572*(1+$AX$572)","v":8.1345225114434339},8.5106152748361126,10.158548619809149,11.770085890905317,11.701337751360663,12.146178654297991,8.4317571147699137,14.275348976085214,7.6836155961930679,7.8291998916999566,8.6946176483239448,11.349509037218773,null,null,{"$f":"SUM(G572:R572)","v":117.14645956979948},{"$f":"SUM(T572:AE572)","v":119.37224230162568},{"$f":"SUM(AF572:AQ572)","v":120.68533696694354},1.9E-2,1.0999999999999999E-2]
[null,674,null,null,"Total",null,{"$f":"G65-G319","v":251.35674180320188},267.61977775795435,308.11249979301328,356.94086190770463,354.96833582340264,368.25197417022423,255.92004841613925,432.80362629620231,232.87191527389234,237.87486949168908,263.543223850397,344.13612541617613,null,{"$f":"SUM(T571:T572)","v":256.13251989746266},272.7045535353555,313.9666372890805,{"$f":"SUM(W571:W572)","v":363.72273828395095},361.71273420404736,375.24876167945848,260.78252933604585,441.02689519583021,237.29648166409629,242.39449201203112,268.55054510355455,350.67471179908335,{"$f":"SUM(AF571:AF572)","v":258.94997761633471},275.7043036242444,317.42027029926032,367.72368840507431,365.69157428029183,379.37649805793251,263.6511371587423,445.87819104298433,239.90674296240132,245.06083142416341,271.50460109969362,354.53213362887323,null,null,{"$f":"SUM(G573:R573)","v":3674.3999999999965},{"$f":"SUM(T573:AE573)","v":3744.2135999999969},{"$f":"SUM(AF573:AQ573)","v":3785.399949599996},{"$f":"AW571","v":1.9E-2},{"$f":"AX571","v":1.0999999999999999E-2}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,{"$f":"G68-G322","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G576*(1+$AW576)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T576*(1+$AX$576)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G576:R576)","v":0},{"$f":"SUM(T576:AE576)","v":0},{"$f":"SUM(AF576:AQ576)","v":0},1.6999999999999999E-3,2.5000000000000001E-2]
[null,678,null,null,"Wyoming",null,{"$f":"G69-G323","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T577*(1+$AX$577)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G577:R577)","v":0},{"$f":"SUM(T577:AE577)","v":0},{"$f":"SUM(AF577:AQ577)","v":0},1.6999999999999999E-3,2.5000000000000001E-2]
[null,679,null,null,"Total",null,{"$f":"G70-G324","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T576:T577)","v":0},0,0,{"$f":"SUM(W576:W577)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF576:AF577)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G578:R578)","v":0},{"$f":"SUM(T578:AE578)","v":0},{"$f":"SUM(AF578:AQ578)","v":0},{"$f":"AW576","v":1.6999999999999999E-3},{"$f":"AX576","v":2.5000000000000001E-2}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,{"$f":"G73-G327","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G581*(1+$AW581)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T581*(1+$AX$581)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G581:R581)","v":0},{"$f":"SUM(T581:AE581)","v":0},{"$f":"SUM(AF581:AQ581)","v":0},5.0000000000000001E-3,2E-3]
[null,683,null,null,"Wyoming",null,{"$f":"G74-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T582*(1+$AX$582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G582:R582)","v":0},{"$f":"SUM(T582:AE582)","v":0},{"$f":"SUM(AF582:AQ582)","v":0},5.0000000000000001E-3,2E-3]
[null,684,null,null,"Total",null,{"$f":"G75-G329","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T581:T582)","v":0},0,0,{"$f":"SUM(W581:W582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF581:AF582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G583:R583)","v":0},{"$f":"SUM(T583:AE583)","v":0},{"$f":"SUM(AF583:AQ583)","v":0},{"$f":"AW581","v":5.0000000000000001E-3},{"$f":"AX581","v":2E-3}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,{"$f":"G78-G332","v":112320.88260832896},1137376.3123761525,633143.85871397634,597829.76894217904,611911.47023810563,597494.31332181976,627203.78032224404,630690.28121456795,656736.85454137542,585827.60722594161,581814.44190111139,612888.19612289604,null,{"$f":"G586*(1+$AW586)","v":115016.58379092885},1164673.3438731802,648339.31132311176,612177.68339679134,626597.34552382014,611834.17684154341,642256.67104997789,645826.84796371765,672498.53905036848,599887.46979936422,595777.9885067381,627597.51282984554,{"$f":"T586*(1+$AX$586)","v":115361.63354230163},1168167.3639047996,650284.32925708103,614014.21644698165,628477.13756039157,613669.67937206791,644183.44106312771,647764.32850760873,674516.0346675195,601687.13220876222,597565.32247225824,629480.30536833499,null,null,{"$f":"SUM(G586:R586)","v":7385237.7675286978},{"$f":"SUM(T586:AE586)","v":7562483.4739493886},{"$f":"SUM(AF586:AQ586)","v":7585170.9243712351},2.4E-2,3.0000000000000001E-3]
[null,688,null,null,"Wyoming",null,{"$f":"G79-G333","v":4270.5114010601192},3278.9873145742063,1750.6005168233241,2873.9890608259902,2691.3560739989598,4259.4305789472537,1024.9983318871789,2526.6413916343749,1682.0474017405882,1167.3106763840456,2240.3585908844693,1255.7611325414875,null,4373.0036746855621,3357.6830101239871,1792.6149292270838,2942.9647982858141,2755.9486197749347,4361.6569128419878,1049.5982918524712,2587.2807850335998,1722.4165393823623,1195.3261326172626,2294.1271970656967,1285.8993997224832,{"$f":"T587*(1+$AX$587)","v":4386.1226857096181},3367.7560591543588,1797.992774014765,2951.7936926806715,2764.2164656342593,4374.7418835805129,1052.7470867280285,2595.0426273887006,1727.5837890005091,1198.9121110151143,2301.0095786568936,1289.7570979216505,null,null,{"$f":"SUM(G587:R587)","v":29021.99247130199},{"$f":"SUM(T587:AE587)","v":29718.520290613244},{"$f":"SUM(AF587:AQ587)","v":29807.675851485084},2.4E-2,3.0000000000000001E-3]
[null,689,null,null,"Total",null,{"$f":"G80-G334","v":116591.39400938909},1140655.2996907267,634894.45923079969,600703.75800300506,614602.82631210459,601753.74390076706,628228.77865413122,633216.92260620231,658418.90194311598,586994.91790232563,584054.80049199588,614143.9572554375,null,{"$f":"SUM(T586:T587)","v":119389.58746561442},1168031.0268833041,650131.9262523388,{"$f":"SUM(W586:W587)","v":615120.6481950772},629353.29414359503,616195.83375438536,643306.2693418304,648414.12874875125,674220.95558975078,601082.79593198153,598072.11570380384,628883.412229568,{"$f":"SUM(AF586:AF587)","v":119747.75622801125},1171535.119963954,652082.32203109574,616966.01013966231,631241.35402602586,618044.42125564837,645236.1881498557,650359.37113499746,676243.61845652002,602886.04431977728,599866.33205091511,630770.06246625667,null,null,{"$f":"SUM(G588:R588)","v":7414259.7599999998},{"$f":"SUM(T588:AE588)","v":7592201.9942400008},{"$f":"SUM(AF588:AQ588)","v":7614978.6002227189},{"$f":"AW586","v":2.4E-2},{"$f":"AX586","v":3.0000000000000001E-3}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,{"$f":"G83-G337","v":18574.320721740907},20369.197010814096,21894.263887677502,19770.571576691495,16109.674363396087,18124.827367334292,13907.695574741403,17655.500739546522,17844.907141095144,16579.105846946783,16503.116487195657,18432.813986118097,null,{"$f":"G591*(1+$AW591)","v":19075.827381227911},20919.165330106076,22485.409012644792,20304.377009262163,16544.635571207778,18614.197706252315,14283.20335525942,18132.199259514276,18326.719633904711,17026.741704814343,16948.700632349937,18930.499963743285,{"$f":"T591*(1+$AX$591)","v":19361.964791946328},21232.952810057664,22822.690147834463,20608.942664401093,16792.805104775893,18893.410671846097,14497.45140558831,18404.182248406989,18601.62042841328,17282.142830386558,17202.931141835186,19214.457463199433,null,null,{"$f":"SUM(G591:R591)","v":215765.994703298},{"$f":"SUM(T591:AE591)","v":221591.67656028701},{"$f":"SUM(AF591:AQ591)","v":224915.55170869129},2.7E-2,1.4999999999999999E-2]
[null,693,null,null,"Wyoming",null,{"$f":"G84-G338","v":0},0,0,0,0,0,4242.4777606214921,581.76889934467226,588.00975901248694,546.30046664640759,543.79557897638551,607.38283210077907,null,0,0,0,0,0,0,4357.0246601582721,597.4766596269784,603.88602250582403,561.05057924586049,558.47805960874791,623.78216856750009,{"$f":"T592*(1+$AX$592)","v":0},0,0,0,0,0,4422.3800300606454,606.43880952138306,612.94431284341135,569.46633793454839,566.85523050287907,633.13890109601255,null,null,{"$f":"SUM(G592:R592)","v":7109.7352967022234},{"$f":"SUM(T592:AE592)","v":7301.6981497131828},{"$f":"SUM(AF592:AQ592)","v":7411.2236219588804},2.7E-2,1.4999999999999999E-2]
[null,694,null,null,"Total",null,{"$f":"G85-G339","v":18574.320721740907},20369.197010814096,21894.263887677502,19770.571576691495,16109.674363396087,18124.827367334292,18150.173335362895,18237.269638891201,18432.916900107637,17125.406313593194,17046.912066172037,19040.196818218872,null,{"$f":"SUM(T591:T592)","v":19075.827381227911},20919.165330106076,22485.409012644792,{"$f":"SUM(W591:W592)","v":20304.377009262163},16544.635571207778,18614.197706252315,18640.228015417691,18729.675919141257,18930.605656410535,17587.792284060204,17507.178691958685,19554.282132310786,{"$f":"SUM(AF591:AF592)","v":19361.964791946328},21232.952810057664,22822.690147834463,20608.942664401093,16792.805104775893,18893.410671846097,18919.831435648957,19010.621057928372,19214.56474125669,17851.609168321105,17769.786372338065,19847.596364295445,null,null,{"$f":"SUM(G593:R593)","v":222875.73000000021},{"$f":"SUM(T593:AE593)","v":228893.37471000024},{"$f":"SUM(AF593:AQ593)","v":232326.77533065015},{"$f":"AW591","v":2.7E-2},{"$f":"AX591","v":1.4999999999999999E-2}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,{"$f":"G88-G342","v":234.86901852606866},445.34000624771738,523.73027166978272,374.51017255346369,349.80636695275621,317.30230625460035,355.79595560944426,323.55370208980867,319.51267831142241,342.7995275031908,389.84487851367953,419.98468049282883,null,{"$f":"G596*(1+$AW596)","v":240.50587497069432},456.02816639766263,536.29979818985748,383.49841669474682,358.20171975962234,324.91756160471078,364.33505854407093,331.31899093996407,327.18098259089658,351.02671616326739,399.20115559800786,430.06431282465672,{"$f":"T596*(1+$AX$596)","v":243.63245134531331},461.95653256083222,543.27169556632555,388.48389611177851,362.8583421164974,329.14148990557197,369.07141430514383,335.62613782218358,331.4343353645782,355.59006347338982,404.39077062078189,435.65514889137722,null,null,{"$f":"SUM(G596:R596)","v":4397.0495647247626},{"$f":"SUM(T596:AE596)","v":4502.5787542781582},{"$f":"SUM(AF596:AQ596)","v":4561.1122780837732},2.4E-2,1.2999999999999999E-2]
[null,698,null,null,"Wyoming",null,{"$f":"G89-G343","v":11.545496719948822},9.0893057092482437,15.682449846189883,10.306409310156887,9.4470422356237336,9.5069980780329573,11.197752833974874,10.088569749403156,9.8667331324889958,10.676137005013899,12.067112548909456,12.996428106253489,null,11.822588641227595,9.307449046270202,16.05882864249844,10.553763133600652,9.6737712492787029,9.7351660319057487,11.466498901990272,10.330695423388832,10.103534727668732,10.932364293134233,12.356723250083284,13.308342380803573,{"$f":"T597*(1+$AX$597)","v":11.976282293563553},9.4284458838717136,16.267593414850918,10.69096205433746,9.7995302755193254,9.8617231903205216,11.615563387716145,10.464994463892886,10.234880679128425,11.074485028944977,12.517360652334366,13.481350831754018,null,null,{"$f":"SUM(G597:R597)","v":132.4704352752444},{"$f":"SUM(T597:AE597)","v":135.64972572185027},{"$f":"SUM(AF597:AQ597)","v":137.41317215623431},2.4E-2,1.2999999999999999E-2]
[null,699,null,null,"Total",null,{"$f":"G90-G344","v":246.41451524601746},454.42931195696565,539.41272151597241,384.81658186362051,359.25340918837992,326.80930433263325,366.99370844341911,333.64227183921184,329.37941144391129,353.47566450820477,401.9119910625891,432.98110859908252,null,{"$f":"SUM(T596:T597)","v":252.3284636119219},465.33561544393285,552.35862683235587,{"$f":"SUM(W596:W597)","v":394.05217982834745},367.87549100890107,334.65272763661653,375.80155744606122,341.64968636335288,337.28451731856529,361.95908045640164,411.55787884809115,443.37265520546032,{"$f":"SUM(AF596:AF597)","v":255.60873363887686},471.3849784447039,559.53928898117647,399.17485816611594,372.65787239201671,339.00321309589248,380.68697769285995,346.09113228607646,341.66921604370663,366.66454850233481,416.90813127311628,449.13649972313124,null,null,{"$f":"SUM(G598:R598)","v":4529.5200000000077},{"$f":"SUM(T598:AE598)","v":4638.2284800000079},{"$f":"SUM(AF598:AQ598)","v":4698.5254502400076},{"$f":"AW596","v":2.4E-2},{"$f":"AX596","v":1.2999999999999999E-2}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,{"$f":"G93-G347","v":24219.026944311256},26329.601779350429,34197.821570392785,30805.369587567999,28467.235420062658,41044.924166344645,32469.576192391585,23287.713524516388,40725.327671471619,22135.775079012034,25515.532177302608,34693.501427055104,null,{"$f":"G601*(1+$AW601)","v":24824.502617919035},26987.841823834187,35052.767109652603,31575.503827257195,29178.91630556422,42071.047270503259,33281.31559720137,23869.906362629295,41743.460863258406,22689.169455987332,26153.420481735171,35560.838962731475,{"$f":"T601*(1+$AX$601)","v":24948.625131008626},27122.781032953357,35228.030945200859,31733.381346393478,29324.810887092037,42281.402506855768,33447.722175187373,23989.255894442438,41952.178167574697,22802.615303267266,26284.187584143845,35738.643157545128,null,null,{"$f":"SUM(G601:R601)","v":363891.40553977911},{"$f":"SUM(T601:AE601)","v":372988.69067827362},{"$f":"SUM(AF601:AQ601)","v":374853.63413166482},2.5000000000000001E-2,5.0000000000000001E-3]
[null,703,null,null,"Wyoming",null,{"$f":"G94-G348","v":2063.622674008343},2632.9592773757304,2625.0223479104898,715.15817017224163,1883.4627803681242,2366.8710153762095,692.45206787461393,925.79899489788477,418.88916352700448,1119.7554573059342,480.75158501689816,476.47092638701724,null,2115.2132408585512,2698.7832593101234,2690.6479066082516,733.03712442654762,1930.5493498773271,2426.0427907606145,709.76336957147919,948.94396977033182,429.36139261517957,1147.7493437385824,492.77037464232058,488.38269954669261,{"$f":"T602*(1+$AX$602)","v":2125.7893070628438},2712.2771756066736,2704.1011461412927,736.70231004868026,1940.2020966267135,2438.1730047144174,713.31218641933651,953.68868961918338,431.50819957825541,1153.4880904572751,495.2342265155321,490.82461304442603,null,null,{"$f":"SUM(G602:R602)","v":16401.214460220493},{"$f":"SUM(T602:AE602)","v":16811.244821726003},{"$f":"SUM(AF602:AQ602)","v":16895.301045834629},2.5000000000000001E-2,5.0000000000000001E-3]
[null,704,null,null,"Total",null,{"$f":"G95-G349","v":26282.6496183196},28962.561056726161,36822.843918303275,31520.527757740245,30350.698200430779,43411.795181720867,33162.028260266205,24213.512519414275,41144.216834998617,23255.530536317965,25996.283762319501,35169.972353442121,null,{"$f":"SUM(T601:T602)","v":26939.715858777585},29686.62508314431,37743.415016260857,{"$f":"SUM(W601:W602)","v":32308.540951683743},31109.465655441549,44497.090061263872,33991.078966772846,24818.850332399626,42172.822255873587,23836.918799725914,26646.190856377492,36049.221662278171,{"$f":"SUM(AF601:AF602)","v":27074.414438071472},29835.058208560029,37932.132091342151,32470.083656442159,31265.012983718749,44719.575511570183,34161.034361606711,24942.944584061621,42383.68636715295,23956.103393724541,26779.421810659376,36229.467770589552,null,null,{"$f":"SUM(G603:R603)","v":380292.61999999959},{"$f":"SUM(T603:AE603)","v":389799.93549999956},{"$f":"SUM(AF603:AQ603)","v":391748.93517749949},{"$f":"AW601","v":2.5000000000000001E-2},{"$f":"AX601","v":5.0000000000000001E-3}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,{"$f":"G98-G352","v":26263.158549701271},15503.784900912971,17299.278971097483,16972.159616461147,15706.56153009463,14590.731867801493,14844.897130688987,16675.686326517352,13037.675581498224,13420.557460893237,10041.633588945682,15172.344068537786,null,{"$f":"G606*(1+$AW606)","v":26630.842769397088},15720.837889525754,17541.468876692848,17209.769851091605,15926.453391515955,14795.002113950713,15052.725690518633,16909.145935088596,13220.2030396392,13608.445265345743,10182.216459190922,15384.756885497316,{"$f":"T606*(1+$AX$606)","v":26790.627826013471},15815.162916862908,17646.717689953006,17313.028470198155,16022.012111865051,14883.772126634418,15143.042044661745,17010.600810699128,13299.524257877036,13690.095936937818,10243.309757946068,15477.065426810301,null,null,{"$f":"SUM(G606:R606)","v":189528.46959315028},{"$f":"SUM(T606:AE606)","v":192181.86816745435},{"$f":"SUM(AF606:AQ606)","v":193334.9593764591},1.4E-2,6.0000000000000001E-3]
[null,708,null,null,"Wyoming",null,{"$f":"G99-G353","v":294.42655003232767},1725.6533292869344,3643.2520764185738,1919.5721084035249,849.99981637618021,4747.0581244813766,2023.72260464186,249.22792870921489,978.34953968574064,1463.5264840036862,985.75554095315101,-11176.693696143364,null,298.54852173278027,1749.8124758969516,3694.2576054884339,1946.4461179211744,861.89981380544668,4813.5169382241156,2052.054721106846,252.71711971114391,992.04643324134099,1484.0158547797378,999.55611852649508,-11333.167407889372,{"$f":"T607*(1+$AX$607)","v":300.33981286317697},1760.3113507523333,3716.4231511213648,1958.1247946287015,867.07121268827939,4842.3980398534604,2064.367049433487,254.23342242941078,997.99871184078904,1492.9199499084161,1005.553455237654,-11401.166412336708,null,null,{"$f":"SUM(G607:R607)","v":7703.8504068492075},{"$f":"SUM(T607:AE607)","v":7811.7043125450928},{"$f":"SUM(AF607:AQ607)","v":7858.5745384203656},1.4E-2,6.0000000000000001E-3]
[null,709,null,null,"Total",null,{"$f":"G100-G354","v":26557.585099733595},17229.438230199899,20942.531047516051,18891.731724864672,16556.561346470808,19337.789992282873,16868.619735330845,16924.914255226569,14016.025121183964,14884.08394489692,11027.389129898835,3995.6503723944224,null,{"$f":"SUM(T606:T607)","v":26929.391291129868},17470.650365422705,21235.726482181282,{"$f":"SUM(W606:W607)","v":19156.215969012781},16788.3532053214,19608.51905217483,17104.780411625477,17161.863054799742,14212.249472880541,15092.461120125481,11181.772577717416,4051.589477607944,{"$f":"SUM(AF606:AF607)","v":27090.967638876649},17575.474267615242,21363.140841074372,19271.153264826855,16889.083324553332,19726.170166487878,17207.40909409523,17264.834233128538,14297.522969717826,15183.015886846235,11248.863213183722,4075.8990144735926,null,null,{"$f":"SUM(G608:R608)","v":197232.31999999945},{"$f":"SUM(T608:AE608)","v":199993.57247999945},{"$f":"SUM(AF608:AQ608)","v":201193.53391487949},{"$f":"AW606","v":1.4E-2},{"$f":"AX606","v":6.0000000000000001E-3}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,{"$f":"G103-G357","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G611*(1+$AW611)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T611*(1+$AX$611)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G611:R611)","v":0},{"$f":"SUM(T611:AE611)","v":0},{"$f":"SUM(AF611:AQ611)","v":0},0,0]
[null,713,null,null,"Wyoming",null,{"$f":"G104-G358","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T612*(1+$AX$612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G612:R612)","v":0},{"$f":"SUM(T612:AE612)","v":0},{"$f":"SUM(AF612:AQ612)","v":0},0,0]
[null,714,null,null,"Total",null,{"$f":"G105-G359","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T611:T612)","v":0},0,0,{"$f":"SUM(W611:W612)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G613:R613)","v":0},{"$f":"SUM(T613:AE613)","v":0},{"$f":"SUM(AF613:AQ613)","v":0},{"$f":"AW611","v":0},{"$f":"AX611","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,{"$f":"G108-G362","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G616*(1+$AW616)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T616*(1+$AX$616)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G616:R616)","v":0},{"$f":"SUM(T616:AE616)","v":0},{"$f":"SUM(AF616:AQ616)","v":0},0,0]
[null,718,null,null,"Wyoming",null,{"$f":"G109-G363","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T617*(1+$AX$617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G617:R617)","v":0},{"$f":"SUM(T617:AE617)","v":0},{"$f":"SUM(AF617:AQ617)","v":0},0,0]
[null,719,null,null,"Total",null,{"$f":"G110-G364","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T616:T617)","v":0},0,0,{"$f":"SUM(W616:W617)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G618:R618)","v":0},{"$f":"SUM(T618:AE618)","v":0},{"$f":"SUM(AF618:AQ618)","v":0},{"$f":"AW616","v":0},{"$f":"AX616","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G526+G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616","v":2071855.3295894819},3018452.9671666753,2690265.610192128,2463091.439362172,2893703.5419975379,3153690.8551849844,2630512.4114588113,2965809.7193431412,2811258.0411529406,2719111.6802805038,2690002.9524337896,{"$f":"R526+R531+R536+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R611+R616","v":2460300.0482294015},null,{"$f":"T526+T531+T536+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T611+T616","v":2114552.0451295963},3082894.7041249145,2748225.8362674462,{"$f":"W526+W531+W536+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W611+W616","v":2514374.520311791},2950067.6539451401,3217227.991252814,2681513.7543609673,3024370.3721312298,2868826.4406459541,2771040.4555759556,2744122.9297068655,2512291.6958131059,{"$f":"AF526+AF531+AF536+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF611+AF616","v":2137663.987441327},3105847.2935500415,2772921.7830874417,2539981.9932733239,2976827.1375748422,3247983.728138994,2704794.2272288245,3051248.8029528544,2895543.4050237089,2799821.1112031005,2767692.6491722479,2534102.5875448179,null,null,{"$f":"SUM(G621:R621)","v":32568054.596391566},{"$f":"SUM(T621:AE621)","v":33229508.399265777},{"$f":"SUM(AF621:AQ621)","v":33534428.706191521}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G527+G532+G537+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617","v":99952.534246454423},126363.22355770058,137739.4285394421,117517.66072131219,141976.05509165389,152277.08715390321,112278.36327022711,127545.90579880979,125520.16076003514,111734.50589412345,121710.75309532681,{"$f":"R527+R532+R537+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617","v":134196.9454794371},null,{"$f":"T527+T532+T537+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617","v":102556.70032671321},129013.09500530902,140624.361397712,120011.96427072686,144822.47101630544,155227.00185879919,114363.65490493621,129996.30117264764,127982.33991493881,113586.15325412503,124179.43475244433,137397.3477195577,{"$f":"AF527+AF532+AF537+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF612+AF617","v":104021.66571613766},130466.17816858452,142315.14400626166,121519.26891851073,146482.36452777428,157032.83083641692,115727.20096281572,131468.94421364056,129476.38549979196,114798.54437714697,125640.67160387314,139165.06521050457,null,null,{"$f":"SUM(G622:R622)","v":1508812.6236084255},{"$f":"SUM(T622:AE622)","v":1539760.8255942157},{"$f":"SUM(AF622:AQ622)","v":1558114.2640414587}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618","v":2171807.8638359359},3144816.1907243757,2828005.0387315713,2580609.1000834838,3035679.5970891919,3305967.9423388885,2742790.7747290381,3093355.6251419508,2936778.2019129768,2830846.1861746279,2811713.7055291161,{"$f":"R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618","v":2594496.9937088382},null,{"$f":"T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618","v":2217108.74545631},3211907.7991302237,2888850.1976651587,{"$f":"W528+W533+W538+W543+W548+W553+W558+W563+W568+W573+W578+W583+W588+W593+W598+W603+W608+W613+W618","v":2634386.4845825173},3094890.1249614451,3372454.9931116123,2795877.4092659028,3154366.6733038775,2996808.780560893,2884626.6088300804,2868302.3644593097,2649689.0435326644,{"$f":"AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618","v":2241685.6531574642},3236313.4717186266,2915236.9270937033,2661501.2621918339,3123309.5021026167,3405016.5589754102,2820521.4281916399,3182717.7471664944,3025019.790523502,2914619.6555802478,2893333.3207761212,2673267.6527553224,null,null,{"$f":"SUM(G624:R624)","v":34076867.219999999},{"$f":"SUM(T624:AE624)","v":34769269.22485999},{"$f":"SUM(AF624:AQ624)","v":35092542.970232986}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,{"$f":"G121-G375","v":5545.602414839319},4449.9083037478777,5889.3243699233935,5184.2060158339154,5503.0789753425634,5458.0283669146884,5189.4851907896737,5215.9249088017314,5118.1522503152009,3013.7905977342416,5010.5643285112237,4909.6237153770489,null,{"$f":"G629*(1+$AW629)","v":5639.877655891587},4525.5567449115915,5989.4428842120906,5272.3375181030915,5596.6313179233866,5550.8148491522379,5277.7064390330979,5304.5956322513603,5205.1608385705586,3065.0250378957235,5095.7439220959141,4993.087318538458,{"$f":"T629*(1+$AX$629)","v":5780.8745972888764},4638.6956635343813,6139.1789563173925,5404.1459560556686,5736.5471008714712,5689.5852203810437,5409.6491000089245,5437.2105230576435,5335.2898595348224,3141.6506638431165,5223.1375201483115,5117.9145015019194,null,null,{"$f":"SUM(G629:R629)","v":60487.689438130874},{"$f":"SUM(T629:AE629)","v":61515.980158579085},{"$f":"SUM(AF629:AQ629)","v":63053.879662543564},1.7000000000000001E-2,2.5000000000000001E-2]
[null,731,null,null,"Wyoming",null,{"$f":"G122-G376","v":165.42613992560246},129.3723877947873,170.16458167146084,149.91125628749955,159.32518539303419,157.73333877094751,150.06526969656534,150.83083999998553,148.13729161966012,82.070035875341091,144.50504837390508,141.89918646004867,null,168.23838430433767,131.57171838729866,173.05737955987564,152.45974764438702,162.03371354471577,160.4148055300536,152.61637928140692,153.39496427998526,150.65562557719431,83.465226485221876,146.96163419626146,144.31147262986948,{"$f":"T630*(1+$AX$630)","v":172.44434391194611},134.86101134698112,177.38381404887252,156.27124133549668,166.08455638333365,164.42517566830492,156.43178876344209,157.22983838698488,154.42201621662417,85.551857147352422,150.63567505116799,147.91925944561621,null,null,{"$f":"SUM(G630:R630)","v":1749.4405618688377},{"$f":"SUM(T630:AE630)","v":1779.1810514206077},{"$f":"SUM(AF630:AQ630)","v":1823.6605777061227},1.7000000000000001E-2,2.5000000000000001E-2]
[null,732,null,null,"Total",null,{"$f":"G123-G377","v":5711.0285547649182},4579.2806915426627,6059.4889515948526,5334.117272121417,5662.4041607355975,5615.7617056856325,5339.5504604862363,5366.7557488017192,5266.2895419348642,3095.8606336095836,5155.069376885127,5051.5229018370956,null,{"$f":"SUM(T629:T630)","v":5808.1160401959251},4657.12846329889,6162.5002637719663,{"$f":"SUM(W629:W630)","v":5424.7972657474784},5758.6650314681028,5711.2296546822918,5430.3228183145047,5457.9905965313455,5355.8164641477524,3148.4902643809455,5242.705556292176,5137.3987911683271,{"$f":"SUM(AF629:AF630)","v":5953.3189412008223},4773.5566748813626,6316.5627703662649,5560.4171973911652,5902.6316572548048,5854.0103960493489,5566.080888772367,5594.4403614446283,5489.7118757514463,3227.2025209904691,5373.7731951994792,5265.8337609475357,null,null,{"$f":"SUM(G631:R631)","v":62237.129999999706},{"$f":"SUM(T631:AE631)","v":63295.161209999707},{"$f":"SUM(AF631:AQ631)","v":64877.540240249691},{"$f":"AW629","v":1.7000000000000001E-2},{"$f":"AX629","v":2.5000000000000001E-2}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,{"$f":"G126-G380","v":33262.522770108422},36988.414073608321,35859.390745563491,30661.796462527112,33324.534091898007,33331.629785525511,32471.307462082637,33715.49096173179,32545.125020358231,-14451.059502590753,29165.057194526889,28672.840541557176,null,{"$f":"G634*(1+$AW634)","v":33761.460611660048},37543.240284712439,36397.281606746939,31121.723409465016,33824.402103276472,33831.604232308389,32958.377074013872,34221.223326157764,33033.301895663601,-14667.825395129614,29602.533052444789,29102.933149680532,{"$f":"T634*(1+$AX$634)","v":34166.598138999972},37993.759168128992,36834.048986027905,31495.184090378596,34230.294928515788,34237.583483096088,33353.877598902036,34631.87800607166,33429.701518411566,-14843.83929987117,29957.763449074126,29452.168347476698,null,null,{"$f":"SUM(G634:R634)","v":345547.04960689688},{"$f":"SUM(T634:AE634)","v":350730.25535100029},{"$f":"SUM(AF634:AQ634)","v":354939.01841521222},1.4999999999999999E-2,1.2E-2]
[null,736,null,null,"Wyoming",null,{"$f":"G127-G381","v":1260.9626975423535},1159.9289581067515,1138.9016975694558,978.73804397257163,1066.6534541788951,1047.2734546301999,1028.8599867656599,1063.2809860981552,1029.1899586040781,-445.00729624633823,921.27877463093137,906.0896772503811,null,1279.8771380054886,1177.3278924783526,1155.9852230329975,993.41911463216013,1082.6532559915784,1062.9825564496527,1044.2928865671447,1079.2302008896274,1044.6278079831393,-451.68240569003325,935.09795625039521,919.68102240913674,{"$f":"T635*(1+$AX$635)","v":1295.2356636615546},1191.4558271880928,1169.8570457093936,1005.3401440077461,1095.6450950634774,1075.7383471270487,1056.8244012059504,1092.1809633003029,1057.1633416789371,-457.10259455831363,946.31913172539998,930.71719467804644,null,null,{"$f":"SUM(G635:R635)","v":11156.150393103097},{"$f":"SUM(T635:AE635)","v":11323.49264899964},{"$f":"SUM(AF635:AQ635)","v":11459.374560787637},1.4999999999999999E-2,1.2E-2]
[null,737,null,null,"Total",null,{"$f":"G128-G382","v":34523.485467650782},38148.343031715078,36998.292443132959,31640.53450649968,34391.187546076908,34378.90324015572,33500.167448848297,34778.77194782994,33574.314978962313,-14896.066798837091,30086.335969157823,29578.930218807553,null,{"$f":"SUM(T634:T635)","v":35041.337749665538},38720.568177190791,37553.266829779939,{"$f":"SUM(W634:W635)","v":32115.142524097177},34907.055359268052,34894.586788758039,34002.669960581014,35300.453527047393,34077.92970364674,-15119.507800819647,30537.631008695185,30022.614172089667,{"$f":"SUM(AF634:AF635)","v":35461.833802661524},39185.214995317088,38003.906031737301,32500.524234386343,35325.940023579264,35313.32183022314,34410.702000107987,35724.058969371959,34486.8648600905,-15300.941894429483,30904.082580799524,30382.885542154745,null,null,{"$f":"SUM(G636:R636)","v":356703.1999999999},{"$f":"SUM(T636:AE636)","v":362053.74799999991},{"$f":"SUM(AF636:AQ636)","v":366398.39297599986},{"$f":"AW634","v":1.4999999999999999E-2},{"$f":"AX634","v":1.2E-2}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,{"$f":"G131-G385","v":25640.466727827326},18744.040892987512,26769.123518696753,24204.547571833478,25733.932762386976,25386.00036260928,25854.335887011839,25339.168393399916,23649.086060900125,24249.377941412269,25072.653641242068,24728.86178600369,null,{"$f":"G639*(1+$AW639)","v":26127.635595656044},19100.177669954272,27277.736865551989,24664.433975698314,26222.877484872326,25868.334369498854,26345.568268865063,25820.612592874513,24098.418696057226,24710.1161222991,25549.034060425663,25198.710159937757,{"$f":"T639*(1+$AX$639)","v":26676.31594316482},19501.281401023309,27850.56933972858,25182.387089187974,26773.557912054643,26411.569391258327,26898.825202511227,26362.845457324875,24604.485488674425,25229.028560867377,26085.563775694602,25727.883073296449,null,null,{"$f":"SUM(G639:R639)","v":295371.59554631123},{"$f":"SUM(T639:AE639)","v":300983.65586169111},{"$f":"SUM(AF639:AQ639)","v":307304.31263478659},1.9E-2,2.1000000000000001E-2]
[null,741,null,null,"Wyoming",null,{"$f":"G132-G386","v":726.41719731790363},616.10796112081516,804.90230555418748,737.73729805645416,794.47514702752233,731.2151784771122,986.37539462505811,723.88402792179841,677.35762227089072,694.48145158036641,722.73895619334508,472.30191354594717,null,740.21912406694378,627.8140123821106,820.19544935971692,751.75430671952677,809.57017482104516,745.10826686817722,1005.1165271229341,737.63782445231254,690.22741709403761,707.67659916039327,736.47099636101859,481.27564990332013,{"$f":"T640*(1+$AX$640)","v":755.76372567234955},640.99810664213487,837.41955379627086,767.5411471606368,826.57114849228708,760.75554047240882,1026.2239741925157,753.12821876581108,704.7221928530123,722.53780774276152,751.93688728459995,491.38243855128979,null,null,{"$f":"SUM(G640:R640)","v":8687.9944536914008},{"$f":"SUM(T640:AE640)","v":8853.0663483115368},{"$f":"SUM(AF640:AQ640)","v":9038.9807416260774},1.9E-2,2.1000000000000001E-2]
[null,742,null,null,"Total",null,{"$f":"G133-G387","v":26366.883925145259},19360.148854108353,27574.025824250886,24942.284869889962,26528.407909414498,26117.215541086392,26840.711281636846,26063.052421321743,24326.443683171063,24943.859392992686,25795.392597435392,25201.163699549623,null,{"$f":"SUM(T639:T640)","v":26867.854719722989},19727.991682336382,28097.932314911708,{"$f":"SUM(W639:W640)","v":25416.188282417839},27032.447659693371,26613.442636367032,27350.684795987996,26558.250417326824,24788.646113151262,25417.792721459493,26285.505056786682,25679.985809841077,{"$f":"SUM(AF639:AF640)","v":27432.07966883717},20142.279507665444,28687.988893524849,25949.928236348613,27600.129060546929,27172.324931730735,27925.049176703742,27115.973676090685,25309.207681527438,25951.56636861014,26837.500662979201,26219.265511847738,null,null,{"$f":"SUM(G641:R641)","v":304059.5900000027},{"$f":"SUM(T641:AE641)","v":309836.72221000266},{"$f":"SUM(AF641:AQ641)","v":316343.29337641271},{"$f":"AW639","v":1.9E-2},{"$f":"AX639","v":2.1000000000000001E-2}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,{"$f":"G136-G390","v":142951.4561033168},170286.2017500363,214859.45862519939,175217.29051318587,237816.14142913165,184995.61838453892,249917.61525187653,255464.59774096147,179356.84786275006,37581.671033423794,131268.59997687314,146264.59291224022,null,{"$f":"G644*(1+$AW644)","v":145667.53376927981},173521.63958328697,218941.78833907816,178546.41903293639,242334.64811628513,188510.53513384514,254666.04994166218,260318.4250980397,182764.62797214231,38295.722783058845,133762.70337643372,149043.62017757277,{"$f":"T644*(1+$AX$644)","v":148726.55197843467},177165.59401453598,223539.56589419878,182295.89383262803,247423.67572672709,192469.25637165588,260014.03699043705,265785.11202509853,186602.68515955727,39099.93296150308,136571.72014733881,152173.53620130179,null,null,{"$f":"SUM(G644:R644)","v":2125980.0915835341},{"$f":"SUM(T644:AE644)","v":2166373.7133236211},{"$f":"SUM(AF644:AQ644)","v":2211867.5613034172},1.9E-2,2.1000000000000001E-2]
[null,746,null,null,"Wyoming",null,{"$f":"G137-G391","v":2752.9412982030572},13424.142310948975,18521.289152462949,25332.054470148854,8606.972291945769,3208.8840546693541,3704.4582335001842,3245.3280326458098,4491.7656354167875,2331.4212135158978,2838.6049458903071,3528.1467771177577,null,2805.2471828689149,13679.201014857004,18873.193646359741,25813.363505081681,8770.5047654927384,3269.8528517080717,3774.8429399366873,3306.9892652660797,4577.1091824897057,2375.7182165726995,2892.5384398622227,3595.1815658829946,{"$f":"T645*(1+$AX$645)","v":2864.1573737091617},13966.464236169,19269.530712933294,26355.444138688395,8954.6853655680843,3338.519761593941,3854.1146416753572,3376.4360398366671,4673.2284753219892,2425.6082991207259,2953.2817470993291,3670.6803787665372,null,null,{"$f":"SUM(G645:R645)","v":91986.008416465702},{"$f":"SUM(T645:AE645)","v":93733.742576378543},{"$f":"SUM(AF645:AQ645)","v":95702.151170482495},1.9E-2,2.1000000000000001E-2]
[null,747,null,null,"Total",null,{"$f":"G138-G392","v":145704.39740151985},183710.34406098528,233380.7477776623,200549.34498333471,246423.11372107745,188204.5024392083,253622.07348537675,258709.92577360728,183848.61349816684,39913.09224693969,134107.20492276346,149792.73968935799,null,{"$f":"SUM(T644:T645)","v":148472.78095214872},187200.84059814399,237814.98198543792,{"$f":"SUM(W644:W645)","v":204359.78253801807},251105.15288177787,191780.38798555321,258440.89288159888,263625.41436330578,187341.73715463202,40671.440999631544,136655.24181629595,152638.80174345576,{"$f":"SUM(AF644:AF645)","v":151590.70935214384},191132.05825070498,242809.09660713206,208651.33797131642,256378.36109229518,195807.77613324983,263868.15163211239,269161.5480649352,191275.91363487925,41525.54126062381,139525.00189443814,155844.21658006831,null,null,{"$f":"SUM(G646:R646)","v":2217966.0999999996},{"$f":"SUM(T646:AE646)","v":2260107.4558999995},{"$f":"SUM(AF646:AQ646)","v":2307569.7124738996},{"$f":"AW644","v":1.9E-2},{"$f":"AX644","v":2.1000000000000001E-2}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,{"$f":"G141-G395","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G649*(1+$AW649)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T649*(1+$AX$649)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G649:R649)","v":0},{"$f":"SUM(T649:AE649)","v":0},{"$f":"SUM(AF649:AQ649)","v":0},1.9E-2,2.1000000000000001E-2]
[null,751,null,null,"Wyoming",null,{"$f":"G142-G396","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T650*(1+$AX650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G650:R650)","v":0},{"$f":"SUM(T650:AE650)","v":0},{"$f":"SUM(AF650:AQ650)","v":0},1.9E-2,2.1000000000000001E-2]
[null,752,null,null,"Total",null,{"$f":"G143-G397","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T649:T650)","v":0},0,0,{"$f":"SUM(W649:W650)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF649:AF650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G651:R651)","v":0},{"$f":"SUM(T651:AE651)","v":0},{"$f":"SUM(AF651:AQ651)","v":0},{"$f":"AW649","v":1.9E-2},{"$f":"AX649","v":2.1000000000000001E-2}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,{"$f":"G146-G400","v":134310.02000000002},135435.69,79540.099999999991,62307.119999999995,40702.509999999995,32104.169999999995,28248.91,27519.760000000002,29978.52,42768.2,80794.430000000008,-61300.69,null,{"$f":"G654*(1+$AW654)","v":134310.02000000002},135435.69,79540.099999999991,62307.119999999995,40702.509999999995,32104.169999999995,28248.91,27519.760000000002,29978.52,42768.2,80794.430000000008,-61300.69,{"$f":"T654*(1+$AX654)","v":134310.02000000002},135435.69,79540.099999999991,62307.119999999995,40702.509999999995,32104.169999999995,28248.91,27519.760000000002,29978.52,42768.2,80794.430000000008,-61300.69,null,null,{"$f":"SUM(G654:R654)","v":632408.74},{"$f":"SUM(T654:AE654)","v":632408.74},{"$f":"SUM(AF654:AQ654)","v":632408.74},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G147-G401","v":11799.67},11603.679999999998,7658.86,5180.8999999999996,2756.3,1999.75,1944.31,2042.35,2494.25,5259.6,7832.69,-6080.6,null,11799.67,11603.679999999998,7658.86,5180.8999999999996,2756.3,1999.75,1944.31,2042.35,2494.25,5259.6,7832.69,-6080.6,11799.67,11603.679999999998,7658.86,5180.8999999999996,2756.3,1999.75,1944.31,2042.35,2494.25,5259.6,7832.69,-6080.6,null,null,{"$f":"SUM(G655:R655)","v":54491.76},{"$f":"SUM(T655:AE655)","v":54491.76},{"$f":"SUM(AF655:AQ655)","v":54491.76},0,0]
[null,757,null,null,"Total",null,{"$f":"G148-G402","v":146109.69000000003},147039.37,87198.959999999992,67488.01999999999,43458.81,34103.919999999998,30193.22,29562.11,32472.77,48027.799999999996,88627.12000000001,-67381.290000000008,null,{"$f":"SUM(T654:T655)","v":146109.69000000003},147039.37,87198.959999999992,{"$f":"SUM(W654:W655)","v":67488.01999999999},43458.81,34103.919999999998,30193.22,29562.11,32472.77,48027.799999999996,88627.12000000001,-67381.290000000008,{"$f":"SUM(AF654:AF655)","v":146109.69000000003},147039.37,87198.959999999992,67488.01999999999,43458.81,34103.919999999998,30193.22,29562.11,32472.77,48027.799999999996,88627.12000000001,-67381.290000000008,null,null,{"$f":"SUM(G656:R656)","v":686900.5},{"$f":"SUM(T656:AE656)","v":686900.5},{"$f":"SUM(AF656:AQ656)","v":686900.5},{"$f":"AW654","v":0},{"$f":"AX654","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,{"$f":"G151-G405","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,{"$f":"G659*(1+$AW659)","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,{"$f":"T659*(1+$AX659)","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,null,{"$f":"SUM(G659:R659)","v":212317.90000000002},{"$f":"SUM(T659:AE659)","v":212317.90000000002},{"$f":"SUM(AF659:AQ659)","v":212317.90000000002},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G152-G406","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G660:R660)","v":0},{"$f":"SUM(T660:AE660)","v":0},{"$f":"SUM(AF660:AQ660)","v":0},0,0]
[null,757,null,null,"Total",null,{"$f":"G153-G407","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,{"$f":"SUM(T659:T660)","v":52084.56},50441.35,35518.410000000003,{"$f":"SUM(W659:W660)","v":11616.87},5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,{"$f":"SUM(AF659:AF660)","v":52084.56},50441.35,35518.410000000003,11616.87,5343.02,4200.29,3829.9,3555.42,3881.84,9459.6299999999992,34716.550000000003,-2329.9400000000023,null,null,{"$f":"SUM(G661:R661)","v":212317.90000000002},{"$f":"SUM(T661:AE661)","v":212317.90000000002},{"$f":"SUM(AF661:AQ661)","v":212317.90000000002},{"$f":"AW659","v":0},{"$f":"AX659","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,{"$f":"G156-G410","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,{"$f":"G664*(1+$AW664)","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,{"$f":"T664*(1+$AX664)","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,null,{"$f":"SUM(G664:R664)","v":752545.07000000007},{"$f":"SUM(T664:AE664)","v":752545.07000000007},{"$f":"SUM(AF664:AQ664)","v":752545.07000000007},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G157-G411","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G665:R665)","v":0},{"$f":"SUM(T665:AE665)","v":0},{"$f":"SUM(AF665:AQ665)","v":0},0,0]
[null,757,null,null,"Total",null,{"$f":"G158-G412","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,{"$f":"SUM(T664:T665)","v":171701.26},166207.99,117216.17,{"$f":"SUM(W664:W665)","v":83290.820000000007},37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,{"$f":"SUM(AF664:AF665)","v":171701.26},166207.99,117216.17,83290.820000000007,37573.660000000003,24338.81,21772.44,20183.650000000001,22080.31,53887.5,96024.39,-61731.929999999993,null,null,{"$f":"SUM(G666:R666)","v":752545.07000000007},{"$f":"SUM(T666:AE666)","v":752545.07000000007},{"$f":"SUM(AF666:AQ666)","v":752545.07000000007},{"$f":"AW664","v":0},{"$f":"AX664","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,{"$f":"G161-G415","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G669*(1+$AW669)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T669*(1+$AX$669)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G669:R669)","v":0},{"$f":"SUM(T669:AE669)","v":0},{"$f":"SUM(AF669:AQ669)","v":0},1.4999999999999999E-2,-3.0000000000000001E-3]
[null,761,null,null,"Wyoming",null,{"$f":"G162-G416","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T670*(1+$AX$670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G670:R670)","v":0},{"$f":"SUM(T670:AE670)","v":0},{"$f":"SUM(AF670:AQ670)","v":0},1.4999999999999999E-2,-3.0000000000000001E-3]
[null,762,null,null,"Total",null,{"$f":"G163-G417","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T669:T670)","v":0},0,0,{"$f":"SUM(W669:W670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G671:R671)","v":0},{"$f":"SUM(T671:AE671)","v":0},{"$f":"SUM(AF671:AQ671)","v":0},{"$f":"AW669","v":1.4999999999999999E-2},{"$f":"AX669","v":-3.0000000000000001E-3}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G669+G664+G659+G654+G649+G644+G639+G634+G629","v":565495.88801609189},{"$f":"H669+H664+H659+H654+H649+H644+H639+H634+H629","v":582553.5950203801},515651.97725938301,392482.65056338033,385996.87725875922,309814.54689958843,367283.9937917607,370994.01200489496,296609.88119432359,156509.11006997954,402052.24514115334,79213.358955178133,null,{"$f":"T669+T664+T659+T654+T649+T644+T639+T634+T629","v":569292.34763248742},586775.64428286522,520880.92969558912,{"$f":"W669+W664+W659+W654+W649+W644+W639+W634+W629","v":396819.72393620276},391597.74902235734,314404.55858480459,373098.9517235742,376923.68664932332,301042.17940243369,157518.36854812404,405545.38441140007,82975.790805729514,{"$f":"AF669+AF664+AF659+AF654+AF649+AF644+AF639+AF634+AF629","v":573446.18065788841},591384.36024722259,526638.04317627265,401592.42096825026,397783.26566816896,319451.26446639135,379527.63889185927,383475.87601155275,305912.83202617808,158742.10288634239,409373.55489225581,{"$f":"AQ669+AQ664+AQ659+AQ654+AQ649+AQ644+AQ639+AQ634+AQ629","v":87108.942123576853},null,null,{"$f":"SUM(G674:R674)","v":4424658.1361748744},{"$f":"SUM(T674:AE674)","v":4476875.3146948908},{"$f":"SUM(AF674:AQ674)","v":4534436.4820159599}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G670+G665+G660+G655+G650+G645+G640+G635+G630","v":16705.417332988916},{"$f":"H670+H665+H660+H655+H650+H645+H640+H635+H630","v":26933.231617971327},28294.11773725805,32379.341068465379,13383.726078545222,7144.8560265476135,7814.0688845874674,7225.6738866657488,8840.7005079114169,7922.5654047252674,12459.817725088487,-1032.1624456258658,null,{"$f":"T670+T665+T660+T655+T650+T645+T640+T635+T630","v":16793.251829245684},27219.594638104765,28681.291698312332,32891.896674077754,13581.061909850077,7238.1084805559567,7921.1787329081726,7319.6022548880046,8956.8700331440759,7974.7776365282816,12543.759026669895,-940.15028917467953,{"$f":"AF670+AF665+AF660+AF655+AF650+AF645+AF640+AF635+AF630","v":16887.271106955013},27537.459181346207,29113.05112648783,33465.496671192275,13799.286165507183,7339.1888248617042,8037.9048058372664,7421.3250602897651,9083.786026070562,8036.1953694525264,12634.863441160498,-839.90072855851076,null,null,{"$f":"SUM(G675:R675)","v":168071.35382512899},{"$f":"SUM(T675:AE675)","v":170181.24262511032},{"$f":"SUM(AF675:AQ675)","v":172515.92705060233}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G631+G636+G641+G646+G651++G656+G661+G666+G671","v":582201.30534908082},{"$f":"H631+H636+H641+H646+H651++H656+H661+H666+H671","v":609486.82663835131},{"$f":"I631+I636+I641+I646+I651++I656+I661+I666+I671","v":543946.09499664104},424861.99163184577,399380.60333730443,316959.40292613604,375098.0626763482,378219.68589156069,305450.5817022351,164431.67547470488,414512.06286624179,{"$f":"R631+R636+R641+R646+R651++R656+R661+R666+R671","v":78181.196509552246},null,{"$f":"T631+T636+T641+T646+T651++T656+T661+T666+T671","v":586085.59946173313},613995.23892097,549562.22139390162,{"$f":"W631+W636+W641+W646+W651++W656+W661+W666+W671","v":429711.6206102806},405178.81093220739,321642.66706536053,381020.13045648235,384243.28890421131,309999.04943557782,165493.14618465235,418089.14343807002,82035.64051655482,{"$f":"AF631+AF636+AF641+AF646+AF651++AF656+AF661+AF666+AF671","v":590333.45176484343},618921.81942856882,555751.09430276055,435057.91763944254,411582.55183367617,326790.45329125301,387565.54369769647,390897.20107184246,314996.61805224867,166778.29825579494,422008.41833341634,86269.041395018314,null,null,{"$f":"SUM(G677:R677)","v":4592729.4900000021},{"$f":"SUM(T677:AE677)","v":4647056.5573200025},{"$f":"SUM(AF677:AQ677)","v":4706952.4090665616}]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU677/AT677","v":1.0118289281871031}]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"G174-G428","v":6184.9413332959812},4604.7154130195158,5967.3530939859775,5241.2026837921658,5628.5747317684327,5955.9239282493072,5584.4271831575134,5164.6468168164574,5133.5802321471638,-706.41151560354865,4124.7205189408487,5992.2822805467622,null,{"$f":"G682*(1+$AW682)","v":6290.0853359620123},4682.9955750408471,6068.7980965837387,5330.3031294166321,5724.2605022084954,6057.1746350295452,5679.3624452711902,5252.4458127023363,5220.8510960936646,-718.42051136880889,4194.8407677628429,6094.1510793160569,{"$f":"T682*(1+$AX$682)","v":6447.3374693610622},4800.0704644168682,6220.5180489983313,5463.5607076520473,5867.3670147637076,6208.6040009052831,5821.3465064029697,5383.7569580198942,5351.3723734960058,-736.3810241530291,4299.7117869569138,6246.5048562989577,null,null,{"$f":"SUM(G682:R682)","v":58875.956700116585},{"$f":"SUM(T682:AE682)","v":59876.847964018547},{"$f":"SUM(AF682:AQ682)","v":61373.76916311901},1.7000000000000001E-2,2.5000000000000001E-2]
[null,774,null,null,"Wyoming",null,{"$f":"G175-G429","v":143.77033591179168},129.93957961091905,168.30489491507512,147.61325665027789,158.74363295056173,166.66061342550063,157.49773737617681,145.57810596090121,144.84146785356961,-19.624264680706517,116.31553298302128,168.87240692633566,null,146.21443162229212,132.14855246430466,171.1660781286314,150.12268201333259,161.44227471072128,169.49384385373412,160.17519891157181,148.05293376223651,147.30377280708029,-19.957877180278526,118.29289704373264,171.74323784408335,{"$f":"T683*(1+$AX$683)","v":149.86979241284942},135.45226627591225,175.44523008184717,153.87574906366589,165.4783315784893,173.73118995007746,164.17957888436109,151.75425710629241,150.9863671272573,-20.456824109785487,121.25021946982594,176.03681879018544,null,null,{"$f":"SUM(G683:R683)","v":1628.5132998834242},{"$f":"SUM(T683:AE683)","v":1656.1980259814422},{"$f":"SUM(AF683:AQ683)","v":1697.6029766309784},1.7000000000000001E-2,2.5000000000000001E-2]
[null,775,null,null,"Total",null,{"$f":"G176-G430","v":6328.7116692077725},4734.654992630436,6135.6579889010536,5388.8159404424441,5787.3183647189944,6122.5845416748089,5741.9249205336891,5310.2249227773573,5278.4217000007338,-726.035780284255,4241.0360519238711,6161.1546874730957,null,{"$f":"SUM(T682:T683)","v":6436.2997675843044},4815.144127505152,6239.9641747123696,{"$f":"SUM(W682:W683)","v":5480.4258114299646},5885.7027769192164,6226.668478883279,5839.5376441827621,5400.4987464645728,5368.154868900745,-738.37838854908739,4313.1336648065753,6265.8943171601404,{"$f":"SUM(AF682:AF683)","v":6597.2072617739113},4935.52273069278,6395.9632790801788,5617.4364567157136,6032.8453463421965,6382.3351908553605,5985.5260852873307,5535.5112151261865,5502.3587406232627,-756.83784826281453,4420.9620064267401,6422.5416750891436,null,null,{"$f":"SUM(G684:R684)","v":60504.47},{"$f":"SUM(T684:AE684)","v":61533.045989999999},{"$f":"SUM(AF684:AQ684)","v":63071.37213974999},{"$f":"AW682","v":1.7000000000000001E-2},{"$f":"AX682","v":2.5000000000000001E-2}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"G179-G433","v":3956391.3175612004},3855650.9872433585,2050324.1169038247,1983361.4352927501,1025433.2024274346,262265.14472509717,564455.51266564755,560937.27286736644,673703.15799352014,1762310.6495502873,2819069.3605935387,4555323.6702675531,null,{"$f":"G687*(1+$AW687)","v":4031562.7525948626},3928908.3560009818,2089280.2751249971,2021045.3025633122,1044916.4332735558,267248.18247487402,575180.16740629484,571595.08105184638,686503.51799539698,1795794.5518917425,2872631.6784448158,4641874.8200026359,{"$f":"T687*(1+$AX$687)","v":4079941.5056260009},3976055.2562729935,2114351.6384264971,2045297.8461940719,1057455.4304728385,270455.1606645725,582082.32941517036,578454.22202446859,694741.56021134171,1817344.0865144434,2907103.2585861534,4697577.3178426679,null,null,{"$f":"SUM(G687:R687)","v":24069225.828091577},{"$f":"SUM(T687:AE687)","v":24526541.118825316},{"$f":"SUM(AF687:AQ687)","v":24820859.612251222},1.9E-2,1.2E-2]
[null,779,null,null,"Wyoming",null,{"$f":"G180-G434","v":30359.245515528492},29443.235803401971,20443.541837941153,18230.763875156488,12091.082471334468,8477.8927170173629,6520.4120186334712,7342.8028053793105,7276.1023461152117,8830.1783690167795,33035.398996530472,44054.015152365391,null,30936.071180323532,30002.657283666606,20831.969132862032,18577.148388784459,12320.813038289822,8638.9726786406918,6644.2998469875065,7482.3160586815166,7414.3482906914005,8997.9517580280972,33663.071577464551,44891.041440260327,{"$f":"T688*(1+$AX$688)","v":31307.304034487413},30362.689171070604,21081.952762456378,18800.074169449872,12468.6627947493,8742.6403507843806,6724.0314451513568,7572.1038513856947,7503.3204701796976,9105.9271791244337,34067.028436394125,45429.733937543453,null,null,{"$f":"SUM(G688:R688)","v":226104.67190842063},{"$f":"SUM(T688:AE688)","v":230400.66067468058},{"$f":"SUM(AF688:AQ688)","v":233165.4686027767},1.9E-2,1.2E-2]
[null,780,null,null,"Total",null,{"$f":"G181-G435","v":3986750.563076729},3885094.2230467605,2070767.6587417659,2001592.1991679063,1037524.2848987692,270743.03744211455,570975.92468428111,568280.0756727457,680979.26033963542,1771140.8279193041,2852104.7595900693,4599377.685419918,null,{"$f":"SUM(T687:T688)","v":4062498.8237751862},3958911.0132846483,2110112.244257859,{"$f":"SUM(W687:W688)","v":2039622.4509520966},1057237.2463118457,275887.1551535147,581824.46725328232,579077.39711052785,693917.86628608836,1804792.5036497705,2906294.7500222805,4686765.8614428965,{"$f":"SUM(AF687:AF688)","v":4111248.8096604883},4006417.9454440642,2135433.5911889533,2064097.9203635219,1069924.0932675877,279197.8010153569,588806.36086032167,586026.32587585424,702244.88068152138,1826450.0136935678,2941170.2870225473,4743007.0517802117,null,null,{"$f":"SUM(G689:R689)","v":24295330.5},{"$f":"SUM(T689:AE689)","v":24756941.779499996},{"$f":"SUM(AF689:AQ689)","v":25054025.080853995},{"$f":"AW687","v":1.9E-2},{"$f":"AX687","v":1.2E-2}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"G184-G438","v":6958.9872625701673},31617.252877218158,49148.52811585099,239930.53405817918,155220.25135143669,41650.096712244835,57280.90978246434,65642.273988369634,45221.199343368804,29254.999430991051,85962.738574768795,3489.6535389008027,null,{"$f":"G692*(1+$AW692)","v":7098.1670078215711},32249.597934762522,50131.498678168013,244729.14473934277,158324.65637846541,42483.098646489729,58426.527978113627,66955.119468137025,46125.62333023618,29840.099419610873,87681.993346264178,3559.4466096788187,{"$f":"T692*(1+$AX$692)","v":7154.9523438841434},32507.594718240623,50532.550667593358,246686.97789725751,159591.25362949315,42822.963435661644,58893.940201938538,67490.760423882122,46494.628316878072,30078.82021496776,88383.449293034297,3587.9221825562495,null,null,{"$f":"SUM(G692:R692)","v":811377.4250363633},{"$f":"SUM(T692:AE692)","v":827604.97353709082},{"$f":"SUM(AF692:AQ692)","v":834225.81332538743},0.02,8.0000000000000002E-3]
[null,784,null,null,"Wyoming",null,{"$f":"G185-G439","v":5.7942442646186372},0,0,2293.5816616150601,573.27053944978616,578.78506157749212,691.39320183745986,687.64692321809434,688.93564306315602,687.69687359968589,1192.2656582084678,689.42515680275324,null,5.9101291499110102,0,0,2339.4532948473611,584.73595023878192,590.36076280904194,705.2210658742091,701.39986168245628,702.71435592441912,701.4508110716796,1216.1109713726371,703.21365993880829,{"$f":"T693*(1+$AX$693)","v":5.9574101831102988},0,0,2358.1689212061401,589.41383784069217,595.08364891151427,710.8628344012028,707.01106057591596,708.33607077181443,707.06241756025304,1225.8398591436182,708.83936921831878,null,null,{"$f":"SUM(G693:R693)","v":8088.7949636365747},{"$f":"SUM(T693:AE693)","v":8250.570862909306},{"$f":"SUM(AF693:AQ693)","v":8316.5754298125812},0.02,8.0000000000000002E-3]
[null,785,null,null,"Total",null,{"$f":"G186-G440","v":6964.7815068347863},31617.252877218158,49148.52811585099,242224.11571979424,155793.52189088645,42228.881773822322,57972.302984301801,66329.920911587731,45910.134986431956,29942.696304590736,87155.004232977255,4179.0786957035561,null,{"$f":"SUM(T692:T693)","v":7104.0771369714821},32249.597934762522,50131.498678168013,{"$f":"SUM(W692:W693)","v":247068.59803419013},158909.39232870418,43073.459409298768,59131.749043987838,67656.519329819479,46828.337686160601,30541.550230682551,88898.104317636811,4262.6602696176269,{"$f":"SUM(AF692:AF693)","v":7160.9097540672537},32507.594718240623,50532.550667593358,249045.14681846366,160180.66746733384,43418.047084573162,59604.803036339741,68197.771484458033,47202.964387649889,30785.882632528013,89609.289152177909,4296.761551774568,null,null,{"$f":"SUM(G694:R694)","v":819466.22000000009},{"$f":"SUM(T694:AE694)","v":835855.54440000001},{"$f":"SUM(AF694:AQ694)","v":842542.38875519997},{"$f":"AW692","v":0.02},{"$f":"AX692","v":8.0000000000000002E-3}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,{"$f":"G189-G443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G697*(1+$AW697)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T697*(1+$AX$697)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G697:R697)","v":0},{"$f":"SUM(T697:AE697)","v":0},{"$f":"SUM(AF697:AQ697)","v":0},1.7000000000000001E-2,3.0000000000000001E-3]
[null,789,null,null,"Wyoming",null,{"$f":"G190-G444","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T698*(1+$AX$698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G698:R698)","v":0},{"$f":"SUM(T698:AE698)","v":0},{"$f":"SUM(AF698:AQ698)","v":0},1.7000000000000001E-2,3.0000000000000001E-3]
[null,790,null,null,"Total",null,{"$f":"G191-G445","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T697:T698)","v":0},0,0,{"$f":"SUM(W697:W698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF697:AF698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G699:R699)","v":0},{"$f":"SUM(T699:AE699)","v":0},{"$f":"SUM(AF699:AQ699)","v":0},{"$f":"AW697","v":1.7000000000000001E-2},{"$f":"AX697","v":3.0000000000000001E-3}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G682+G687+G692+G697","v":3969535.2461570664},{"$f":"H682+H687+H692+H697","v":3891872.9555335962},2105439.9981136615,2228533.1720347214,1186282.0285106397,309871.16536559135,627320.84963126946,631744.19367255247,724057.93756903603,1790859.2374656748,2909156.8196872487,{"$f":"R682+R687+R692+R697","v":4564805.6060870001},null,{"$f":"T682+T687+T692+T697","v":4044951.0049386462},3965840.9495107853,2145480.5718997489,{"$f":"W682+W687+W692+W697","v":2271104.7504320717},1208965.3501542299,315788.45575639332,639286.05782967969,643802.64633268572,737849.99242172681,1824916.2307999844,2964508.5125588425,4651528.4176916303,{"$f":"AF682+AF687+AF692+AF697","v":4093543.7954392461},4013362.9214556511,2171104.7071430888,2297448.3847989812,1222914.0511170952,319486.72810113942,646797.61612351181,651328.73940637067,746587.56090171577,1846686.5257052581,2999786.4196661445,4707411.7448815228,null,null,{"$f":"SUM(G702:R702)","v":24939479.209828056},{"$f":"SUM(T702:AE702)","v":25414022.94032643},{"$f":"SUM(AF702:AQ702)","v":25716459.194739729}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G683+G688+G693+G698","v":30508.810095704903},{"$f":"H683+H688+H693+H698","v":29573.175383012891},20611.846732856229,20671.958793421825,12823.096643734816,9223.3383920203541,7369.3029578471078,8176.0278345583056,8109.8794570319369,9498.2509779357588,34343.980187721958,{"$f":"R683+R688+R693+R698","v":44912.312716094479},null,{"$f":"T683+T688+T693+T698","v":31088.195741095733},30134.805836130909,21003.135210990662,21066.724365645154,13066.991263239326,9398.8272853034669,7509.6961117732872,8331.7688541262087,8264.3664194229004,9679.4446919194979,34997.475445880926,45765.998338043224,{"$f":"AF683+AF688+AF693+AF698","v":31463.131237083373},30498.141437346516,21257.397992538226,21312.118839719678,13223.554964168481,9511.4551896459725,7599.073858436921,8430.8691690679025,8362.6429080787693,9792.5327725749012,35414.118515007569,46314.610125551953,null,null,{"$f":"SUM(G703:R703)","v":235821.98017194055},{"$f":"SUM(T703:AE703)","v":240307.42956357132},{"$f":"SUM(AF703:AQ703)","v":243179.64700922027}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G684+G689+G694+G699","v":4000044.0562527715},{"$f":"H684+H689+H694+H699","v":3921446.130916609},2126051.8448465178,2249205.1308281431,1199105.1251543746,319094.50375761167,634690.15258911659,639920.22150711087,732167.81702606811,1800357.4884436105,2943500.7998749702,{"$f":"R684+R689+R694+R699","v":4609717.9188030949},null,{"$f":"T684+T689+T694+T699","v":4076039.2006797418},3995975.7553469162,2166483.7071107393,{"$f":"W684+W689+W694+W699","v":2292171.4747977168},1222032.3414174691,325187.28304169676,646795.75394145295,652134.41518681194,746114.35884114972,1834595.6754919039,2999505.9880047236,4697294.4160296749,{"$f":"AF684+AF689+AF694+AF699","v":4125006.9266763292},4043861.0628929976,2192362.1051356266,2318760.503638701,1236137.6060812639,328998.18329078541,654396.6899819487,659759.60857543838,754950.2038097945,1856479.0584778329,3035200.5381811522,4753726.3550070748,null,null,{"$f":"SUM(G705:R705)","v":25175301.189999994},{"$f":"SUM(T705:AE705)","v":25654330.369889997},{"$f":"SUM(AF705:AQ705)","v":25959638.841748945}]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU705/AT705","v":1.0190277437506996}]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B709+1","v":801},null,null,"Utah",null,{"$f":"G202-G456","v":1903.2029698578117},203410.21872245567,163363.45062020147,154993.02563568228,130616.37727456947,149578.34559370711,-775062.4968632739,5445.0069178208159,6329.1140516842424,1796.2876153413372,1826.714181609238,196177.97765370016,null,{"$f":"G710*(1+$AW710)","v":1903.2029698578117},203410.21872245567,163363.45062020147,154993.02563568228,130616.37727456947,149578.34559370711,-775062.4968632739,5445.0069178208159,6329.1140516842424,1796.2876153413372,1826.714181609238,196177.97765370016,{"$f":"T710*(1+$AX$710)","v":1903.2029698578117},203410.21872245567,163363.45062020147,154993.02563568228,130616.37727456947,149578.34559370711,-775062.4968632739,5445.0069178208159,6329.1140516842424,1796.2876153413372,1826.714181609238,196177.97765370016,null,null,{"$f":"SUM(G710:R710)","v":240377.22437335574},{"$f":"SUM(T710:AE710)","v":240377.22437335574},{"$f":"SUM(AF710:AQ710)","v":240377.22437335574},0,0]
[null,{"$f":"+B710+1","v":802},null,null,"Wyoming",null,{"$f":"G203-G457","v":64.27408808101427},62.508518232828948,43.19218719039111,44.133999338275743,39.052411231575547,43.567337990265798,22744.13374563391,3689.7970033436632,3476.9081064585171,3577.0812403069012,3592.4886574211796,10055.888331415794,null,64.27408808101427,62.508518232828948,43.19218719039111,44.133999338275743,39.052411231575547,43.567337990265798,22744.13374563391,3689.7970033436632,3476.9081064585171,3577.0812403069012,3592.4886574211796,10055.888331415794,{"$f":"T711*(1+$AX$711)","v":64.27408808101427},62.508518232828948,43.19218719039111,44.133999338275743,39.052411231575547,43.567337990265798,22744.13374563391,3689.7970033436632,3476.9081064585171,3577.0812403069012,3592.4886574211796,10055.888331415794,null,null,{"$f":"SUM(G711:R711)","v":47433.025626644318},{"$f":"SUM(T711:AE711)","v":47433.025626644318},{"$f":"SUM(AF711:AQ711)","v":47433.025626644318},0,0]
[null,803,null,null,"Total",null,{"$f":"G204-G458","v":1967.477057938826},203472.72724068852,163406.64280739188,155037.15963502054,130655.42968580103,149621.91293169733,-752318.36311763991,9134.8039211644827,9806.0221581427577,5373.3688556482357,5419.2028390304149,206233.86598511599,null,{"$f":"SUM(T710:T711)","v":1967.477057938826},203472.72724068849,163406.64280739188,{"$f":"SUM(W710:W711)","v":155037.15963502057},130655.42968580105,149621.91293169738,-752318.36311764002,9134.8039211644791,9806.0221581427595,5373.3688556482384,5419.2028390304176,206233.86598511596,{"$f":"SUM(AF710:AF711)","v":1967.477057938826},203472.72724068849,163406.64280739188,155037.15963502057,130655.42968580105,149621.91293169738,-752318.36311764002,9134.8039211644791,9806.0221581427595,5373.3688556482384,5419.2028390304176,206233.86598511596,null,null,{"$f":"SUM(G712:R712)","v":287810.25},{"$f":"SUM(T712:AE712)","v":287810.25},{"$f":"SUM(AF712:AQ712)","v":287810.25},{"$f":"AW710","v":0},{"$f":"AX710","v":0}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"G206-G460","v":1221054.3261879354},{"$f":"H206-H460","v":1070863.1987420283},666123.34237786382,672526.11625600816,-1440721.8825378355,118198.36248750253,181986.15044995386,212893.12325504658,402509.74163476913,-73221.240028745131,289566.33297258383,-386493.56004932802,null,{"$f":"G714*(1+$AW714)","v":1243033.3040593183},1090138.7363193848,678113.56254066539,684631.58634861629,-1466654.8764235165,120325.93301227757,185261.90115805302,216725.19947363742,409754.91698419501,-74539.222349262549,294778.52696609031,-393450.44413021591,{"$f":"T714*(1+$AX$714)","v":1259192.7370120892},1104310.5398915366,686929.03885369399,693531.79697114823,-1485721.389817022,121890.17014143716,187670.30587310769,219542.6270667947,415081.73090498953,-75508.23223980295,298610.64781664946,-398565.29990390869,null,null,{"$f":"SUM(G714:R714)","v":2935284.011747783},{"$f":"SUM(T714:AE714)","v":2988119.1239592433},{"$f":"SUM(AF714:AQ714)","v":3026964.6725707124},1.7999999999999999E-2,1.2999999999999999E-2]
[null,806,null,null,"Wyoming",null,{"$f":"G207-G461","v":2974.5690954314664},29875.167344081707,24766.868398292787,27364.586865665959,15642.539468811561,15080.910468285976,19451.112284968865,16834.69078668968,23065.400766227162,14653.809768379508,15104.974304001491,-234.23129861888748,null,3028.1113391492327,30412.920356275179,25212.672029462057,27857.149429247947,15924.105179250169,15352.366856715124,19801.232306098304,17137.715220850096,23480.57798001925,14917.578344210338,15376.863841473518,-238.44746199402746,{"$f":"T715*(1+$AX$715)","v":3067.4767865581725},30808.288320906755,25540.436765845061,28219.292371828167,16131.118546580419,15551.947625852419,20058.648326077579,17360.505518721144,23785.825493759497,15111.506862685072,15576.763071412672,-241.54727899994981,null,null,{"$f":"SUM(G715:R715)","v":204580.3982522173},{"$f":"SUM(T715:AE715)","v":208262.84542075719},{"$f":"SUM(AF715:AQ715)","v":210970.26241122701},1.7999999999999999E-2,1.2999999999999999E-2]
[null,807,null,null,"Total",null,{"$f":"G208-G462","v":1224028.8952833668},1100738.3660861098,690890.21077615663,699890.70312167401,-1425079.3430690239,133279.2729557885,201437.26273492273,229727.81404173624,425575.14240099624,-58567.430260365625,304671.30727658531,-386727.79134794691,null,{"$f":"SUM(T714:T715)","v":1246061.4153984676},1120551.6566756601,703326.23457012745,{"$f":"SUM(W714:W715)","v":712488.73577786423},-1450730.7712442663,135678.2998689927,205063.13346415132,233862.91469448752,433235.49496421427,-59621.644005052207,310155.39080756385,-393688.89159220993,{"$f":"SUM(AF714:AF715)","v":1262260.2137986475},1135118.8282124433,712469.47561953904,721751.08934297645,-1469590.2712704416,137442.11776728957,207728.95419918527,236903.13258551585,438867.556398749,-60396.72537711788,314187.41088806215,-398806.84718290862,null,null,{"$f":"SUM(G716:R716)","v":3139864.4099999988},{"$f":"SUM(T716:AE716)","v":3196381.9693799997},{"$f":"SUM(AF716:AQ716)","v":3237934.9349819398},{"$f":"AW714","v":1.7999999999999999E-2},{"$f":"AX714","v":1.2999999999999999E-2}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"G210-G464","v":-494289.01994917094},247797.79858253378,-2022070.70048605,-982605.05334800039,-887010.88316541445,-963842.71126427629,-1133858.8074648271,-1135238.5225058412,-1489270.0602488574,-1956345.3452865556,-1461911.5581451706,-727688.58707543579,null,{"$f":"G718*(1+$AW718)","v":-494289.01994917094},247797.79858253378,-2022070.70048605,-982605.05334800039,-887010.88316541445,-963842.71126427629,-1133858.8074648271,-1135238.5225058412,-1489270.0602488574,-1956345.3452865556,-1461911.5581451706,-727688.58707543579,{"$f":"T718*(1+$AX$718)","v":-494289.01994917094},247797.79858253378,-2022070.70048605,-982605.05334800039,-887010.88316541445,-963842.71126427629,-1133858.8074648271,-1135238.5225058412,-1489270.0602488574,-1956345.3452865556,-1461911.5581451706,-727688.58707543579,null,null,{"$f":"SUM(G718:R718)","v":-13006333.450357066},{"$f":"SUM(T718:AE718)","v":-13006333.450357066},{"$f":"SUM(AF718:AQ718)","v":-13006333.450357066},0,0]
[null,810,null,null,"Wyoming",null,{"$f":"G211-G465","v":-16287.387394255293},8165.2203024303599,-66629.538775457127,-32377.954805725618,-29228.025568993209,-31759.710970548211,-37361.943998788658,-37407.407101461053,-49073.15627489335,-64463.804169831303,-48171.647840591984,-23978.153044819624,null,-16287.387394255293,8165.2203024303599,-66629.538775457127,-32377.954805725618,-29228.025568993209,-31759.710970548211,-37361.943998788658,-37407.407101461053,-49073.15627489335,-64463.804169831303,-48171.647840591984,-23978.153044819624,{"$f":"T719*(1+$AX$719)","v":-16287.387394255293},8165.2203024303599,-66629.538775457127,-32377.954805725618,-29228.025568993209,-31759.710970548211,-37361.943998788658,-37407.407101461053,-49073.15627489335,-64463.804169831303,-48171.647840591984,-23978.153044819624,null,null,{"$f":"SUM(G719:R719)","v":-428573.50964293501},{"$f":"SUM(T719:AE719)","v":-428573.50964293501},{"$f":"SUM(AF719:AQ719)","v":-428573.50964293501},0,0]
[null,811,null,null,"Total",null,{"$f":"G212-G466","v":-510576.40734342625},255963.01888496411,-2088700.2392615071,-1014983.0081537261,-916238.90873440751,-995602.42223482439,-1171220.7514636158,-1172645.9296073022,-1538343.2165237507,-2020809.1494563869,-1510083.2059857626,-751666.7401202555,null,{"$f":"SUM(T718:T719)","v":-510576.40734342625},255963.01888496414,-2088700.2392615071,{"$f":"SUM(W718:W719)","v":-1014983.008153726},-916238.90873440763,-995602.42223482451,-1171220.7514636158,-1172645.9296073022,-1538343.2165237507,-2020809.1494563869,-1510083.2059857626,-751666.74012025539,{"$f":"SUM(AF718:AF719)","v":-510576.40734342625},255963.01888496414,-2088700.2392615071,-1014983.008153726,-916238.90873440763,-995602.42223482451,-1171220.7514636158,-1172645.9296073022,-1538343.2165237507,-2020809.1494563869,-1510083.2059857626,-751666.74012025539,null,null,{"$f":"SUM(G720:R720)","v":-13434906.960000001},{"$f":"SUM(T720:AE720)","v":-13434906.960000001},{"$f":"SUM(AF720:AQ720)","v":-13434906.960000001},{"$f":"AW718","v":0},{"$f":"AX718","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"G214-G468","v":341641.54184655566},325957.38968561729,275456.17334475741,350127.50926739024,385113.23925507627,280036.0768306863,900813.45556717087,363629.944706182,280810.60292668291,367285.70870039938,375860.30383651936,387532.73136259569,null,{"$f":"G722*(1+$AW722)","v":350182.58039271954},334106.3244277577,282342.57767837634,358880.69699907495,394741.07023645315,287036.97875145345,923333.79195635009,372720.69332383649,287830.86799984996,376467.85141790932,385256.81143243233,397221.04964666057,{"$f":"T722*(1+$AX$722)","v":357536.41458096664},341122.55724074057,288271.77180962224,366417.19163605548,403030.63271141861,293064.75530523394,942723.80158743332,380547.82788363704,293875.31622784678,384373.67629768536,393347.20447251335,405562.6916892404,null,null,{"$f":"SUM(G722:R722)","v":4634264.6773296334},{"$f":"SUM(T722:AE722)","v":4750121.2942628739},{"$f":"SUM(AF722:AQ722)","v":4849873.8414423941},2.5000000000000001E-2,2.1000000000000001E-2]
[null,814,null,null,"Wyoming",null,{"$f":"G215-G469","v":0},900.65947871981189,900.65947872004472,900.65947871981189,900.65947871981189,900.65947872004472,95290.830032926751,24049.470984336891,10183.366696711542,13032.821066063538,13315.363846295004,13699.982650439139,null,0,923.17596568780709,923.17596568804572,923.17596568780709,923.17596568780709,923.17596568804572,97673.100783749906,24650.707758945311,10437.950864129331,13358.641592715125,13648.247942452377,14042.482216700117,{"$f":"T723*(1+$AX$723)","v":0},942.56266096725096,942.56266096749459,942.56266096725096,942.56266096725096,942.56266096749459,99724.235900208645,25168.372621883162,10657.147832276045,13639.17306616214,13934.861149243876,14337.374343250818,null,null,{"$f":"SUM(G723:R723)","v":174075.13267037238},{"$f":"SUM(T723:AE723)","v":178427.01098713171},{"$f":"SUM(AF723:AQ723)","v":182173.97821786141},2.5000000000000001E-2,2.1000000000000001E-2]
[null,815,null,null,"Total",null,{"$f":"G216-G470","v":341641.54184655566},326858.04916433711,276356.83282347745,351028.16874611005,386013.89873379609,280936.73630940635,996104.28560009785,387679.41569051892,290993.96962339454,380318.52976646274,389175.66768281441,401232.71401303494,null,{"$f":"SUM(T722:T723)","v":350182.58039271954},335029.50039344549,283265.75364406436,{"$f":"SUM(W722:W723)","v":359803.87296476273},395664.24620214093,287960.15471714147,1021006.8927401,397371.40108278178,298268.81886397931,389826.49301062443,398905.0593748847,411263.53186336067,{"$f":"SUM(AF722:AF723)","v":357536.41458096664},342065.1199017078,289214.33447058976,367359.75429702271,403973.19537238585,294007.31796620146,1042448.0374876419,405716.20050552022,304532.46406012285,398012.84936384752,407282.06562175724,419900.06603249122,null,null,{"$f":"SUM(G724:R724)","v":4808339.8100000061},{"$f":"SUM(T724:AE724)","v":4928548.3052500049},{"$f":"SUM(AF724:AQ724)","v":5032047.8196602557},{"$f":"AW722","v":2.5000000000000001E-2},{"$f":"AX722","v":2.1000000000000001E-2}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"G218-G472","v":18771.740000000002},18172.919999999998,18172.93,18172.93,18172.93,18172.93,18172.919999999998,18172.919999999998,18172.919999999998,18172.919999999998,-24784.09,18670.05,null,{"$f":"G726*(1+$AW726)","v":19090.85958},18481.859639999995,18481.86981,18481.86981,18481.86981,18481.86981,18481.859639999995,18481.859639999995,18481.859639999995,18481.859639999995,-25205.419529999999,18987.440849999999,{"$f":"T726*(1+$AX$726)","v":19529.949350339997},18906.942411719992,18906.95281563,18906.95281563,18906.95281563,18906.95281563,18906.942411719992,18906.942411719992,18906.942411719992,18906.942411719992,-25785.144179189996,19424.151989549999,null,null,{"$f":"SUM(G726:R726)","v":176214.02},{"$f":"SUM(T726:AE726)","v":179209.65833999997},{"$f":"SUM(AF726:AQ726)","v":183331.48048182001},1.7000000000000001E-2,2.3E-2]
[null,818,null,null,"Wyoming",null,{"$f":"G219-G473","v":0},598.82000000000005,598.80999999999995,598.80999999999995,598.80999999999995,598.80999999999995,598.82000000000005,598.82000000000005,598.82000000000005,598.82000000000005,-816.66,615.20000000000005,null,0,608.99994000000004,608.98976999999991,608.98976999999991,608.98976999999991,608.98976999999991,608.99994000000004,608.99994000000004,608.99994000000004,608.99994000000004,-830.54321999999991,625.65840000000003,{"$f":"T727*(1+$AX$727)","v":0},623.00693862000003,622.99653470999988,622.99653470999988,622.99653470999988,622.99653470999988,623.00693862000003,623.00693862000003,623.00693862000003,623.00693862000003,-849.64571405999982,640.04854319999993,null,null,{"$f":"SUM(G727:R727)","v":5187.8799999999992},{"$f":"SUM(T727:AE727)","v":5276.0739599999997},{"$f":"SUM(AF727:AQ727)","v":5397.4236610800008},1.7000000000000001E-2,2.3E-2]
[null,819,null,null,"Total",null,{"$f":"G220-G474","v":18771.740000000002},18771.739999999998,18771.740000000002,18771.740000000002,18771.740000000002,18771.740000000002,18771.739999999998,18771.739999999998,18771.739999999998,18771.739999999998,-25600.75,19285.25,null,{"$f":"SUM(T726:T727)","v":19090.85958},19090.859579999997,19090.85958,{"$f":"SUM(W726:W727)","v":19090.85958},19090.85958,19090.85958,19090.859579999997,19090.859579999997,19090.859579999997,19090.859579999997,-26035.962749999999,19613.099249999999,{"$f":"SUM(AF726:AF727)","v":19529.949350339997},19529.949350339994,19529.949350340001,19529.949350340001,19529.949350340001,19529.949350340001,19529.949350339994,19529.949350339994,19529.949350339994,19529.949350339994,-26634.789893249996,20064.200532749997,null,null,{"$f":"SUM(G728:R728)","v":181401.9},{"$f":"SUM(T728:AE728)","v":184485.73229999997},{"$f":"SUM(AF728:AQ728)","v":188728.90414289996},{"$f":"AW726","v":1.7000000000000001E-2},{"$f":"AX726","v":2.3E-2}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"G222-G476","v":55290.81},63840.53,371068.49,101186.76,80498.53,418505.56,53795.44,130474.16,71376.81,80577.67,54388.4,139097.38,null,{"$f":"G730*(1+$AW730)","v":56230.753769999996},64925.819009999992,377376.65432999993,102906.93491999999,81867.005009999993,425620.15451999998,54709.962479999995,132692.22071999998,72590.215769999995,81947.490389999992,55313.002799999995,141462.03545999998,{"$f":"T730*(1+$AX$730)","v":57355.368845399993},66224.335390199994,384924.18741659995,104965.07361839998,83504.345110199996,434132.55761039996,55804.161729599997,135346.06513439998,74042.0200854,83586.440197799995,56419.262855999994,144291.27616919999,null,null,{"$f":"SUM(G730:R730)","v":1620100.5399999996},{"$f":"SUM(T730:AE730)","v":1647642.2491799996},{"$f":"SUM(AF730:AQ730)","v":1680595.0941636001},1.7000000000000001E-2,0.02]
[null,822,null,null,"Wyoming",null,{"$f":"G223-G477","v":0},1812.48,10579.98,3305.42,2642.78,13762.33,1746.14,4171.63,2254.89,2633.71,1792.16,4583.42,null,0,1843.2921599999997,10759.839659999998,3361.6121399999997,2687.7072600000001,13996.289609999998,1775.82438,4242.5477099999998,2293.2231299999999,2678.4830699999998,1822.62672,4661.3381399999998,{"$f":"T731*(1+$AX$731)","v":0},1880.1580031999997,10975.036453199999,3428.8443827999999,2741.4614052000002,14276.215402199998,1811.3408676000001,4327.3986642,2339.0875925999999,2732.0527313999996,1859.0792544000001,4754.5649027999998,null,null,{"$f":"SUM(G731:R731)","v":49284.939999999995},{"$f":"SUM(T731:AE731)","v":50122.783979999993},{"$f":"SUM(AF731:AQ731)","v":51125.239659599996},1.7000000000000001E-2,0.02]
[null,823,null,null,"Total",null,{"$f":"G224-G478","v":55290.81},65653.009999999995,381648.47,104492.18,83141.31,432267.89,55541.58,134645.79,73631.7,83211.38,56180.560000000005,143680.80000000002,null,{"$f":"SUM(T730:T731)","v":56230.753769999996},66769.111169999989,388136.49398999993,{"$f":"SUM(W730:W731)","v":106268.54705999998},84554.712269999989,439616.44412999996,56485.786859999993,136934.76843,74883.438899999994,84625.973459999994,57135.629519999995,146123.37359999999,{"$f":"SUM(AF730:AF731)","v":57355.368845399993},68104.4933934,395899.22386979993,108393.91800119999,86245.806515399992,448408.77301259997,57615.5025972,139673.46379859999,76381.107678,86318.492929200002,58278.342110399994,149045.84107199998,null,null,{"$f":"SUM(G732:R732)","v":1669385.4800000002},{"$f":"SUM(T732:AE732)","v":1697765.0331599999},{"$f":"SUM(AF732:AQ732)","v":1731720.3338231998},{"$f":"AW730","v":1.7000000000000001E-2},{"$f":"AX730","v":0.02}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"G226-G480","v":1748.2889299443923},1496.6748176945839,828.84739535325207,386.31033002818003,705.19872700376436,356.86925362676266,-818.29574255621992,552.97572007786948,350.73910512810107,447.68900392996147,433.85959972854471,-141.13097645217204,null,{"$f":"G734*(1+$AW734)","v":1793.7444421229466},1535.5883629546431,850.39742763243669,396.35439860891273,723.53389390586221,366.14785422105848,-839.57143186268161,567.35308879989407,359.8583218614317,459.32891803214051,445.13994932148688,-144.80038183992852,{"$f":"T734*(1+$AX$734)","v":1856.5254975972496},1589.3339556580554,880.16133759957188,410.22680256022466,748.8575801925673,378.96302911879548,-868.95643197787535,587.21044690789029,372.45336312658179,475.40543016326541,460.71984754773888,-149.86839520432599,null,null,{"$f":"SUM(G734:R734)","v":6348.0261635070201},{"$f":"SUM(T734:AE734)","v":6513.0748437582042},{"$f":"SUM(AF734:AQ734)","v":6741.03246328974},2.5999999999999999E-2,3.5000000000000003E-2]
[null,826,null,null,"Wyoming",null,{"$f":"G227-G481","v":81.312676601082785},90.835475506275543,33.60481449568033,12.239072118620243,19.636039117291148,7.0126391635913023,17.615405780123183,23.825175211037276,18.777827171177705,19.345979591629657,13.984362398738085,-8.7756306610917818,null,83.426806192710941,93.19719786943871,34.478539672568019,12.557287993704369,20.146576134340719,7.1949677818446762,18.073406330406385,24.444629766524248,19.266050677628325,19.84897506101203,14.347955821105275,-9.0037970582801687,{"$f":"T735*(1+$AX$735)","v":86.346744409455823},96.459099794869061,35.685288561107896,12.996793073484021,20.851706299042643,7.4467916542092389,18.705975551970607,25.300191808352594,19.940362451345315,20.54368918814745,14.850134274843958,-9.3189299553199731,null,null,{"$f":"SUM(G735:R735)","v":329.41383649415548},{"$f":"SUM(T735:AE735)","v":337.97859624300355},{"$f":"SUM(AF735:AQ735)","v":349.80784711150858},2.5999999999999999E-2,3.5000000000000003E-2]
[null,827,null,null,"Total",null,{"$f":"G228-G482","v":1829.6016065455042},1587.5102932008449,862.45220984891057,398.54940214677481,724.83476612105733,363.88189279037761,-800.68033677607309,576.80089528887765,369.51693229930243,467.03498352161841,447.84396212728461,-149.90660711326927,null,{"$f":"SUM(T734:T735)","v":1877.1712483156575},1628.7855608240818,884.87596730500468,{"$f":"SUM(W734:W735)","v":408.91168660261712},743.68047004020298,373.34282200290318,-821.49802553227528,591.79771856641833,379.12437253906,479.17789309315253,459.48790514259218,-153.80417889820868,{"$f":"SUM(AF734:AF735)","v":1942.8722420067054},1685.7930554529244,915.84662616067976,423.22359563370867,769.70928649160999,386.4098207730047,-850.25045642590476,612.51063871624285,392.39372557792711,495.94911935141283,475.56998182258286,-159.18732515964598,null,null,{"$f":"SUM(G736:R736)","v":6677.4400000012101},{"$f":"SUM(T736:AE736)","v":6851.0534400012048},{"$f":"SUM(AF736:AQ736)","v":7090.8403104012496},{"$f":"AW734","v":2.5999999999999999E-2},{"$f":"AX734","v":3.5000000000000003E-2}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,{"$f":"G230-G484","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G738*(1+$AW738)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T738*(1+$AX$738)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G738:R738)","v":0},{"$f":"SUM(T738:AE738)","v":0},{"$f":"SUM(AF738:AQ738)","v":0},1.4999999999999999E-2,1.7000000000000001E-2]
[null,830,null,null,"Wyoming",null,{"$f":"G231-G485","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T739*(1+$AX$739)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G739:R739)","v":0},{"$f":"SUM(T739:AE739)","v":0},{"$f":"SUM(AF739:AQ739)","v":0},1.4999999999999999E-2,1.7000000000000001E-2]
[null,831,null,null,"Total",null,{"$f":"G232-G486","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T738:T739)","v":0},0,0,{"$f":"SUM(W738:W739)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF738:AF739)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G740:R740)","v":0},{"$f":"SUM(T740:AE740)","v":0},{"$f":"SUM(AF740:AQ740)","v":0},{"$f":"AW738","v":1.4999999999999999E-2},{"$f":"AX738","v":1.7000000000000001E-2}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,{"$f":"G234-G488","v":0},0,0,0,155.59,0,-155.59,0,0,0,0,0,null,{"$f":"G742*(1+$AW742)","v":0},0,0,0,158.70180000000002,0,-158.70180000000002,0,0,0,0,0,{"$f":"T742*(1+$AX$742)","v":0},0,0,0,160.1301162,0,-160.1301162,0,0,0,0,0,null,null,{"$f":"SUM(G742:R742)","v":0},{"$f":"SUM(T742:AE742)","v":0},{"$f":"SUM(AF742:AQ742)","v":0},0.02,8.9999999999999993E-3]
[null,834,null,null,"Wyoming",null,{"$f":"G235-G489","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T743*(1+$AX$743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G743:R743)","v":0},{"$f":"SUM(T743:AE743)","v":0},{"$f":"SUM(AF743:AQ743)","v":0},0.02,8.9999999999999993E-3]
[null,835,null,null,"Total",null,{"$f":"G236-G490","v":0},0,0,0,155.59,0,-155.59,0,0,0,0,0,null,{"$f":"SUM(T742:T743)","v":0},0,0,{"$f":"SUM(W742:W743)","v":0},158.70180000000002,0,-158.70180000000002,0,0,0,0,0,{"$f":"SUM(AF742:AF743)","v":0},0,0,0,160.1301162,0,-160.1301162,0,0,0,0,0,null,null,{"$f":"SUM(G744:R744)","v":0},{"$f":"SUM(T744:AE744)","v":0},{"$f":"SUM(AF744:AQ744)","v":0},{"$f":"AW742","v":0.02},{"$f":"AX742","v":8.9999999999999993E-3}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,{"$f":"G238-G492","v":1508051.4288721855},-323471.58525176242,864884.07046947686,608466.94135395309,316990.70166394231,318435.64898177935,203811.57123459043,423995.8794664492,417286.48832148692,499403.92875753168,402064.52317755378,554001.88739202952,null,{"$f":"G746*(1+$AW746)","v":1536704.4060207568},-329617.54537154589,881316.86780839681,620027.81323967816,323013.52499555721,324485.92631243315,207683.99108804762,432051.80117631168,425214.93159959512,508892.60340392473,409703.74911792728,564527.92325247801,{"$f":"T746*(1+$AX$746)","v":1553608.1544869849},-333243.33837063285,891011.35335428908,626848.11918531451,326566.67377050832,328055.27150186989,209968.51499001612,436804.37098925107,429892.2958471906,514490.42204136786,414210.49035822443,570737.73040825524,null,null,{"$f":"SUM(G746:R746)","v":5793921.4844392156},{"$f":"SUM(T746:AE746)","v":5904005.9926435621},{"$f":"SUM(AF746:AQ746)","v":5968950.0585626382},1.9E-2,1.0999999999999999E-2]
[null,838,null,null,"Wyoming",null,{"$f":"G239-G493","v":38940.02640712999},-12798.537747508448,16751.864652949884,11791.603849438729,6338.6339793270372,6105.8388603450412,7872.5579497979861,8970.1250584851859,9589.3171993588985,12812.969290882758,9513.5930105933421,12860.873049983449,null,39679.886908865454,-13041.709964711106,17070.150081355929,12015.644322578064,6459.0680249342504,6221.8497986915963,8022.1365508441468,9140.5574345964033,9771.5142261467172,13056.415707409529,9694.3512777946144,13105.229637933133,{"$f":"T747*(1+$AX$747)","v":40116.365664862969},-13185.168774322927,17257.921732250841,12147.816410126421,6530.1177732085262,6290.2901464772031,8110.3800529034315,9241.1035663769635,9879.000882634331,13200.036280191032,9800.9891418503539,13249.387163950396,null,null,{"$f":"SUM(G747:R747)","v":128748.86556078386},{"$f":"SUM(T747:AE747)","v":131195.09400643871},{"$f":"SUM(AF747:AQ747)","v":132638.24004050955},1.9E-2,1.0999999999999999E-2]
[null,839,null,null,"Total",null,{"$f":"G240-G494","v":1546991.4552793154},-336270.12299927085,881635.93512242683,620258.54520339181,323329.33564326935,324541.48784212442,211684.12918438844,432966.00452493434,426875.80552084575,512216.8980484145,411578.11618814716,566862.76044201304,null,{"$f":"SUM(T746:T747)","v":1576384.2929296223},-342659.25533625699,898387.01788975275,{"$f":"SUM(W746:W747)","v":632043.45756225626},329472.59302049148,330707.77611112472,215706.12763889178,441192.35861090809,434986.44582574186,521949.01911133429,419398.10039572191,577633.15289041109,{"$f":"SUM(AF746:AF747)","v":1593724.520151848},-346428.5071449558,908269.27508653991,638995.93559544091,333096.79154371686,334345.56164834712,218078.89504291955,446045.47455562802,439771.29672982491,527690.45832155889,424011.47950007475,583987.11757220561,null,null,{"$f":"SUM(G748:R748)","v":5922670.3500000006},{"$f":"SUM(T748:AE748)","v":6035201.08665},{"$f":"SUM(AF748:AQ748)","v":6101588.2986031491},{"$f":"AW746","v":1.9E-2},{"$f":"AX746","v":1.0999999999999999E-2}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"G242-G496","v":58440.99},7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,null,{"$f":"G750*(1+$AW750)","v":60135.778709999991},7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,7964.4599999999991,{"$f":"T750*(1+$AX$750)","v":61278.358505489989},8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,8115.7847399999982,null,null,{"$f":"SUM(G750:R750)","v":143580.99},{"$f":"SUM(T750:AE750)","v":147744.83870999992},{"$f":"SUM(AF750:AQ750)","v":150551.99064549},2.9000000000000001E-2,1.9E-2]
[null,842,null,null,"Wyoming",null,{"$f":"G243-G497","v":0},12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,12579.42,null,0,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,12944.223179999999,{"$f":"T751*(1+$AX$751)","v":0},13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,13190.163420419998,null,null,{"$f":"SUM(G751:R751)","v":138373.62},{"$f":"SUM(T751:AE751)","v":142386.45497999998},{"$f":"SUM(AF751:AQ751)","v":145091.79762461997},2.9000000000000001E-2,1.9E-2]
[null,843,null,null,"Total",null,{"$f":"G244-G498","v":58440.99},20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,20319.419999999998,null,{"$f":"SUM(T750:T751)","v":60135.778709999991},20908.68318,20908.68318,{"$f":"SUM(W750:W751)","v":20908.68318},20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,20908.68318,{"$f":"SUM(AF750:AF751)","v":61278.358505489989},21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,21305.948160419997,null,null,{"$f":"SUM(G752:R752)","v":281954.60999999987},{"$f":"SUM(T752:AE752)","v":290131.29368999996},{"$f":"SUM(AF752:AQ752)","v":295643.78827010997},{"$f":"AW750","v":2.9000000000000001E-2},{"$f":"AX750","v":1.9E-2}]
[null,844,932,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"G246-G500","v":235523.74178509816},486977.24372348102,407831.88473477407,359242.95207876526,-166616.54141264604,235566.49730740319,172761.91316454648,389900.52050723875,510383.8133756225,864783.16843163117,234664.87349037942,214497.42942683597,null,{"$f":"G754*(1+$AW754)","v":239056.59791187462},494281.90237933322,413949.36300579563,364631.59635994671,-169115.78953383572,239099.9947670142,175353.34186201467,395749.02831484727,518039.57057625678,877754.91595810559,238184.84659273509,217714.89086823849,{"$f":"T754*(1+$AX$754)","v":240251.88090143396},496753.31189122982,416019.10982082458,366454.75434174639,-169961.36848150488,240295.49474084924,176230.10857132473,397727.77345642145,520629.768429138,882143.69053789601,239375.77082569874,218803.46532257966,null,null,{"$f":"SUM(G754:R754)","v":3945517.49661313},{"$f":"SUM(T754:AE754)","v":4004700.259062326},{"$f":"SUM(AF754:AQ754)","v":4024723.7603576384},1.4999999999999999E-2,5.0000000000000001E-3]
[null,846,null,null,"Wyoming",null,{"$f":"G247-G501","v":19561.890745062145},12998.858105567479,7835.863938859321,8382.8707754184652,-1678.5490244636551,10118.2672545037,2174.5050877796484,11013.494733454749,78848.87872475668,17852.34946378036,1205.0900814629183,919.64350068813008,null,19855.319106238076,13193.840977150989,7953.4018979422099,8508.6138370497411,-1703.7272598306097,10270.041263321255,2207.1226640963428,11178.697154456569,80031.611905628029,18120.134705737062,1223.166432684862,933.43815319845191,{"$f":"T755*(1+$AX$755)","v":19954.595701769264},13259.810182036743,7993.1689074319202,8551.1569062349881,-1712.2458961297625,10321.39146963786,2218.1582774168241,11234.590640228851,80431.769965156156,18210.735379265745,1229.2822648482861,938.10534396444405,null,null,{"$f":"SUM(G755:R755)","v":169233.16338686994},{"$f":"SUM(T755:AE755)","v":171771.660837673},{"$f":"SUM(AF755:AQ755)","v":172630.51914186132},1.4999999999999999E-2,5.0000000000000001E-3]
[null,847,null,null,"Total",null,{"$f":"G248-G502","v":255085.63253016028},499976.10182904854,415667.74867363338,367625.82285418373,-168295.0904371097,245684.76456190689,174936.41825232614,400914.01524069352,589232.69210037915,882635.51789541147,235869.96357184232,215417.07292752413,null,{"$f":"SUM(T754:T755)","v":258911.9170181127},507475.74335648422,421902.76490373781,{"$f":"SUM(W754:W755)","v":373140.21019699646},-170819.51679366632,249370.03603033547,177560.464526111,406927.72546930384,598071.18248188484,895875.0506638427,239408.01302541996,218648.32902143695,{"$f":"SUM(AF754:AF755)","v":260206.47660320322},510013.12207326654,424012.27872825653,375005.91124798136,-171673.61437763463,250616.88621048711,178448.26684874156,408962.36409665027,601061.53839429421,900354.42591716175,240605.05309054704,219741.57066654411,null,null,{"$f":"SUM(G756:R756)","v":4114750.6599999997},{"$f":"SUM(T756:AE756)","v":4176471.9199000001},{"$f":"SUM(AF756:AQ756)","v":4197354.2794994991},{"$f":"AW754","v":1.4999999999999999E-2},{"$f":"AX754","v":5.0000000000000001E-3}]
[null,{"$f":"+B756+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G710:G756)/2","v":2993471.736260457},{"$f":"SUM(H710:H756)/2","v":2157069.8204990774},760859.21315142792,1322839.2808088008,-1546501.7834115536,610184.68425888952,-245700.54914629695,462089.87470703421,317232.7922123071,-176062.690167294,-112021.87446521567,{"$f":"SUM(R710:R756)/2","v":434487.44529237243},null,{"$f":"SUM(T710:T756)/2","v":3060265.8387617506},2188230.8307058099,810609.0872708722,{"$f":"SUM(W710:W756)/2","v":1364207.429489777},-1556540.2905638667,637725.08713647025,-208697.36641753395,493369.38307990984,351286.85380275117,-142302.16770689638,-84329.601687999209,454914.5998989612,{"$f":"SUM(AF710:AF756)/2","v":3105225.2437924142},2210830.4931277274,846322.73545753059,1392819.8810723096,-1561765.8343517289,660062.45463333116,-179393.94146743324,515237.91800525278,373305.06013172091,-122124.43281597743,-65152.923686898255,469645.83539320319,null,null,{"$f":"SUM(G759:R759)","v":6977947.9500000048},{"$f":"SUM(T759:AE759)","v":7368739.6837700056},{"$f":"SUM(AF759:AQ759)","v":7645012.4892914528}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G754+G750+G746+G742+G738+G734+G730+G726+G722+G718+G714+G710","v":2948137.0506424061},2102784.3890220486,753398.48845637683,1290237.4915738266,-1554356.7401953042,582747.57919042907,-370813.73965439561,417566.00806697417,225690.16916651625,-189359.21280646735,-120150.64088679639,{"$f":"+R754+R750+R746+R742+R738+R734+R730+R726+R722+R718+R714+R710","v":403394.17773394543},null,{"$f":"+T754+T750+T746+T742+T738+T734+T730+T726+T722+T718+T714+T710","v":3013842.2079074788},2133025.1620728737,801688.50273501803,{"$f":"+W754+W750+W746+W742+W738+W734+W730+W726+W722+W718+W714+W710","v":1330309.2843636069},-1565215.0061022812,609117.09935683012,-337130.26937549812,447159.10014941223,257295.73469458529,-157119.77029250519,-93643.726635054671,422771.94614358561,{"$f":"+AF754+AF750+AF746+AF742+AF738+AF734+AF730+AF726+AF722+AF718+AF714+AF710","v":3058223.5722009889},2154987.4844554416,836351.11028241063,1358037.8723985369,-1571043.8873452223,630575.58421396988,-310530.77097307699,467785.08654111152,277975.36581223842,-137964.92825438469,-75330.107226117674,436709.3225979766,null,null,{"$f":"SUM(G760:R760)","v":6489275.0203095609},{"$f":"SUM(T760:AE760)","v":6862100.2650180496},{"$f":"SUM(AF760:AQ760)","v":7125775.704703873}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G755+G751+G747+G743+G739+G735+G731+G727+G723+G719+G715+G711","v":45334.685618050411},54285.431477030004,7460.7246950509843,32601.789234974236,7854.9567837504155,27437.105068460409,125113.19050809863,44523.866640060151,91542.623045790635,13296.522639173385,8128.7664215806926,{"$f":"+R755+R751+R747+R743+R739+R735+R731+R727+R723+R719+R715+R711","v":31093.267558426902},null,{"$f":"+T755+T751+T747+T743+T739+T735+T731+T727+T723+T719+T715+T711","v":46423.630854271199},55205.668632935492,8920.5845358540719,33898.145126169919,8674.7155384143243,28607.987779639916,128432.90295796437,46210.282930497524,93991.119108166124,14817.602585608662,9314.1249470556668,32142.653755375562,{"$f":"+AF755+AF751+AF747+AF743+AF739+AF735+AF731+AF727+AF723+AF719+AF715+AF711","v":47001.671591425584},55843.008672285876,9971.6251751196869,34782.00867377298,9278.0529934938422,29486.870419361236,131136.82950564369,47452.831464141076,95329.694319482544,15840.495438407732,10177.183539219224,32936.512795226554,null,null,{"$f":"SUM(G761:R761)","v":488672.92969044682},{"$f":"SUM(T761:AE761)","v":506639.41875195282},{"$f":"SUM(AF761:AQ761)","v":519236.78458758001}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G521+G624+G677+G705+G759","v":9634591.9416982457},{"$f":"H521+H624+H677+H705+H759","v":9741642.7787784133},6155390.7217261577,6497003.7233522739,3021599.2721693176,4492093.4432815257,3451297.7308482062,4530463.4672476565,4222097.4628535872,4561892.1899256492,5982587.2138051121,{"$f":"R521+R624+R677+R705+R759","v":7645298.9943138575},null,{"$f":"T521+T624+T677+T705+T759","v":9827695.6945595369},9919845.1960039195,6313068.4581406713,{"$f":"W521+W624+W677+W705+W759","v":6640770.3472802918},3100157.3594472557,4597498.07125514,3559971.0243463041,4641423.0398748107,4335372.4319403712,4685309.5974997403,6127201.5890141036,7813064.9855778562,{"$f":"AF521+AF624+AF677+AF705+AF759","v":9951565.6224890519},10020565.063348921,6408260.4742426202,6729229.9689642871,3144514.2346388279,4661950.8106817799,3628615.0665328521,4706348.6614250289,4400123.4279242661,4759219.9508508984,6211766.7114557913,7912748.8572946191,null,null,{"$f":"SUM(G762:R762)","v":69935958.939999998},{"$f":"SUM(T762:AE762)","v":71561377.79494001},{"$f":"SUM(AF762:AQ762)","v":72534908.849848956}]

{"sheet":"EXPENSES","index":6,"n_rows":450,"n_cols":13,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast",null,"HOT"]
[null,null,null,null,null,"Expense Dec 2017","Expense Dec 2018","Expense Dec 2019","Expense Dec 2020",null,{"$f":"+'Control Panel'!B28","v":"Expense Dec 2020"},"Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,20573059.9417121,26088138.367648695,26088138.367648695,26088138.367648695,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M16,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M16,FALSE))","v":26088138.367648695},{"$f":"+K16-G16","v":0},11]
[517,null,null,"Wyoming",null,751115.9782879008,948513.5423513006,948513.5423513006,948513.5423513006,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M17,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M17,FALSE))","v":948513.5423513006},{"$f":"+K17-G17","v":0},12]
[518,null,null,"Total",null,21324175.920000002,{"$f":"SUM(G16:G17)","v":27036651.909999996},27036651.909999996,27036651.909999996,null,27036651.909999996,{"$f":"+K18-G18","v":0},13]
[519,null,null,null,null,null,null,null,null,null,"",null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,"",null,15]
[521,null,null,"Utah",null,311269.64999999997,0,0,0,null,0,{"$f":"+K21-G21","v":0},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,311269.64999999997,{"$f":"SUM(G21:G22)","v":0},0,0,null,0,{"$f":"+K23-G23","v":0},18]
[524,null,null,null,null,null,null,null,null,null,"",null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,"",null,20]
[526,null,null,"Utah",null,24917407.16,27234568.130628396,27234568.130628396,27234568.130628396,null,27234568.130628396,{"$f":"+K26-G26","v":0},21]
[527,null,null,"Wyoming",null,0,989679.74937159987,989679.74937159987,989679.74937159987,null,989679.74937159987,{"$f":"+K27-G27","v":0},22]
[528,null,null,"Total",null,24917407.16,{"$f":"SUM(G26:G27)","v":28224247.879999995},28224247.879999995,28224247.879999995,null,28224247.879999995,{"$f":"+K28-G28","v":0},23]
[529,null,null,null,null,null,null,null,null,null,"",null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,"",null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,"",null,27]
[533,null,null,null,"Commodity",null,null,null,null,null,"",null,28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,"",null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,"",null,32]
[538,null,null,"Utah",null,501.32868340000005,268714.18349999998,268714.18349999998,268714.18349999998,null,268714.18349999998,{"$f":"+K38-G38","v":0},33]
[539,null,null,"Wyoming",null,16.661316600000021,9155.8165000000154,9155.8165000000154,9155.8165000000154,null,9155.8165000000154,{"$f":"+K39-G39","v":0},34]
[540,null,null,"Total",null,517.99,{"$f":"SUM(G38:G39)","v":277870},277870,277870,null,277870,{"$f":"+K40-G40","v":0},35]
[541,null,null,null,null,null,null,null,null,null,"",null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,"",null,37]
[543,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K43-G43","v":0},38]
[544,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K44-G44","v":0},39]
[545,null,null,"Total",null,0,{"$f":"SUM(G43:G44)","v":0},0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,"",null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,"",null,42]
[548,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K48-G48","v":0},43]
[549,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K49-G49","v":0},44]
[550,null,null,"Total",null,0,{"$f":"SUM(G48:G49)","v":0},0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,"",null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,"",null,47]
[553,null,null,"Utah",null,119925534.29720469,127175136.06054309,127175136.06054309,127175136.06054309,null,127175136.06054309,{"$f":"+K53-G53","v":0},48]
[554,null,null,"Wyoming",null,4247459.4927952997,4543960.8694569068,4543960.8694569068,4543960.8694569068,null,4543960.8694569068,{"$f":"+K54-G54","v":0},49]
[555,null,null,"Total",null,124172993.78999999,{"$f":"SUM(G53:G54)","v":131719096.92999999},131719096.92999999,131719096.92999999,null,131719096.92999999,{"$f":"+K55-G55","v":0},50]
[556,null,null,null,null,null,null,null,null,null,"",null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,"",null,52]
[558,null,null,"Utah",null,0,49587.805,49587.805,49587.805,null,49587.805,{"$f":"+K58-G58","v":0},53]
[559,null,null,"Wyoming",null,0,1912.1949999999997,1912.1949999999997,1912.1949999999997,null,1912.1949999999997,{"$f":"+K59-G59","v":0},54]
[560,null,null,"Total",null,0,{"$f":"SUM(G58:G59)","v":51500},51500,51500,null,51500,{"$f":"+K60-G60","v":0},55]
[561,null,null,null,null,null,null,null,null,null,"",null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,"",null,57]
[563,null,null,"Utah",null,1280667.5965049998,0,0,0,null,0,{"$f":"+K63-G63","v":0},58]
[564,null,null,"Wyoming",null,47189.803495000058,0,0,0,null,0,{"$f":"+K64-G64","v":0},59]
[565,null,null,"Total",null,1327857.3999999999,{"$f":"SUM(G63:G64)","v":0},0,0,null,0,{"$f":"+K65-G65","v":0},60]
[566,null,null,null,null,null,null,null,null,null,"",null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,"",null,62]
[568,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K68-G68","v":0},63]
[569,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K69-G69","v":0},64]
[570,null,null,"Total",null,0,{"$f":"SUM(G68:G69)","v":0},0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,"",null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,"",null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,-6988002.4825362936,6393758.4929243987,6393758.4929243987,6393758.4929243987,null,6393758.4929243987,{"$f":"+K73-G73","v":0},68]
[574,null,null,"Wyoming",null,-333710.48746370198,242539.35707560164,242539.35707560164,242539.35707560164,null,242539.35707560164,{"$f":"+K74-G74","v":0},69]
[575,null,null,"Total",null,-7321712.9699999951,{"$f":"SUM(G73:G74)","v":6636297.8500000006},6636297.8500000006,6636297.8500000006,null,6636297.8500000006,{"$f":"+K75-G75","v":0},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,"",null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,"",null,72]
[578,null,null,"Utah",null,0,-6957580.6032697996,-6957580.6032697996,-6957580.6032697996,null,-6957580.6032697996,{"$f":"+K78-G78","v":0},73]
[579,null,null,"Wyoming",null,0,-225017.14673020027,-225017.14673020027,-225017.14673020027,null,-225017.14673020027,{"$f":"+K79-G79","v":0},74]
[580,null,null,"Total",null,0,{"$f":"SUM(G78:G79)","v":-7182597.75},-7182597.75,-7182597.75,null,-7182597.75,{"$f":"+K80-G80","v":0},75]
[581,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M81,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M81,FALSE))","v":""},null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,"",null,77]
[583,null,null,"Utah",null,70911454.520070195,76130611.003615797,76130611.003615797,76130611.003615797,null,76130611.003615797,{"$f":"+K83-G83","v":0},78]
[584,null,null,"Wyoming",null,2569744.0599297993,2813629.1163842021,2813629.1163842021,2813629.1163842021,null,2813629.1163842021,{"$f":"+K84-G84","v":0},79]
[585,null,null,"Total",null,73481198.579999998,{"$f":"SUM(G83:G84)","v":78944240.120000005},78944240.120000005,78944240.120000005,null,78944240.120000005,{"$f":"+K85-G85","v":0},80]
[586,null,null,null,null,null,null,null,null,null,"",null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,"",null,82]
[588,null,null,"Utah",null,-74590296.669899002,-67873977.838076502,-67873977.838076502,-67873977.838076502,null,-67873977.838076502,{"$f":"+K88-G88","v":0},83]
[589,null,null,"Wyoming",null,-2447988.1101010013,-2346970.0119235022,-2346970.0119235022,-2346970.0119235022,null,-2346970.0119235022,{"$f":"+K89-G89","v":0},84]
[590,null,null,"Total",null,-77038284.780000001,{"$f":"SUM(G88:G89)","v":-70220947.850000009},-70220947.850000009,-70220947.850000009,null,-70220947.850000009,{"$f":"+K90-G90","v":0},85]
[591,null,null,null,null,null,null,null,null,null,"",null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,"",null,87]
[593,null,null,"Utah",null,3829995.61668,3035581.8982420997,3035581.8982420997,3035581.8982420997,null,3035581.8982420997,{"$f":"+K93-G93","v":0},88]
[594,null,null,"Wyoming",null,138806.38331999991,109371.05175789993,109371.05175789993,109371.05175789993,null,109371.05175789993,{"$f":"+K94-G94","v":0},89]
[595,null,null,"Total",null,3968802,{"$f":"SUM(G93:G94)","v":3144952.9499999997},3144952.9499999997,3144952.9499999997,null,3144952.9499999997,{"$f":"+K95-G95","v":0},90]
[596,null,null,null,null,null,null,null,null,null,"",null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,"",null,92]
[598,null,null,"Utah",null,310247092.58867115,254887826.34345165,254887826.34345165,254887826.34345165,null,254887826.34345165,{"$f":"+K98-G98","v":0},93]
[599,null,null,"Wyoming",null,11198142.051328894,9158183.3765484039,9158183.3765484039,9158183.3765484039,null,9158183.3765484039,{"$f":"+K99-G99","v":0},94]
[600,null,null,"Total",null,321445234.64000005,{"$f":"SUM(G98:G99)","v":264046009.72000006},264046009.72000006,264046009.72000006,null,264046009.72000006,{"$f":"+K100-G100","v":0},95]
[601,null,null,null,null,null,null,null,null,null,"",null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,"",null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,0,{"$f":"SUM(G103:G104)","v":0},0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,"",null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,"",null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,0,{"$f":"SUM(G108:G109)","v":0},0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,"",null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,"",null,107]
[613,null,null,"Utah",null,66406271.801191397,65531574.027230591,65531574.027230591,65531574.027230591,null,65531574.027230591,{"$f":"+K113-G113","v":0},108]
[614,null,null,"Wyoming",null,2404857.5888085989,2369387.7827694006,2369387.7827694006,2369387.7827694006,null,2369387.7827694006,{"$f":"+K114-G114","v":0},109]
[615,null,null,"Total",null,68811129.390000001,{"$f":"SUM(G113:G114)","v":67900961.809999987},67900961.809999987,67900961.809999987,null,67900961.809999987,{"$f":"+K115-G115","v":0},110]
[616,null,null,null,null,null,null,null,null,null,"",null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,"",null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,0,{"$f":"SUM(G118:G119)","v":0},0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,"",null,116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,"",null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,0,{"$f":"G31","v":0},0,0,null,0,{"$f":"+K123-G123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,536824955.34828264,{"$f":"G16+G21+G26+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103++G108+G113+G118","v":511963937.87143838},511963937.87143838,511963937.87143838,null,511963937.87143838,0,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,0,{"$f":"+G109","v":0},0,0,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,18575633.42171739,{"$f":"G17+G22+G27+G34+G39+G44+G49+G54+G59+G64+G69+G74+G79+G84+G89+G94+G99+G104+G114+G119","v":18614345.698561613},18614345.698561613,18614345.698561613,null,18614345.698561613,0,121]
[627,null,"Utah Timing Differences",null,null,-360521.46434062719,2836397.708393693,2845700.9483937025,2845700.9483937025,null,2845700.9483937025,9303.2400000095367,122]
[628,null,"Wyoming Timing Differences",null,null,909617.26029350981,-164553.18841680884,-164553.18841680884,-164553.18841680884,null,-164553.18841680884,0,123]
[629,null,null,null,null,null,null,null,null,null,"",null,124]
[630,null,null,null,null,null,null,null,null,null,"",null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,555949684.56595278,{"$f":"G18+G23+G28+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110+G115+G120+G127+G128","v":533250128.08997691},533259431.32997692,533259431.32997692,null,533259431.32997692,{"$f":"+K131-G131","v":9303.2400000095367},126]
[632,null,null,null,null,null,null,null,null,null,"",null,127]
[633,null,null,null,null,null,null,null,null,null,"",null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,"",null,129]
[635,null,null,null,null,null,null,null,null,null,"",null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,"",null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-14233,-15323,{"$f":"'PROJECTED EXPENSES'!AU10","v":-15169.769999999999},{"$f":"'PROJECTED EXPENSES'!AV10","v":-15018.0723},null,-15018.0723,{"$f":"+K138-G138","v":304.92770000000019},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-893091.92999999993,-871563.90999999992,{"$f":"'PROJECTED EXPENSES'!AU11","v":-862848.27089999989},{"$f":"'PROJECTED EXPENSES'!AV11","v":-854219.788191},null,-854219.788191,{"$f":"+K139-G139","v":17344.121808999917},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,"",null,135]
[641,null,"Total Production Expenses",null,null,-907324.92999999993,-886886.90999999992,{"$f":"SUM(H138:H139)","v":-878018.04089999991},{"$f":"SUM(I138:I139)","v":-869237.860491},null,-869237.860491,{"$f":"+K141-G141","v":17649.049508999917},136]
[642,null,null,null,null,null,null,null,null,null,"",null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,"",null,138]
[644,null," ",null,null,null,null,null,null,null,"",null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M145,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M145,FALSE))","v":""},null,140]
[646,null,null,"Utah",null,11130355.119999999,6305722.6899999985,{"$f":"'PROJECTED EXPENSES'!AU18","v":6372587.6205244903},{"$f":"'PROJECTED EXPENSES'!AV18","v":6404800.3686696887},null,6404800.3686696887,{"$f":"+K146-G146","v":99077.678669690154},141]
[647,null,null,"Wyoming",null,643277.56000000017,469827.29,{"$f":"'PROJECTED EXPENSES'!AU19","v":474809.26758588076},{"$f":"'PROJECTED EXPENSES'!AV19","v":477209.37759841152},null,477209.37759841152,{"$f":"+K147-G147","v":7382.087598411541},142]
[648,null,null,"Total",null,11773632.68,{"$f":"SUM(G146:G147)","v":6775549.9799999986},{"$f":"SUM(H146:H147)","v":6847396.8881103713},{"$f":"SUM(I146:I147)","v":6882009.7462681001},null,6882009.7462681001,{"$f":"+K148-G148","v":106459.76626810152},143]
[649,null,null,null,null,null,null,null,null,null,"",null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,"",null,145]
[651,null,null,"Utah",null,1879996.2199999997,1535693.9200000002,{"$f":"'PROJECTED EXPENSES'!AU23","v":1545730.5155306794},{"$f":"'PROJECTED EXPENSES'!AV23","v":1538025.6423712014},null,1538025.6423712014,{"$f":"+K151-G151","v":2331.7223712012637},146]
[652,null,null,"Wyoming",null,30806.410000000003,45936.829999999994,{"$f":"'PROJECTED EXPENSES'!AU24","v":46237.052184034939},{"$f":"'PROJECTED EXPENSES'!AV24","v":46006.578230932028},null,46006.578230932028,{"$f":"+K152-G152","v":69.748230932033039},147]
[653,null,null,"Total",null,1910802.6299999997,{"$f":"SUM(G151:G152)","v":1581630.7500000002},{"$f":"SUM(H151:H152)","v":1591967.5677147142},{"$f":"SUM(I151:I152)","v":1584032.2206021335},null,1584032.2206021335,{"$f":"+K153-G153","v":2401.4706021333113},148]
[654,null,null,null,null,null,null,null,null,null,"",null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,"",null,150]
[656,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU28","v":0},{"$f":"'PROJECTED EXPENSES'!AV28","v":0},null,0,{"$f":"+K156-G156","v":0},151]
[657,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU29","v":0},{"$f":"'PROJECTED EXPENSES'!AV29","v":-6.1259999999999994},null,-6.1259999999999994,{"$f":"+K157-G157","v":-6.1259999999999994},152]
[658,null,null,"Total",null,0,{"$f":"SUM(G156:G157)","v":0},{"$f":"SUM(H156:H157)","v":0},{"$f":"SUM(I156:I157)","v":-6.1259999999999994},null,-6.1259999999999994,{"$f":"+K158-G158","v":-6.1259999999999994},153]
[659,null,null,null,null,null,null,null,null,null,"",null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,"",null,155]
[661,null,null,"Utah",null,14233,0,{"$f":"'PROJECTED EXPENSES'!AU33","v":0},{"$f":"'PROJECTED EXPENSES'!AV33","v":0},null,0,{"$f":"+K161-G161","v":0},156]
[662,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU34","v":0},{"$f":"'PROJECTED EXPENSES'!AV34","v":0},null,0,{"$f":"+K162-G162","v":0},157]
[663,null,null,"Total",null,14233,{"$f":"SUM(G161:G162)","v":0},{"$f":"SUM(H161:H162)","v":0},{"$f":"SUM(I161:I162)","v":0},null,0,{"$f":"+K163-G163","v":0},158]
[664,null,null,null,null,null,null,null,null,null,"",null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,"",null,160]
[666,null,null,"Utah",null,12278206.640000001,13209591.120000001,{"$f":"'PROJECTED EXPENSES'!AU38","v":13319449.553740075},{"$f":"'PROJECTED EXPENSES'!AV38","v":13237711.757384798},null,13237711.757384798,{"$f":"+K166-G166","v":28120.637384796515},161]
[667,null,null,"Wyoming",null,451742.14,618722.41,{"$f":"'PROJECTED EXPENSES'!AU39","v":623868.05563467613},{"$f":"'PROJECTED EXPENSES'!AV39","v":620039.54906777281},null,620039.54906777281,{"$f":"+K167-G167","v":1317.1390677727759},162]
[668,null,null,"Total",null,12729948.780000001,{"$f":"SUM(G166:G167)","v":13828313.530000001},{"$f":"SUM(H166:H167)","v":13943317.60937475},{"$f":"SUM(I166:I167)","v":13857751.30645257},null,13857751.30645257,{"$f":"+K168-G168","v":29437.776452569291},163]
[669,null,null,null,null,null,null,null,null,null,"",null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,"",null,165]
[671,null,null,"Utah",null,2204987.8800000004,2735772.6799999997,{"$f":"'PROJECTED EXPENSES'!AU43","v":2754650.2036856026},{"$f":"'PROJECTED EXPENSES'!AV43","v":2713650.8521221136},null,2713650.8521221136,{"$f":"+K171-G171","v":-22121.827877886128},166]
[672,null,null,"Wyoming",null,139069.87000000002,84854.15,{"$f":"'PROJECTED EXPENSES'!AU44","v":85439.665104437197},{"$f":"'PROJECTED EXPENSES'!AV44","v":84168.00786737795},null,84168.00786737795,{"$f":"+K172-G172","v":-686.1421326220443},167]
[673,null,null,"Total",null,2344057.7500000005,{"$f":"SUM(G171:G172)","v":2820626.8299999996},{"$f":"SUM(H171:H172)","v":2840089.8687900398},{"$f":"SUM(I171:I172)","v":2797818.8599894913},null,2797818.8599894913,{"$f":"+K173-G173","v":-22807.970010508318},168]
[674,null,null,null,null,null,null,null,null,null,"",null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,"",null,170]
[676,null,null,"Utah",null,2725264.3499999996,2862576.65,{"$f":"'PROJECTED EXPENSES'!AU48","v":2874570.8492438984},{"$f":"'PROJECTED EXPENSES'!AV48","v":2811365.3421529206},null,2811365.3421529206,{"$f":"+K176-G176","v":-51211.307847079355},171]
[677,null,null,"Wyoming",null,214421.77,335334.78000000003,{"$f":"'PROJECTED EXPENSES'!AU49","v":336739.83308905136},{"$f":"'PROJECTED EXPENSES'!AV49","v":329335.66285831138},null,329335.66285831138,{"$f":"+K177-G177","v":-5999.11714168865},172]
[678,null,null,"Total",null,2939686.1199999996,{"$f":"SUM(G176:G177)","v":3197911.4299999997},{"$f":"SUM(H176:H177)","v":3211310.6823329497},{"$f":"SUM(I176:I177)","v":3140701.0050112321},null,3140701.0050112321,{"$f":"+K178-G178","v":-57210.424988767598},173]
[679,null,null,null,null,null,null,null,null,null,"",null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,"",null,175]
[681,null,null,"Utah",null,2960079.4000000004,2390883.58,{"$f":"'PROJECTED EXPENSES'!AU53","v":2399868.1069143261},{"$f":"'PROJECTED EXPENSES'!AV53","v":2345555.9297046489},null,2345555.9297046489,{"$f":"+K181-G181","v":-45327.650295351166},176]
[682,null,null,"Wyoming",null,118847.07999999999,107283.43,{"$f":"'PROJECTED EXPENSES'!AU54","v":107686.58257186058},{"$f":"'PROJECTED EXPENSES'!AV54","v":105249.49332562383},null,105249.49332562383,{"$f":"+K182-G182","v":-2033.9366743761639},177]
[683,null,null,"Total",null,3078926.4800000004,{"$f":"SUM(G181:G182)","v":2498167.0100000002},{"$f":"SUM(H181:H182)","v":2507554.6894861865},{"$f":"SUM(I181:I182)","v":2450805.4230302726},null,2450805.4230302726,{"$f":"+K183-G183","v":-47361.58696972765},178]
[684,null,null,null,null,null,null,null,null,null,"",null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,"",null,180]
[686,null,null,"Utah",null,7913746.8099999987,13799506.059999999,{"$f":"'PROJECTED EXPENSES'!AU58","v":14005718.69500511},{"$f":"'PROJECTED EXPENSES'!AV58","v":13863717.567634191},null,13863717.567634191,{"$f":"+K186-G186","v":64211.507634192705},181]
[687,null,null,"Wyoming",null,652900.72000000009,973956.8600000001,{"$f":"'PROJECTED EXPENSES'!AU59","v":988511.16430688195},{"$f":"'PROJECTED EXPENSES'!AV59","v":978488.8510784735},null,978488.8510784735,{"$f":"+K187-G187","v":4531.9910784733947},182]
[688,null,null,"Total",null,8566647.5299999993,{"$f":"SUM(G186:G187)","v":14773462.919999998},{"$f":"SUM(H186:H187)","v":14994229.859311992},{"$f":"SUM(I186:I187)","v":14842206.418712664},null,14842206.418712664,{"$f":"+K188-G188","v":68743.498712666333},183]
[689,null,null,null,null,null,null,null,null,null,"",null,184]
[690,881,"Rents",null,null,null,null,null,null,null,"",null,185]
[691,null,null,"Utah",null,42721.05,18124.170000000002,{"$f":"'PROJECTED EXPENSES'!AU63","v":18165.183000214947},{"$f":"'PROJECTED EXPENSES'!AV63","v":17704.421651448738},null,17704.421651448738,{"$f":"+K191-G191","v":-419.74834855126392},186]
[692,null,null,"Wyoming",null,1403.7900000000002,596.86,{"$f":"'PROJECTED EXPENSES'!AU64","v":598.210628431994},{"$f":"'PROJECTED EXPENSES'!AV64","v":583.03696703814273},null,583.03696703814273,{"$f":"+K192-G192","v":-13.82303296185728},187]
[693,null,null,"Total",null,44124.840000000004,{"$f":"SUM(G191:G192)","v":18721.030000000002},{"$f":"SUM(H191:H192)","v":18763.39362864694},{"$f":"SUM(I191:I192)","v":18287.458618486882},null,18287.458618486882,{"$f":"+K193-G193","v":-433.57138151312029},188]
[694,null,null,null,null,null,null,null,null,null,"",null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,"",null,190]
[696,null,null,"Utah",null,542083.92999999993,0,{"$f":"'PROJECTED EXPENSES'!AU68","v":0},{"$f":"'PROJECTED EXPENSES'!AV68","v":0},null,0,{"$f":"+K196-G196","v":0},191]
[697,null,null,"Wyoming",null,16345.48,0,{"$f":"'PROJECTED EXPENSES'!AU69","v":0},{"$f":"'PROJECTED EXPENSES'!AV69","v":0},null,0,{"$f":"+K197-G197","v":0},192]
[698,null,null,"Total",null,558429.40999999992,{"$f":"SUM(G196:G197)","v":0},{"$f":"SUM(H196:H197)","v":0},{"$f":"SUM(I196:I197)","v":0},null,0,{"$f":"+K198-G198","v":0},193]
[699,null,null,null,null,null,null,null,null,null,"",null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,"",null,{"$f":"+M199+1","v":195}]
[701,null,null,"Utah",null,88322.179999999978,0,{"$f":"'PROJECTED EXPENSES'!AU73","v":0},{"$f":"'PROJECTED EXPENSES'!AV73","v":0},null,0,{"$f":"+K201-G201","v":0},196]
[702,null,null,"Wyoming",null,2954.09,0,{"$f":"'PROJECTED EXPENSES'!AU74","v":0},{"$f":"'PROJECTED EXPENSES'!AV74","v":0},null,0,{"$f":"+K202-G202","v":0},197]
[703,null,null,"Total",null,91276.269999999975,{"$f":"SUM(G201:G202)","v":0},{"$f":"SUM(H201:H202)","v":0},{"$f":"SUM(I201:I202)","v":0},null,0,{"$f":"+K203-G203","v":0},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,"",null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,"",null,200]
[706,null,null,"Utah",null,8401730.8399999999,8284448.9800000004,{"$f":"'PROJECTED EXPENSES'!AU78","v":8460054.2312474921},{"$f":"'PROJECTED EXPENSES'!AV78","v":8451837.6636330988},null,8451837.6636330988,{"$f":"+K206-G206","v":167388.68363309838},201]
[707,null,null,"Wyoming",null,133672.81999999998,32555.649999999994,{"$f":"'PROJECTED EXPENSES'!AU79","v":33245.731272946105},{"$f":"'PROJECTED EXPENSES'!AV79","v":33213.442378403888},null,33213.442378403888,{"$f":"+K207-G207","v":657.79237840389396},202]
[708,null,null,"Total",null,8535403.6600000001,{"$f":"SUM(G206:G207)","v":8317004.6300000008},{"$f":"SUM(H206:H207)","v":8493299.9625204373},{"$f":"SUM(I206:I207)","v":8485051.1060115024},null,8485051.1060115024,{"$f":"+K208-G208","v":168046.47601150163},203]
[709,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M209,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M209,FALSE))","v":""},null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,"",null,205]
[711,null,null,"Utah",null,973056.72,1111180.1000000001,{"$f":"'PROJECTED EXPENSES'!AU83","v":1115372.2538484237},{"$f":"'PROJECTED EXPENSES'!AV83","v":1087922.6096320685},null,1087922.6096320685,{"$f":"+K211-G211","v":-23257.490367931547},206]
[712,null,null,"Wyoming",null,102474.85,36614.65,{"$f":"'PROJECTED EXPENSES'!AU84","v":36752.786244436153},{"$f":"'PROJECTED EXPENSES'!AV84","v":35848.289200611878},null,35848.289200611878,{"$f":"+K212-G212","v":-766.36079938812327},207]
[713,null,null,"Total",null,1075531.57,{"$f":"SUM(G211:G212)","v":1147794.75},{"$f":"SUM(H211:H212)","v":1152125.0400928599},{"$f":"SUM(I211:I212)","v":1123770.8988326804},null,1123770.8988326804,{"$f":"+K213-G213","v":-24023.851167319575},208]
[714,null,null,null,null,null,null,null,null,null,"",null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,"",null,210]
[716,null,null,"Utah",null,89094.399999999994,22001.440000000002,{"$f":"'PROJECTED EXPENSES'!AU88","v":22074.853027121251},{"$f":"'PROJECTED EXPENSES'!AV88","v":21528.360287927342},null,21528.360287927342,{"$f":"+K216-G216","v":-473.07971207266019},211]
[717,null,null,"Wyoming",null,81722.52,662.83999999999992,{"$f":"'PROJECTED EXPENSES'!AU89","v":665.05172300072388},{"$f":"'PROJECTED EXPENSES'!AV89","v":648.58747124050797},null,648.58747124050797,{"$f":"+K217-G217","v":-14.252528759491952},212]
[718,null,null,"Total",null,170816.91999999998,{"$f":"SUM(G216:G217)","v":22664.280000000002},{"$f":"SUM(H216:H217)","v":22739.904750121976},{"$f":"SUM(I216:I217)","v":22176.947759167851},null,22176.947759167851,{"$f":"+K218-G218","v":-487.332240832151},213]
[719,null,null,null,null,null,null,null,null,null,"",null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,"",null,215]
[721,null,null,"Utah",null,472098.05,1212218,{"$f":"'PROJECTED EXPENSES'!AU93","v":1219767.6601410052},{"$f":"'PROJECTED EXPENSES'!AV93","v":1192477.3839838996},null,1192477.3839838996,{"$f":"+K221-G221","v":-19740.616016100394},216]
[722,null,null,"Wyoming",null,72587.44,54636.759999999995,{"$f":"'PROJECTED EXPENSES'!AU94","v":54977.036228537821},{"$f":"'PROJECTED EXPENSES'!AV94","v":53747.016323925367},null,53747.016323925367,{"$f":"+K222-G222","v":-889.74367607462773},217]
[723,null,null,"Total",null,544685.49,{"$f":"SUM(G221:G222)","v":1266854.76},{"$f":"SUM(H221:H222)","v":1274744.696369543},{"$f":"SUM(I221:I222)","v":1246224.4003078251},null,1246224.4003078251,{"$f":"+K223-G223","v":-20630.359692174941},218]
[724,null,null,null,null,null,null,null,null,null,"",null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,"",null,220]
[726,null,null,"Utah",null,569715.0199999999,723207.35,{"$f":"'PROJECTED EXPENSES'!AU98","v":724887.14385491505},{"$f":"'PROJECTED EXPENSES'!AV98","v":707698.80257629848},null,707698.80257629848,{"$f":"+K226-G226","v":-15508.547423701501},221]
[727,null,null,"Wyoming",null,1965.9800000000005,29396.539999999994,{"$f":"'PROJECTED EXPENSES'!AU99","v":29464.819349273435},{"$f":"'PROJECTED EXPENSES'!AV99","v":28766.156978197556},null,28766.156978197556,{"$f":"+K227-G227","v":-630.38302180243772},222]
[728,null,null,"Total",null,571680.99999999988,{"$f":"SUM(G226:G227)","v":752603.89},{"$f":"SUM(H226:H227)","v":754351.96320418851},{"$f":"SUM(I226:I227)","v":736464.95955449599},null,736464.95955449599,{"$f":"+K228-G228","v":-16138.930445504026},223]
[729,null,null,null,null,null,null,null,null,null,"",null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,"",null,225]
[731,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU103","v":0},{"$f":"'PROJECTED EXPENSES'!AV103","v":0},null,0,{"$f":"+K231-G231","v":0},226]
[732,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU104","v":0},{"$f":"'PROJECTED EXPENSES'!AV104","v":0},null,0,{"$f":"+K232-G232","v":0},227]
[733,null,null,"Total",null,0,{"$f":"SUM(G231:G232)","v":0},{"$f":"SUM(H231:H232)","v":0},{"$f":"SUM(I231:I232)","v":0},null,0,{"$f":"+K233-G233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,"",null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,"",null,230]
[736,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU108","v":0},{"$f":"'PROJECTED EXPENSES'!AV108","v":0},null,0,{"$f":"+K236-G236","v":0},231]
[737,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU109","v":0},{"$f":"'PROJECTED EXPENSES'!AV109","v":0},null,0,{"$f":"+K237-G237","v":0},232]
[738,null,null,"Total",null,0,{"$f":"SUM(G236:G237)","v":0},{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},null,0,{"$f":"+K238-G238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,"",null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,"",null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,52285691.609999999,{"$f":"G146+G151+G156+G161+G166+G171+G176+G181+G186+G191+G196+G201+G206+G211+G216+G221+G226+G231+G236","v":54210926.74000001},{"$f":"H146+H151+H156+H161+H166+H171+H176+H181+H186+H191+H196+H201+H206+H211+H216+H221+H226+H231+H236","v":54832896.869763359},54393996.701804295,null,54393996.701804295,{"$f":"+K241-G241","v":183069.96180428565},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,2664192.5200000005,{"$f":"G147+G152+G157+G162+G167+G172+G177+G182+G187+G192+G197+G202+G207+G212+G217+G222+G227+G232+G237","v":2790379.0499999993},2818995.2559234495,2793297.9233463206,null,2793297.9233463206,{"$f":"+K242-G242","v":2918.8733463212848},237]
[743,null,null,null,null,null,null,null,null,null,"",null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,54949884.130000003,{"$f":"SUM(G241:G242)","v":57001305.790000007},{"$f":"SUM(H241:H242)","v":57651892.125686809},{"$f":"SUM(I241:I242)","v":57187294.625150613},null,57187294.625150613,{"$f":"+K244-G244","v":185988.83515060693},239]
[745,null,null,null,null,null,null,null,null,null,"",null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,"",null,241]
[747,null,null,null,null,null,null,null,null,null,"",null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,"",null,243]
[749,null,null,"Utah",null,1123201.22,538057.92000000004,{"$f":"'PROJECTED EXPENSES'!AU121","v":538214.96651839116},{"$f":"'PROJECTED EXPENSES'!AV121","v":523339.77106294769},null,523339.77106294769,{"$f":"+K249-G249","v":-14718.148937052349},244]
[750,null,null,"Wyoming",null,23973.87,15561.849999999999,{"$f":"'PROJECTED EXPENSES'!AU122","v":15566.392139928406},{"$f":"'PROJECTED EXPENSES'!AV122","v":15136.167898645432},null,15136.167898645432,{"$f":"+K250-G250","v":-425.68210135456684},245]
[751,null,null,"Total",null,1147175.0900000001,{"$f":"SUM(G249:G250)","v":553619.77},{"$f":"SUM(H249:H250)","v":553781.35865831957},{"$f":"SUM(I249:I250)","v":538475.93896159308},null,538475.93896159308,{"$f":"+K251-G251","v":-15143.831038406934},246]
[752,null,null,null,null,null,null,null,null,null,"",null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,"",null,248]
[754,null,null,"Utah",null,1931571.41,1329946.08,{"$f":"'PROJECTED EXPENSES'!AU126","v":1333333.420146008},{"$f":"'PROJECTED EXPENSES'!AV126","v":1303710.4371552318},null,1303710.4371552318,{"$f":"+K254-G254","v":-26235.642844768241},249]
[755,null,null,"Wyoming",null,66802.97,42937.94000000001,{"$f":"'PROJECTED EXPENSES'!AU127","v":43047.301883264394},{"$f":"'PROJECTED EXPENSES'!AV127","v":42090.909826919538},null,42090.909826919538,{"$f":"+K255-G255","v":-847.03017308047129},250]
[756,null,null,"Total",null,1998374.38,{"$f":"SUM(G254:G255)","v":1372884.02},{"$f":"SUM(H254:H255)","v":1376380.7220292725},{"$f":"SUM(I254:I255)","v":1345801.3469821513},null,1345801.3469821513,{"$f":"+K256-G256","v":-27082.673017848749},251]
[757,null,null,null,null,null,null,null,null,null,"",null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,"",null,253]
[759,null,null,"Utah",null,13163140.24,7462502.1699999999,{"$f":"'PROJECTED EXPENSES'!AU131","v":7455039.0414556554},{"$f":"'PROJECTED EXPENSES'!AV131","v":7215040.3358041169},null,7215040.3358041169,{"$f":"+K259-G259","v":-247461.83419588301},254]
[760,null,null,"Wyoming",null,550191.44000000006,219500.38,{"$f":"'PROJECTED EXPENSES'!AU132","v":219280.86119596424},{"$f":"'PROJECTED EXPENSES'!AV132","v":212221.59261688107},null,212221.59261688107,{"$f":"+K260-G260","v":-7278.7873831189354},255]
[761,null,null,"Total",null,13713331.68,{"$f":"SUM(G259:G260)","v":7682002.5499999998},{"$f":"SUM(H259:H260)","v":7674319.9026516192},{"$f":"SUM(I259:I260)","v":7427261.9284209982},null,7427261.9284209982,{"$f":"+K261-G261","v":-254740.62157900166},256]
[762,null,null,null,null,null,null,null,null,null,"",null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,"",null,258]
[764,null,null,"Utah",null,139298.02000000002,2461177.54,{"$f":"'PROJECTED EXPENSES'!AU136","v":2500959.6520294971},{"$f":"'PROJECTED EXPENSES'!AV136","v":2534933.461282135},null,2534933.461282135,{"$f":"+K264-G264","v":73755.92128213495},{"$f":"+M263+1","v":259}]
[765,null,null,"Wyoming",null,34517.85,106489.18999999999,{"$f":"'PROJECTED EXPENSES'!AU137","v":108210.46561610627},{"$f":"'PROJECTED EXPENSES'!AV137","v":109680.43004156087},null,109680.43004156087,{"$f":"+K265-G265","v":3191.2400415608863},260]
[766,null,null,"Total",null,173815.87000000002,{"$f":"SUM(G264:G265)","v":2567666.73},{"$f":"SUM(H264:H265)","v":2609170.1176456031},{"$f":"SUM(I264:I265)","v":2644613.8913236959},null,2644613.8913236959,{"$f":"+K266-G266","v":76947.161323695909},261]
[767,null,null,null,null,null,null,null,null,null,"",null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,"",null,263]
[769,null,null,"Utah",null,273728.07,0,{"$f":"'PROJECTED EXPENSES'!AU141","v":0},{"$f":"'PROJECTED EXPENSES'!AV141","v":0},null,0,{"$f":"+K269-G269","v":0},264]
[770,null,null,"Wyoming",null,5135.1100000000006,0,{"$f":"'PROJECTED EXPENSES'!AU142","v":0},{"$f":"'PROJECTED EXPENSES'!AV142","v":0},null,0,{"$f":"+K270-G270","v":0},265]
[771,null,null,"Total",null,278863.18,{"$f":"SUM(G269:G270)","v":0},{"$f":"SUM(H269:H270)","v":0},{"$f":"SUM(I269:I270)","v":0},null,0,{"$f":"+K271-G271","v":0},266]
[772,null,null,null,null,null,null,null,null,null,"",null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M273,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M273,FALSE))","v":""},null,268]
[774,null,null,"Utah",null,656083.52999999991,632408.74,{"$f":"'PROJECTED EXPENSES'!AU146","v":632408.74},{"$f":"'PROJECTED EXPENSES'!AV146","v":632408.74},null,632408.74,{"$f":"+K274-G274","v":0},269]
[775,null,null,"Wyoming",null,63801.19999999999,54491.76,{"$f":"'PROJECTED EXPENSES'!AU147","v":54491.76},{"$f":"'PROJECTED EXPENSES'!AV147","v":54491.76},null,54491.76,{"$f":"+K275-G275","v":0},270]
[776,null,null,"Total",null,719884.72999999986,{"$f":"SUM(G274:G275)","v":686900.5},{"$f":"SUM(H274:H275)","v":686900.5},{"$f":"SUM(I274:I275)","v":686900.5},null,686900.5,{"$f":"+K276-G276","v":0},271]
[777,null,null,null,null,null,null,null,null,null,"",null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,"",null,273]
[779,null,null,"Utah",null,212317.07000000004,212317.90000000002,{"$f":"'PROJECTED EXPENSES'!AU151","v":212317.90000000002},{"$f":"'PROJECTED EXPENSES'!AV151","v":212317.90000000002},null,212317.90000000002,{"$f":"+K279-G279","v":0},274]
[780,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU152","v":0},{"$f":"'PROJECTED EXPENSES'!AV152","v":0},null,0,{"$f":"+K280-G280","v":0},275]
[781,null,null,"Total",null,212317.07000000004,{"$f":"SUM(G279:G280)","v":212317.90000000002},{"$f":"SUM(H279:H280)","v":212317.90000000002},{"$f":"SUM(I279:I280)","v":212317.90000000002},null,212317.90000000002,{"$f":"+K281-G281","v":0},276]
[782,null,null,null,null,null,null,null,null,null,"",null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,"",null,278]
[784,null,null,"Utah",null,841817.97,752545.07000000007,{"$f":"'PROJECTED EXPENSES'!AU156","v":752545.07000000007},{"$f":"'PROJECTED EXPENSES'!AV156","v":752545.07000000007},null,752545.07000000007,{"$f":"+K284-G284","v":0},279]
[785,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU157","v":0},{"$f":"'PROJECTED EXPENSES'!AV157","v":0},null,0,{"$f":"+K285-G285","v":0},280]
[786,null,null,"Total",null,841817.97,{"$f":"SUM(G284:G285)","v":752545.07000000007},{"$f":"SUM(H284:H285)","v":752545.07000000007},{"$f":"SUM(I284:I285)","v":752545.07000000007},null,752545.07000000007,{"$f":"+K286-G286","v":0},281]
[787,null,null,null,null,null,null,null,null,null,"",null,282]
[788,null,null,null,null,null,null,null,null,null,"",null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,"",null,284]
[790,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU162","v":0},{"$f":"'PROJECTED EXPENSES'!AV162","v":0},null,0,{"$f":"+K290-G290","v":0},285]
[791,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU163","v":0},{"$f":"'PROJECTED EXPENSES'!AV163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Total",null,0,{"$f":"SUM(G290:G291)","v":0},{"$f":"SUM(H290:H291)","v":0},{"$f":"SUM(I290:I291)","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,"",null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,"",null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,18341157.530000001,{"$f":"G249+G254+G259+G264+G269+G274+G279+G284+G290","v":13388955.420000002},{"$f":"H249+H254+H259+H264+H269+H274+H279+H284+H290","v":13424818.790149553},13174295.715304431,null,13174295.715304431,{"$f":"+K295-G295","v":-214659.70469557121},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,744422.44,{"$f":"G250+G255+G260+G265+G270+G275+G280+G285+G291","v":438981.12000000005},440596.78083526331,433620.86038400698,null,433620.86038400698,{"$f":"+K296-G296","v":-5360.259615993069},291]
[797,null,null,null,null,null,null,null,null,null,"",null,292]
[798,null,"System Total Customer Accounts Exp",null,null,19085579.970000003,{"$f":"SUM(G295:G296)","v":13827936.540000001},{"$f":"SUM(H295:H296)","v":13865415.570984816},{"$f":"SUM(I295:I296)","v":13607916.575688437},null,13607916.575688437,{"$f":"+K298-G298","v":-220019.96431156434},293]
[799,null,null,null,null,null,null,null,null,null,"",null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,"",null,295]
[801,null,null,null,null,null,null,null,null,null,"",null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,"",null,297]
[803,null,null,"Utah",null,370305.81000000006,313306.83,{"$f":"'PROJECTED EXPENSES'!AU174","v":313843.55618617922},{"$f":"'PROJECTED EXPENSES'!AV174","v":306596.21776264161},null,306596.21776264161,{"$f":"+K303-G303","v":-6710.6122373584076},298]
[804,null,null,"Wyoming",null,9679.8300000000017,8666.09,{"$f":"'PROJECTED EXPENSES'!AU175","v":8680.9358858518535},{"$f":"'PROJECTED EXPENSES'!AV175","v":8480.4739711248894},null,8480.4739711248894,{"$f":"+K304-G304","v":-185.61602887511071},299]
[805,null,null,"Total",null,379985.64000000007,{"$f":"SUM(G303:G304)","v":321972.92000000004},{"$f":"SUM(H303:H304)","v":322524.49207203108},{"$f":"SUM(I303:I304)","v":315076.69173376652},null,315076.69173376652,{"$f":"+K305-G305","v":-6896.2282662335201},300]
[806,null,null,null,null,null,null,null,null,null,"",null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,"",null,302]
[808,null,null,"Utah",null,23269929.850000001,25858903.25,{"$f":"'PROJECTED EXPENSES'!AU179","v":26312953.584131315},{"$f":"'PROJECTED EXPENSES'!AV179","v":26545764.589039918},null,26545764.589039918,{"$f":"+K308-G308","v":686861.33903991804},303]
[809,null,null,"Wyoming",null,237202.52999999997,242916.78000000003,{"$f":"'PROJECTED EXPENSES'!AU180","v":247182.09798579296},{"$f":"'PROJECTED EXPENSES'!AV180","v":249369.10874623427},null,249369.10874623427,{"$f":"+K309-G309","v":6452.3287462342414},304]
[810,null,null,"Total",null,23507132.380000003,{"$f":"SUM(G308:G309)","v":26101820.030000001},{"$f":"SUM(H308:H309)","v":26560135.682117108},{"$f":"SUM(I308:I309)","v":26795133.697786152},null,26795133.697786152,{"$f":"+K310-G310","v":693313.66778615117},305]
[811,null,null,null,null,null,null,null,null,null,"",null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,"",null,307]
[813,null,null,"Utah",null,745487.52,812183.41,{"$f":"'PROJECTED EXPENSES'!AU184","v":828409.48812070431},{"$f":"'PROJECTED EXPENSES'!AV184","v":835002.62788312556},null,835002.62788312556,{"$f":"+K313-G313","v":22819.21788312553},308]
[814,null,null,"Wyoming",null,20519.680000000004,8096.83,{"$f":"'PROJECTED EXPENSES'!AU185","v":8258.5912407400247},{"$f":"'PROJECTED EXPENSES'!AV185","v":8324.3196601650925},null,8324.3196601650925,{"$f":"+K314-G314","v":227.48966016509257},309]
[815,null,null,"Total",null,766007.20000000007,{"$f":"SUM(G313:G314)","v":820280.24},{"$f":"SUM(H313:H314)","v":836668.07936144434},{"$f":"SUM(I313:I314)","v":843326.94754329068},null,843326.94754329068,{"$f":"+K315-G315","v":23046.707543290686},310]
[816,null,null,null,null,null,null,null,null,null,"",null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,"",null,312]
[818,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU189","v":0},{"$f":"'PROJECTED EXPENSES'!AV189","v":0},null,0,{"$f":"+K318-G318","v":0},313]
[819,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU190","v":0},{"$f":"'PROJECTED EXPENSES'!AV190","v":0},null,0,{"$f":"+K319-G319","v":0},314]
[820,null,null,"Total",null,0,{"$f":"SUM(G318:G319)","v":0},{"$f":"SUM(H318:H319)","v":0},{"$f":"SUM(I318:I319)","v":0},null,0,{"$f":"+K320-G320","v":0},315]
[821,null,null,null,null,null,null,null,null,null,"",null,316]
[822,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,"",null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,24385723.18,{"$f":"G303+G308+G313+G318","v":26984393.489999998},{"$f":"H303+H308+H313+H318","v":27455206.628438201},27687363.434685685,null,27687363.434685685,{"$f":"+K323-G323","v":702969.94468568638},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,267402.03999999998,{"$f":"G304+G309+G314+G319","v":259679.7},264121.62511238485,266173.90237752424,null,266173.90237752424,{"$f":"+K324-G324","v":6494.2023775242269},319]
[825,null,null,null,null,null,null,null,null,null,"",null,320]
[826,null,"System Total Cust Service & Info Exp",null,null,24653125.219999999,{"$f":"SUM(G323:G325)","v":27244073.189999998},{"$f":"SUM(H323:H325)","v":27719328.253550585},{"$f":"SUM(I323:I325)","v":27953537.337063208},null,27953537.337063208,{"$f":"+K326-G326","v":709464.14706321061},321]
[827,null,null,null,null,null,null,null,null,null,"",null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,323]
[829,null,null,null,null,null,null,null,null,null,"",null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,"",null,325]
[831,null,"Utah",null,null,4406724.58,916270.02000000025,{"$f":"'PROJECTED EXPENSES'!AU202","v":915036.97061434377},{"$f":"'PROJECTED EXPENSES'!AV202","v":891807.9418200904},null,891807.9418200904,{"$f":"+K331-G331","v":-24462.078179909848},326]
[832,null,"Wyoming",null,null,116002.97,180805.23,{"$f":"'PROJECTED EXPENSES'!AU203","v":180561.91550437256},{"$f":"'PROJECTED EXPENSES'!AV203","v":175978.19039916649},null,175978.19039916649,{"$f":"+K332-G332","v":-4827.0396008335229},327]
[833,null,"Total",null,null,4522727.55,{"$f":"SUM(G331:G332)","v":1097075.2500000002},{"$f":"SUM(H331:H332)","v":1095598.8861187163},{"$f":"SUM(I331:I332)","v":1067786.1322192568},null,1067786.1322192568,{"$f":"+K333-G333","v":-29289.1177807434},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,"",null,329]
[835,null,"Utah",null,null,32693295.829999998,2945794.2499999991,{"$f":"'PROJECTED EXPENSES'!AU206","v":2998610.1881014477},{"$f":"'PROJECTED EXPENSES'!AV206","v":3037094.5216969051},null,3037094.5216969051,{"$f":"+K335-G335","v":91300.271696906071},330]
[836,null,"Wyoming",null,null,1489434.61,205312.93,{"$f":"'PROJECTED EXPENSES'!AU207","v":208994.04079119215},{"$f":"'PROJECTED EXPENSES'!AV207","v":211676.28218995273},null,211676.28218995273,6363.3521899527404,331]
[837,null,"Total",null,null,34182730.439999998,{"$f":"SUM(G335:G336)","v":3151107.1799999992},{"$f":"SUM(H335:H336)","v":3207604.2288926397},{"$f":"SUM(I335:I336)","v":3248770.8038868578},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M337,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M337,FALSE))","v":3248770.8038868578},97663.623886858579,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,"",null,333]
[839,null,"Utah",null,null,-3802906.8900000006,-9091796.4845190011,{"$f":"'PROJECTED EXPENSES'!AU210","v":-9098937.8794740643},{"$f":"'PROJECTED EXPENSES'!AV210","v":-9233472.3684995286},null,-9233472.3684995286,-141675.88398052752,{"$f":"+M338+1","v":334}]
[840,null,"Wyoming",null,null,-125232.56,-299585.05548099999,{"$f":"'PROJECTED EXPENSES'!AU211","v":-299820.3725833426},{"$f":"'PROJECTED EXPENSES'!AV211","v":-304253.43731674581},null,-304253.43731674581,-4668.3818357458222,335]
[841,null,"Total",null,null,-3928139.4500000007,{"$f":"SUM(G339:G340)","v":-9391381.540000001},{"$f":"SUM(H339:H340)","v":-9398758.2520574071},{"$f":"SUM(I339:I340)","v":-9537725.8058162741},null,-9537725.8058162741,-146344.26581627317,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,"",null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,1318004.83,36120796.82,{"$f":"'PROJECTED EXPENSES'!AU214","v":36179211.710425474},{"$f":"'PROJECTED EXPENSES'!AV214","v":35196837.674061276},null,35196837.674061276,{"$f":"+K343-G343","v":-923959.14593872428},338]
[844,null,"Wyoming",null,null,81652.27,1356791.8399999999,{"$f":"'PROJECTED EXPENSES'!AU215","v":1358986.0564526087},{"$f":"'PROJECTED EXPENSES'!AV215","v":1322085.5117883005},null,1322085.5117883005,{"$f":"+K344-G344","v":-34706.32821169938},339]
[845,null,"Total",null,null,1399657.1,{"$f":"SUM(G343:G344)","v":37477588.659999996},{"$f":"SUM(H343:H344)","v":37538197.766878083},{"$f":"SUM(I343:I344)","v":36518923.185849577},null,36518923.185849577,{"$f":"+K345-G345","v":-958665.47415041924},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,"",null,341]
[847,null,"Utah",null,null,304598,176214.02,{"$f":"'PROJECTED EXPENSES'!AU218","v":179209.65833999997},{"$f":"'PROJECTED EXPENSES'!AV218","v":183331.48048182001},null,183331.48048182001,{"$f":"+K347-G347","v":7117.4604818200169},342]
[848,null,"Wyoming",null,null,10049.430000000004,5187.8799999999992,{"$f":"'PROJECTED EXPENSES'!AU219","v":5276.0739599999997},{"$f":"'PROJECTED EXPENSES'!AV219","v":5397.4236610800008},null,5397.4236610800008,{"$f":"+K348-G348","v":209.54366108000158},343]
[849,null,"Total",null,null,314647.43,{"$f":"SUM(G347:G348)","v":181401.9},{"$f":"SUM(H347:H348)","v":184485.73229999997},{"$f":"SUM(I347:I348)","v":188728.90414290002},null,188728.90414290002,{"$f":"+K349-G349","v":7327.0041429000266},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,"",null,345]
[851,null,"Utah",null,null,11516.189999999999,1620100.5399999996,{"$f":"'PROJECTED EXPENSES'!AU222","v":1647642.2491799996},{"$f":"'PROJECTED EXPENSES'!AV222","v":1680595.0941636001},null,1680595.0941636001,{"$f":"+K351-G351","v":60494.554163600551},346]
[852,null,"Wyoming",null,null,224.67000000000002,49284.939999999995,{"$f":"'PROJECTED EXPENSES'!AU223","v":50122.783979999993},{"$f":"'PROJECTED EXPENSES'!AV223","v":51125.239659599996},null,51125.239659599996,{"$f":"+K352-G352","v":1840.2996596000012},347]
[853,null,"Total",null,null,11740.859999999999,{"$f":"SUM(G351:G352)","v":1669385.4799999995},{"$f":"SUM(H351:H352)","v":1697765.0331599996},{"$f":"SUM(I351:I352)","v":1731720.3338232001},null,1731720.3338232001,{"$f":"+K353-G353","v":62334.853823200567},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,"",null,349]
[855,null,"Utah",null,null,162902.46000000002,4593933.4999999991,{"$f":"'PROJECTED EXPENSES'!AU226","v":4585729.2932498632},{"$f":"'PROJECTED EXPENSES'!AV226","v":4428291.4852962531},null,4428291.4852962531,{"$f":"+K355-G355","v":-165642.01470374595},350]
[856,null,"Wyoming",null,null,4488.2200000000021,238389.88999999998,{"$f":"'PROJECTED EXPENSES'!AU227","v":237964.1546373305},{"$f":"'PROJECTED EXPENSES'!AV227","v":229794.34074692422},null,229794.34074692422,{"$f":"+K356-G356","v":-8595.549253075762},351]
[857,null,"Total",null,null,167390.68000000002,{"$f":"SUM(G355:G356)","v":4832323.3899999987},{"$f":"SUM(H355:H356)","v":4823693.4478871934},{"$f":"SUM(I355:I356)","v":4658085.8260431774},null,4658085.8260431774,{"$f":"+K357-G357","v":-174237.56395682134},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,"",null,353]
[859,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU230","v":0},{"$f":"'PROJECTED EXPENSES'!AV230","v":0},null,0,{"$f":"+K359-G359","v":0},354]
[860,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU231","v":0},{"$f":"'PROJECTED EXPENSES'!AV231","v":0},null,0,0,355]
[861,null,"Total",null,null,0,{"$f":"SUM(G359:G360)","v":0},{"$f":"SUM(H359:H360)","v":0},{"$f":"SUM(I359:I360)","v":0},null,0,0,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,null,"",null,357]
[863,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU234","v":0},{"$f":"'PROJECTED EXPENSES'!AV234","v":0},null,0,0,358]
[864,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU235","v":0},{"$f":"'PROJECTED EXPENSES'!AV235","v":0},null,0,0,359]
[865,null,"Total",null,null,0,{"$f":"SUM(G363:G364)","v":0},{"$f":"SUM(H363:H364)","v":0},{"$f":"SUM(I363:I364)","v":0},null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,"",null,361]
[867,null,"Utah",null,null,2062151.78,5945862.8199999994,{"$f":"'PROJECTED EXPENSES'!AU238","v":6055670.1375438124},{"$f":"'PROJECTED EXPENSES'!AV238","v":6115392.2959627435},null,6115392.2959627435,169529.47596274409,362]
[868,null,"Wyoming",null,null,42540.13,132125.21000000002,{"$f":"'PROJECTED EXPENSES'!AU239","v":134565.27888978523},{"$f":"'PROJECTED EXPENSES'!AV239","v":135892.38699194536},null,135892.38699194536,3767.1769919453363,363]
[869,null,"Total",null,null,2104691.91,{"$f":"SUM(G367:G368)","v":6077988.0299999993},{"$f":"SUM(H367:H368)","v":6190235.4164335979},{"$f":"SUM(I367:I368)","v":6251284.6829546886},null,6251284.6829546886,173296.65295468923,364]
[870,931,"Rents",null,null,null,null,null,null,null,"",null,365]
[871,null,"Utah",null,null,849584.07999999984,143580.99,{"$f":"'PROJECTED EXPENSES'!AU242","v":147744.83870999992},{"$f":"'PROJECTED EXPENSES'!AV242","v":150551.99064549},null,150551.99064549,6971.000645490014,366]
[872,null,"Wyoming",null,null,27802.480000000003,138373.62,{"$f":"'PROJECTED EXPENSES'!AU243","v":142386.45497999998},{"$f":"'PROJECTED EXPENSES'!AV243","v":145091.79762461997},null,145091.79762461997,6718.1776246199734,367]
[873,null,"Total",null,null,877386.55999999982,{"$f":"SUM(G371:G372)","v":281954.61},{"$f":"SUM(H371:H372)","v":290131.2936899999},{"$f":"SUM(I371:I372)","v":295643.78827010997},null,295643.78827010997,13689.178270109987,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,null,"",null,369]
[875,null,"Utah",null,null,0,3947776.3200000003,{"$f":"'PROJECTED EXPENSES'!AU246","v":4006954.961617006},{"$f":"'PROJECTED EXPENSES'!AV246","v":4026900.8318533176},null,4026900.8318533176,79124.511853317264,370]
[876,null,"Wyoming",null,null,0,169330.05000000002,{"$f":"'PROJECTED EXPENSES'!AU247","v":171868.37069795176},{"$f":"'PROJECTED EXPENSES'!AV247","v":172723.89921087623},null,172723.89921087623,3393.8492108762148,371]
[877,null,"Total",null,null,0,{"$f":"SUM(G375:G376)","v":4117106.37},{"$f":"SUM(H375:H376)","v":4178823.3323149579},{"$f":"SUM(I375:I376)","v":4199624.7310641939},null,4199624.7310641939,82518.36106419377,372]
[878,null,null,null,null,null,null,null,null,null,"",null,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,38005870.859999999,{"$f":"G375+G371+G367+G363+G359+G355+G351+G347+G343+G339+G335+G331","v":47318532.795481004},{"$f":"H375+H371+H367+H363+H359+H355+H351+H347+H343+H339+H335+H331","v":47616872.128307879},46477330.94748196,null,46477330.94748196,-841201.84799904376,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,1646962.22,{"$f":"G376+G372+G368+G364+G360+G356+G352+G348+G344+G340+G336+G332","v":2176016.534519},2190904.7573098983,2145511.6349557196,null,2145511.6349557196,-30504.8995632804,376]
[882,null,"Total Administrative & General Expense",null,null,39652833.079999998,{"$f":"SUM(G380:G381)","v":49494549.330000006},{"$f":"SUM(H380:H381)","v":49807776.885617778},{"$f":"SUM(I380:I381)","v":48622842.582437679},null,48622842.582437679,-871706.74756232649,377]
[883,null,"TOTAL O & M",null,null,137434097.47,{"$f":"+G382+G326+G298+G244+G141","v":146680977.94000003},{"$f":"+H382+H326+H298+H244+H141","v":148166394.79493999},{"$f":"+I382+I326+I298+I244+I141","v":146502353.25984892},null,146502353.25984892,-178624.68015110493,378]
[null,null,null,null,null,null,null,null,null,null,"",null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,"",null,380]
[null,null,null,null,null,null,null,{"$f":"H383/G383-1","v":1.0126854046116129E-2},{"$f":"I383/H383-1","v":-1.1230897109928861E-2},null,-1.1230897109928861E-2,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,"",null,382]
[885,null,null,"Production",null,649452.47999999986,506625.63,{"$f":"-'108_111 Projection'!H43","v":506625.62999999995},{"$f":"-'108_111 Projection'!I43","v":506625.62999999995},null,506625.62999999995,{"$f":"+K388-G388","v":0},383]
[886,null,null,"Distribution - Wyoming",null,1756908.57,2067592.6199999994,{"$f":"-'108_111 Projection'!H44","v":2370794.1845870633},{"$f":"-'108_111 Projection'!I44","v":2603995.7386009479},null,2603995.7386009479,{"$f":"+K389-G389","v":536403.11860094848},384]
[887,null,null,"Distribution - Utah",null,55992912.410000004,61653256.760000005,{"$f":"-'108_111 Projection'!H45","v":64310963.708180621},{"$f":"-'108_111 Projection'!I45","v":70089033.506113559},null,70089033.506113559,{"$f":"+K390-G390","v":8435776.7461135536},385]
[888,null,null,"General",null,8318552.7500000047,9356239.7200000007,{"$f":"-'108_111 Projection'!H46","v":14929534.088179482},{"$f":"-'108_111 Projection'!I46","v":15372025.260282921},null,15372025.260282921,{"$f":"+K391-G391","v":6015785.54028292},386]
[889,null,null,"Total Depreciation Expense",null,66717826.210000008,{"$f":"SUM(G388:G391)","v":73583714.730000004},{"$f":"SUM(H388:H391)","v":82117917.610947162},{"$f":"SUM(I388:I391)","v":88571680.134997427},null,88571680.134997427,{"$f":"+K392-G392","v":14987965.404997423},387]
[890,null,null,null,null,null,null,null,null,null,"",null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,"",null,389]
[892,null,null,"Production",null,17107.560000000001,0,0,0,null,0,{"$f":"+K395-G395","v":0},390]
[893,null,null,"Distribution - Wyoming",null,0,0,0,0,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,-9.0949470177292824E-13,0,0,null,0,9.0949470177292824E-13,392]
[895,null,null,"General",null,0,0,0,0,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,17107.560000000001,{"$f":"SUM(G395:G398)","v":-9.0949470177292824E-13},{"$f":"SUM(H395:H398)","v":0},{"$f":"SUM(I395:I398)","v":0},null,0,9.0949470177292824E-13,394]
[897,null,null,null,null,null,null,null,null,null,"",null,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,66734933.770000011,{"$f":"G399+G392","v":73583714.730000004},{"$f":"H399+H392","v":82117917.610947162},{"$f":"I399+I392","v":88571680.134997427},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M401,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M401,FALSE))","v":88571680.134997427},14987965.404997423,396]
[899,null,null,null,null,null,null,null,null,null,"",null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,"",null,399]
[902,null,null,"Production",null,0,0,{"$f":"(G405/$G$409)*$H$409","v":0},{"$f":"(H405/$H$409)*$I$409","v":0},null,0,{"$f":"+K405-G405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,843251.16999999993,1258219.2499999998,{"$f":"(G406/$G$409)*$H$409","v":1445035.3091515233},{"$f":"(H406/$H$409)*$I$409","v":1538208.3619582516},null,1538208.3619582516,{"$f":"+K406-G406","v":279989.1119582518},401]
[904,null,null,"Distribution - Utah",null,19756919.129999999,23471163.93,{"$f":"(G407/$G$409)*$H$409","v":26956081.482407488},28694156.938084442,null,28694156.938084442,{"$f":"+K407-G407","v":5222993.0080844425},402]
[905,null,null,"General",null,1657671.9599999997,-297116.49999999983,{"$f":"(G408/$G$409)*$H$409","v":-341231.33423011802},{"$f":"(H408/$H$409)*$I$409","v":-363233.26381770801},null,-363233.26381770801,{"$f":"+K408-G408","v":-66116.763817708183},403]
[906,null,null,"Total Other Taxes",null,22257842.260000002,24432266.680000003,{"$f":"'Other Taxes'!Q21","v":28059885.457328897},{"$f":"'Other Taxes'!S21","v":29869132.036224991},null,29869132.036224991,{"$f":"+K409-G409","v":5436865.3562249877},404]
[907,null,null,null,null,null,null,null,null,null,"",null,405]
[908,4090,"Income Taxes - Federal",null,null,41536613.329999991,10173645.989999996,{"$f":"G411","v":10173645.989999996},{"$f":"H411","v":10173645.989999996},null,10173645.989999996,{"$f":"+K411-G411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,"",null,407]
[910,4091,"Income Taxes - State",null,null,651828.49000000069,4098821.3099999987,{"$f":"G413","v":4098821.3099999987},{"$f":"H413","v":4098821.3099999987},null,4098821.3099999987,{"$f":"+K413-G413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,"",null,409]
[912,4101,"Deferred Income Taxes",null,null,5456116.0800000001,5817653.7900000019,{"$f":"G415","v":5817653.7900000019},{"$f":"H415","v":5817653.7900000019},null,5817653.7900000019,{"$f":"+K415-G415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,"",null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,487801.35000000033,0,0,null,0,{"$f":"+K417-G417","v":-487801.35000000033},412]
[915,null,null,null,null,null,null,null,null,null,"",null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,0,0,0,null,0,{"$f":"+K419-G419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,"",null,415]
[918,null,"South Georgia Amortization",null,null,0,0,{"$f":"G421","v":0},{"$f":"H421","v":0},null,0,{"$f":"+K421-G421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,"",null,417]
[920,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G423","v":0},{"$f":"H423","v":0},null,0,{"$f":"+K423-G423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,"",null,419]
[922,null,"Total Tax Expenses",null,null,69902400.159999996,{"$f":"G409+G411+G413+G415+G417+G419+G421+G423","v":45010189.120000005},{"$f":"H409+H411+H413+H415+H417+H419+H421+H423","v":48150006.547328897},{"$f":"I409+I411+I413+I415+I417+I419+I421+I423","v":49959253.126224987},null,49959253.126224987,{"$f":"+K425-G425","v":4949064.0062249824},420]
[923,null,null,null,null,null,null,null,null,null,"",null,421]
[924,null,null,null,null,null,null,null,null,null,"",null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,136637333.93000001,{"$f":"G401+G425","v":118593903.85000001},{"$f":"H401+H425","v":130267924.15827605},{"$f":"I401+I425","v":138530933.26122242},null,138530933.26122242,{"$f":"+K428-G428","v":19937029.411222413},423]
[926,null,null,null,null,null,null,null,null,null,"",null,424]
[927,null,"TOTAL",null,null,88992776.030000016,{"$f":"+G409+G401:G401","v":98015981.410000011},{"$f":"+H409+H401:H401","v":110177803.06827606},{"$f":"+I409+I401:I401","v":118440812.17122242},null,118440812.17122242,{"$f":"+K430-G430","v":20424830.761222407},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,830021115.96595287,{"$f":"G131+G383+G428","v":798525009.87997699},{"$f":"H131+H383+H428","v":811693750.28319299},{"$f":"I131+I383+I428","v":818292717.85104823},null,818292717.85104823,{"$f":"+K431-G431","v":19767707.971071243},426]
[null,null,null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"Rate Base","index":7,"n_rows":291,"n_cols":53,"rows_kept":291,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,48,8,49],[9,46,9,49]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2018-12-16"},null,"YE RB DEC 2018","AVG RB DEC 2018","AVG RB DEC 2019","YE RB DEC 2019","AVG RB DEC 2020","YE RB DEC 2020",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2020"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-20","2018-02-19","2018-03-21","2018-04-20","2018-05-20","2018-06-19","2018-07-19","2018-08-18","2018-09-17","2018-10-17","2018-11-16","2018-12-16",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2018-12-16"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2020"},"Adjustment"]
[939,"UTILITy RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITy PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,"Gas Plant In Seryice"]
[942,null,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(T15:AD15)+(0.5*AE15)+(0.5*S15))/12","v":10883.08},null,{"$f":"AE15","v":10883.08},{"$f":"AG15","v":10883.08},{"$f":"+'RB FORECAST'!AJ17","v":10883.08},{"$f":"+'RB FORECAST'!AG17","v":10883.08},{"$f":"+'RB FORECAST'!BA17","v":10883.08},{"$f":"+'RB FORECAST'!AW17","v":10883.08},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR15,FALSE)","v":10883.08},{"$f":"AP15-AE15","v":0},8,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+AE15","v":10883.08},{"$f":"AP15","v":10883.08},{"$f":"AZ15-AY15","v":0}]
[945,null,"Distribution - Utah",null,null,null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.879999999997,58742.880000000005,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":58742.880000000005},null,{"$f":"AE16","v":58742.879999999997},{"$f":"AG16","v":58742.880000000005},{"$f":"+'RB FORECAST'!AJ18","v":58742.879999999983},{"$f":"+'RB FORECAST'!AG18","v":58742.879999999997},{"$f":"+'RB FORECAST'!BA18","v":58742.879999999983},{"$f":"+'RB FORECAST'!AW18","v":58742.879999999997},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR16,FALSE)","v":58742.879999999983},{"$f":"AP16-AE16","v":0},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":58742.879999999997},{"$f":"AP16","v":58742.879999999983},{"$f":"AZ16-AY16","v":0}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5]
[947,null,"Total Intangible Plant",null,null,null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"SUM(T15:T17)","v":69625.959999999992},69625.960000000006,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,null,{"$f":"SUM(AG15:AG16)","v":69625.960000000006},null,{"$f":"AE18","v":69625.959999999992},{"$f":"AG18","v":69625.960000000006},{"$f":"SUM(AK15:AK17)","v":69625.959999999977},{"$f":"SUM(AL15:AL17)","v":69625.959999999992},{"$f":"SUM(AM15:AM17)","v":69625.959999999977},69625.959999999992,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":69625.959999999977},{"$f":"SUM(AQ15:AQ17)","v":0},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":69625.959999999992},{"$f":"AJ18","v":69625.960000000006},{"$f":"AZ18-AY18","v":0}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6266770.0212500012},null,{"$f":"AE21","v":6266764.3399999999},{"$f":"AG21","v":6266770.0212500012},{"$f":"+'RB FORECAST'!AJ23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AG23","v":6266764.3399999999},{"$f":"+'RB FORECAST'!BA23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AW23","v":6266764.3399999999},null,6266764.3400000008,{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266764.3399999999},{"$f":"AP21","v":6266764.3400000008},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":1437698.6587500002},null,{"$f":"AE22","v":1437704.34},{"$f":"AG22","v":1437698.6587500002},{"$f":"+'RB FORECAST'!AJ24","v":1437704.34},{"$f":"+'RB FORECAST'!AG24","v":1437704.34},{"$f":"+'RB FORECAST'!BA24","v":1437704.34},{"$f":"+'RB FORECAST'!AW24","v":1437704.34},null,1437704.34,0,15,10,null,"326...9","Structures",null,null,1437704.34,1437704.34,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.809999928,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(T23:AD23)+(0.5*AE23)+(0.5*S23))/12","v":52175293.809999995},null,52175293.810000002,52175293.809999995,{"$f":"+'RB FORECAST'!AJ25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AG25","v":52175293.810000002},{"$f":"+'RB FORECAST'!BA25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.050000004,null,17216356.050000001,17216356.050000004,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.1199999992,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2693816.1200000006,null,2693816.12,2693816.1200000006,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.709999999985,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,57014.71,57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.62999999999,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,121186.62999999996,0,20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM(T21:T27)","v":79968136},79968135.999999925,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(AG21:AG27)","v":79968135.999999985},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":79968135.999999985},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,79968136,{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":79968135.999999985},{"$f":"AZ29-AY29","v":0}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,18]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,19,null,null,"Distribution Plant"]
[961,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,20,null,"374","Land & Land Rights"]
[962,null,null,"Wyoming",null,null,null,400188.28,400188.28,400188.28,434507.8,434507.8,434507.8,434507.8,434507.8,434507.8,434507.8,434507.8,434011.18,451318.04,451318.04,451318.04,451318.04,451318.04,451318.04,451318.04,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":450596.9208333334},null,{"$f":"AE33","v":451318.04000000004},{"$f":"AG33","v":450596.9208333334},{"$f":"+'RB FORECAST'!AJ35","v":451318.04000000004},{"$f":"+'RB FORECAST'!AG35","v":451318.04000000004},{"$f":"+'RB FORECAST'!BA35","v":451318.04000000004},{"$f":"+'RB FORECAST'!AW35","v":451318.04000000004},null,451318.04000000004,{"$f":"AP33-AE33","v":0},26,21,null,null,null,"Wyoming",null,{"$f":"+AE33","v":451318.04000000004},{"$f":"AP33","v":451318.04000000004},{"$f":"AZ33-AY33","v":0}]
[963,null,null,"Utah",null,null,null,18477460.699999999,18477460.699999999,19326879.5,20027866.07,20028667.969999999,20028996.870000001,20028996.870000001,20034792.789999999,20034792.789999999,20034792.789999999,20036829.949999999,20037679.300000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20021728.760000002,20021728.760000002,null,{"$f":"(SUM(T34:AD34)+(0.5*AE34)+(0.5*S34))/12","v":20021263.099166665},null,{"$f":"AE34","v":20021728.760000002},{"$f":"AG34","v":20021263.099166665},{"$f":"+'RB FORECAST'!AJ36","v":20021728.759999998},{"$f":"+'RB FORECAST'!AG36","v":20021728.760000002},{"$f":"+'RB FORECAST'!BA36","v":20021728.759999998},{"$f":"+'RB FORECAST'!AW36","v":20021728.760000002},null,20021728.759999998,{"$f":"AP34-AE34","v":0},27,22,null,null,null,"Utah",null,{"$f":"+AE34","v":20021728.760000002},{"$f":"AP34","v":20021728.759999998},0]
[964,null,null,"Total",null,null,null,18877648.98,18877648.98,19727067.780000001,20462373.870000001,20463175.77,20463504.670000002,20463504.670000002,20469300.59,20469300.59,20469300.59,20471337.75,20471690.48,{"$f":"SUM(T33:T34)","v":20471690.48},20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20473046.800000001,20473046.800000001,null,{"$f":"SUM(AG33:AG34)","v":20471860.02},null,{"$f":"AE35","v":20473046.800000001},{"$f":"AG35","v":20471860.02},{"$f":"SUM(AK33:AK34)","v":20473046.799999997},{"$f":"SUM(AL33:AL34)","v":20473046.800000001},{"$f":"SUM(AM33:AM34)","v":20473046.799999997},20473046.800000001,null,20473046.799999997,{"$f":"SUM(AQ33:AQ34)","v":0},28,23,null,null,null,"Total",null,{"$f":"AI35","v":20473046.800000001},{"$f":"AJ35","v":20471860.02},-1186.7800000011921]
[965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,24]
[966,"375","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,25,null,"375","Structures & Improyements"]
[967,null,null,"Wyoming",null,null,null,982959.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1004474.53,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,null,{"$f":"(SUM(T38:AD38)+(0.5*AE38)+(0.5*S38))/12","v":1172132.7329166669},null,{"$f":"AE38","v":1179422.22},{"$f":"AG38","v":1172132.7329166669},{"$f":"+'RB FORECAST'!AJ40","v":1180328.3296256843},{"$f":"+'RB FORECAST'!AG40","v":1183773.438849479},{"$f":"+'RB FORECAST'!BA40","v":1183773.438849479},{"$f":"+'RB FORECAST'!AW40","v":1183773.438849479},null,1183773.438849479,{"$f":"AP38-AE38","v":4351.218849478988},31,26,null,null,null,"Wyoming",null,{"$f":"+AE38","v":1179422.22},{"$f":"AP38","v":1183773.438849479},{"$f":"AZ38-AY38","v":4351.218849478988}]
[968,null,null,"Utah",null,null,null,15717299.49,15963930.390000001,15376216.299999999,15404847.799999999,15421744.869999999,15421744.869999999,15421744.869999999,15420355.25,15420355.25,15410995.889999999,15512582.9,15501057.690000001,15327920.000000002,15327920,15339495.960000001,15342598.460000001,15342598.459999999,15347457.209999999,15349117.209999999,15356747.209999999,15356747.209999999,15855239.26,15940579.560000001,15976068.660000002,null,{"$f":"(SUM(T39:AD39)+(0.5*AE39)+(0.5*S39))/12","v":15468748.642916664},null,{"$f":"AE39","v":15976068.660000002},{"$f":"AG39","v":15468748.642916664},{"$f":"+'RB FORECAST'!AJ41","v":15988342.525413038},{"$f":"+'RB FORECAST'!AG41","v":16035008.851150516},{"$f":"+'RB FORECAST'!BA41","v":16035008.851150515},{"$f":"+'RB FORECAST'!AW41","v":16035008.851150516},null,16035008.851150515,{"$f":"AP39-AE39","v":58940.191150512546},32,27,null,null,null,"Utah",null,{"$f":"+AE39","v":15976068.660000002},{"$f":"AP39","v":16035008.851150515},58940.191150512546]
[969,null,null,"Total",null,null,null,16700258.720000001,16970864.620000001,16383150.529999999,16411782.029999999,16428679.1,16428679.1,16428679.1,16427289.48,16427289.48,16417930.119999999,16519517.130000001,16505532.220000001,{"$f":"SUM(T38:T39)","v":16507342.220000003},16507342.220000001,16518918.180000002,16522020.680000002,16522020.68,16526879.43,16528539.43,16536169.43,16536169.43,17034661.48,17120001.780000001,17155490.880000003,null,{"$f":"SUM(AG38:AG39)","v":16640881.375833331},null,{"$f":"AE40","v":17155490.880000003},{"$f":"AG40","v":16640881.375833331},{"$f":"SUM(AK38:AK39)","v":17168670.855038721},{"$f":"SUM(AL38:AL39)","v":17218782.289999995},{"$f":"SUM(AM38:AM39)","v":17218782.289999992},17218782.289999995,null,17218782.289999992,{"$f":"SUM(AQ38:AQ39)","v":63291.409999991534},33,28,null,null,null,"Total",null,{"$f":"AI40","v":17155490.880000003},{"$f":"AJ40","v":16640881.375833331},-514609.50416667201]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,29]
[971,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,30,null,"376","Mains"]
[972,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,36,31,null,null,"Dist - Wy - Mains - SD"]
[973,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,37,32,null,null,"Dist - Wy - Mains - LD"]
[974,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38,33,null,null,"Dist - Wy - Mains - Feeders"]
[975,null,null,"Total Wyoming",null,null,null,39090198.479999997,39250212.109999999,39192146.390000001,39229270.780000001,39231919.189999998,39235900.380000003,39238064.979999997,39357142.270000003,39357142.270000003,40238540.549999997,40419135.759999998,41533025.009999998,41299819.869999997,41699133.530000001,42314966.170000002,42621391.869999997,42621439.869999997,42865738.509999998,43429635.960000001,43764258.240000002,44507818.109999999,44053811.719999999,48869929.43,49799713.68,null,{"$f":"(SUM(T46:AD46)+(0.5*AE46)+(0.5*S46))/12","v":43642859.385416664},null,{"$f":"AE46","v":49799713.68},{"$f":"AG46","v":43642859.385416664},{"$f":"+'RB FORECAST'!AJ48","v":52419197.476825409},{"$f":"+'RB FORECAST'!AG48","v":56463927.382991821},{"$f":"+'RB FORECAST'!BA48","v":58680736.754774071},{"$f":"+'RB FORECAST'!AW48","v":62103699.390841588},null,58680736.754774071,{"$f":"AP46-AE46","v":8881023.0747740716},39,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE46","v":49799713.68},{"$f":"AP46","v":58680736.754774071},{"$f":"AZ46-AY46","v":8881023.0747740716}]
[{"$f":"+A46+1","v":976},null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AR46+1","v":40},{"$f":"+AS46+1","v":35},null,null,"Dist - Ut - Mains - SD"]
[977,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41,36,null,null,"Dist - Ut - Mains - LD"]
[978,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,42,37,null,null,"Dist - Ut - Mains - Feeders"]
[979,null,null,"Total Utah",null,null,null,1449459876.51,1450999382.7700002,1461271901.6499999,1475408774.5599999,1476524363.8699999,1480318381.7299998,1480556610.52,1522276861.23,1523217908.1600001,1544971823.96,1549562102.5699999,1555365511.3599999,1555598716.5000002,1558772161.47,1566647973.6999998,1568048665.02,1572083383.1400001,1569989010.9900002,1575879288.4200001,1577953803.8099999,1588306674.9000001,1593701613.8699999,1598778841.0099998,1603521659.2799997,null,{"$f":"(SUM(T50:AD50)+(0.5*AE50)+(0.5*S50))/12","v":1575433643.1791666},null,{"$f":"AE50","v":1603521659.2799997},{"$f":"AG50","v":1575433643.1791666},{"$f":"+'RB FORECAST'!AJ52","v":1687867505.7507885},{"$f":"+'RB FORECAST'!AG52","v":1818105443.5058434},{"$f":"+'RB FORECAST'!BA52","v":1889485408.960851},{"$f":"+'RB FORECAST'!AW52","v":1999702804.2075384},null,1889485408.960851,{"$f":"AP50-AE50","v":285963749.68085122},43,38,null,null,"Total Utah",null,null,{"$f":"+AE50","v":1603521659.2799997},{"$f":"AP50","v":1889485408.960851},{"$f":"AZ50-AY50","v":285963749.68085122}]
[{"$f":"+A50+1","v":980},null,null,"Total",null,null,null,1488550074.99,1490249594.8800001,1500464048.04,1514638045.3399999,1515756283.0599999,1519554282.1099999,1519794675.5,1561634003.5,1562575050.4300001,1585210364.51,1589981238.3299999,1596898536.3699999,{"$f":"SUM(T46:T50)","v":1596898536.3700001},1600471295,1608962939.8699999,1610670056.8899999,1614704823.01,1612854749.5000002,1619308924.3800001,1621718062.05,1632814493.01,1637755425.5899999,1647648770.4399998,1653321372.9599998,null,{"$f":"SUM(AG46:AG50)","v":1619076502.5645833},null,{"$f":"AE51","v":1653321372.9599998},{"$f":"AG51","v":1619076502.5645833},{"$f":"SUM(AK46:AK50)","v":1740286703.2276139},{"$f":"SUM(AL46:AL50)","v":1874569370.8888352},{"$f":"SUM(AM46:AM50)","v":1948166145.715625},2061806503.5983799,null,1948166145.715625,{"$f":"AQ50+AQ46","v":294844772.75562531},44,39,null,null,null,"Total",null,{"$f":"AI51","v":1653321372.9599998},{"$f":"AJ51","v":1619076502.5645833},{"$f":"AZ51-AY51","v":-34244870.395416498}]
[{"$f":"+A51+1","v":981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,40]
[982,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,41,null,"377","Compressor Station Equipment"]
[983,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T54:AD54)+(0.5*AE54)+(0.5*S54))/12","v":0},null,null,null,{"$f":"+'RB FORECAST'!AJ56","v":0},{"$f":"+'RB FORECAST'!AG56","v":0},{"$f":"+'RB FORECAST'!BA56","v":0},{"$f":"+'RB FORECAST'!AW56","v":0},null,0,null,47,42,null,null,null,"Wyoming",null,{"$f":"+AE54","v":0},{"$f":"AP54","v":0},{"$f":"AZ54-AY54","v":0}]
[984,null,null,"Utah",null,null,null,18299037.550000001,18299037.550000001,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,null,{"$f":"(SUM(T55:AD55)+(0.5*AE55)+(0.5*S55))/12","v":14439964.693333333},null,{"$f":"AE55","v":14446634.199999999},{"$f":"AG55","v":14439964.693333333},{"$f":"+'RB FORECAST'!AJ57","v":14896553.841358436},{"$f":"+'RB FORECAST'!AG57","v":14916115.564895764},{"$f":"+'RB FORECAST'!BA57","v":15091443.305934511},{"$f":"+'RB FORECAST'!AW57","v":15099066.251197062},null,15091443.305934511,{"$f":"AP55-AE55","v":644809.10593451187},48,43,null,null,null,"Utah",null,{"$f":"+AE55","v":14446634.199999999},{"$f":"AP55","v":15091443.305934511},{"$f":"AZ55-AY55","v":644809.10593451187}]
[985,null,null,"Total",null,null,null,18299037.550000001,18299037.550000001,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,{"$f":"SUM(T54:T55)","v":14446634.199999999},14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,null,{"$f":"SUM(AG54:AG55)","v":14439964.693333333},null,{"$f":"AE56","v":14446634.199999999},{"$f":"AG56","v":14439964.693333333},{"$f":"SUM(AK54:AK55)","v":14896553.841358436},{"$f":"SUM(AL54:AL55)","v":14916115.564895764},{"$f":"SUM(AM54:AM55)","v":15091443.305934511},15099066.251197062,null,15091443.305934511,{"$f":"SUM(AQ54:AQ55)","v":644809.10593451187},49,44,null,null,null,"Total",null,{"$f":"AI56","v":14446634.199999999},{"$f":"AJ56","v":14439964.693333333},{"$f":"AZ56-AY56","v":-6669.5066666658968}]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,45]
[987,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,46,null,"378","Measuring & Regulation Station Equip"]
[988,null,null,"Wyoming",null,null,null,7415821.6100000003,7610196.4800000004,7652724.2199999997,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657082.8099999996,7657082.8099999996,7657082.8099999996,7657082.8099999996,7646803.6600000001,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,8000548.9100000001,8000548.9100000001,8000548.9100000001,null,{"$f":"(SUM(T59:AD59)+(0.5*AE59)+(0.5*S59))/12","v":7973934.1970833316},null,{"$f":"AE59","v":8000548.9100000001},{"$f":"AG59","v":7973934.1970833316},{"$f":"+'RB FORECAST'!AJ61","v":8420945.0230314992},{"$f":"+'RB FORECAST'!AG61","v":9907461.0582070816},{"$f":"+'RB FORECAST'!BA61","v":10103795.439154342},{"$f":"+'RB FORECAST'!AW61","v":10798031.652305322},null,10103795.439154342,{"$f":"AP59-AE59","v":2103246.5291543417},52,47,null,null,null,"Wyoming",null,{"$f":"+AE59","v":8000548.9100000001},{"$f":"AP59","v":10103795.439154342},{"$f":"AZ59-AY59","v":2103246.5291543417}]
[989,null,null,"Utah",null,null,null,94192625.209999993,95777520.839999989,96119085.320000008,96486034.219999999,96749881.659999996,96905219.439999998,96905219.439999998,97518669.980000004,97518669.980000004,98129123.530000001,100532052.25999999,101237991.53,100896466.79000001,100952862.86999999,100952979.22,101104691.48,101104691.48,101104691.48,101104691.48,101104691.48,101104691.48,104580211.06,104625672.17,104970515.67,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":101811716.21583337},null,{"$f":"AE60","v":104970515.67},{"$f":"AG60","v":101811716.21583337},{"$f":"+'RB FORECAST'!AJ62","v":110486286.80858058},{"$f":"+'RB FORECAST'!AG62","v":129989992.93167761},{"$f":"+'RB FORECAST'!BA62","v":132565981.33492637},{"$f":"+'RB FORECAST'!AW62","v":141674648.01655364},null,132565981.33492637,{"$f":"AP60-AE60","v":27595465.664926365},53,48,null,null,null,"Utah",null,{"$f":"+AE60","v":104970515.67},{"$f":"AP60","v":132565981.33492637},{"$f":"AZ60-AY60","v":27595465.664926365}]
[990,null,null,"Total",null,null,null,101608446.81999999,103387717.31999999,103771809.54000001,104143560.59,104407408.03,104562745.81,104562745.81,105175752.79000001,105175752.79000001,105786206.34,108189135.06999999,108884795.19,{"$f":"SUM(T59:T60)","v":108881181.93000001},108937578.00999999,108937694.36,109089406.62,109089406.62,109089406.62,109089406.62,109089406.62,109089406.62,112580759.97,112626221.08,112971064.58,null,{"$f":"SUM(AG59:AG60)","v":109785650.41291669},null,{"$f":"AE61","v":112971064.58},{"$f":"AG61","v":109785650.41291669},{"$f":"SUM(AK59:AK60)","v":118907231.83161208},{"$f":"SUM(AL59:AL60)","v":139897453.9898847},{"$f":"SUM(AM59:AM60)","v":142669776.77408069},152472679.66885898,null,142669776.77408069,{"$f":"SUM(AQ59:AQ60)","v":29698712.194080707},54,49,null,null,null,"Total",null,{"$f":"AI61","v":112971064.58},{"$f":"AJ61","v":109785650.41291669},{"$f":"AZ61-AY61","v":-3185414.1670833081}]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,50]
[992,"380","Seryices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,51,null,"380","Seryices"]
[993,null,null,"Wyoming",null,null,null,18615215.960000001,18615281.229999997,18704577.069999997,18761099.129999999,18761510.43,18814962.66,18975847.969999999,19365906.030000001,19365906.029999997,20048852.029999997,20063771.109999999,20117572.069999997,19704995.699999999,19811281.82,19860312.629999999,19887035.030000001,19887035.030000001,20028928.969999999,20047750.559999999,20103868.469999999,20108960.84,20156939.370000001,20257149.559999999,20295326.300000001,null,{"$f":"(SUM(T64:AD64)+(0.5*AE64)+(0.5*S64))/12","v":20005058.930416666},null,{"$f":"AE64","v":20295326.300000001},{"$f":"AG64","v":20005058.930416666},{"$f":"+'RB FORECAST'!AJ66","v":20483615.867244158},{"$f":"+'RB FORECAST'!AG66","v":20704039.061770152},{"$f":"+'RB FORECAST'!BA66","v":20871096.380707484},{"$f":"+'RB FORECAST'!AW66","v":21066663.81680109},null,20871096.380707484,{"$f":"AP64-AE64","v":575770.08070748299},57,52,null,null,null,"Wyoming",null,{"$f":"+AE64","v":20295326.300000001},{"$f":"AP64","v":20871096.380707484},{"$f":"AZ64-AY64","v":575770.08070748299}]
[994,null,null,"Utah",null,null,null,375791949.81,375812269.87,381276386.12,382741454.23000002,383336380.83999997,384402788.77999997,385396869.39999998,386742438.70000005,386742438.70000005,388790955.36000001,390273497.38,393312976.35000002,393725552.72000003,396864537.55000001,398789808.00999999,399628472.63999999,401328090.78999996,400997774.13,403195840.49000001,405770906.11000001,407594013.90000004,407758197.22000003,409967405.31,412573082.38,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":402380302.35291672},null,{"$f":"AE65","v":412573082.38},{"$f":"AG65","v":402380302.35291672},{"$f":"+'RB FORECAST'!AJ67","v":416400722.59576327},{"$f":"+'RB FORECAST'!AG67","v":420881590.52808303},{"$f":"+'RB FORECAST'!BA67","v":424277611.46360821},{"$f":"+'RB FORECAST'!AW67","v":428253199.67192847},null,424277611.46360821,{"$f":"AP65-AE65","v":11704529.08360821},58,53,null,null,null,"Utah",null,{"$f":"+AE65","v":412573082.38},{"$f":"AP65","v":424277611.46360821},{"$f":"AZ65-AY65","v":11704529.08360821}]
[995,null,null,"Total",null,null,null,394407165.76999998,394427551.10000002,399980963.19,401502553.36000001,402097891.26999998,403217751.44,404372717.37,406108344.73000002,406108344.73000002,408839807.38999999,410337268.49000001,413430548.42000002,{"$f":"SUM(T64:T65)","v":413430548.42000002},416675819.37,418650120.63999999,419515507.66999996,421215125.81999993,421026703.10000002,423243591.05000001,425874774.58000004,427702974.74000001,427915136.59000003,430224554.87,432868408.68000001,null,{"$f":"SUM(AG64:AG65)","v":422385361.28333336},null,{"$f":"AE66","v":432868408.68000001},{"$f":"AG66","v":422385361.28333336},{"$f":"SUM(AK64:AK65)","v":436884338.46300745},{"$f":"SUM(AL64:AL65)","v":441585629.58985317},{"$f":"SUM(AM64:AM65)","v":445148707.84431571},449319863.48872954,null,445148707.84431571,{"$f":"SUM(AQ64:AQ65)","v":12280299.164315693},59,54,null,null,null,"Total",null,{"$f":"AI66","v":432868408.68000001},{"$f":"AJ66","v":422385361.28333336},{"$f":"AZ66-AY66","v":-10483047.396666646}]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,55]
[997,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,56,null,"381...2","Meters & Meter Installation"]
[998,null,null,"Wyoming",null,null,null,9728463.6699999999,9742610.5539999995,9790277.074000001,9815017.6140000001,9826048.4539999999,9804010.2139999997,9190454.1940000001,10744765.4,10737602.813999999,10421673.044,10438278.604,10480480.653999999,10366743.119999999,10507614.91,10554588.560000001,10580159.98,10580159.98,10618357.74,10634954.199999999,10704823.6,10729917.49,10749545.279999999,10736621.58,10747804.779999999,null,{"$f":"(SUM(T69:AD69)+(0.5*AE69)+(0.5*S69))/12","v":10614802.429750001},null,{"$f":"AE69","v":10747804.779999999},{"$f":"AG69","v":10614802.429750001},{"$f":"+'RB FORECAST'!AJ71","v":10714616.443660324},{"$f":"+'RB FORECAST'!AG71","v":10696484.790963549},{"$f":"+'RB FORECAST'!BA71","v":11145284.373560598},{"$f":"+'RB FORECAST'!AW71","v":11390475.276738824},null,11145284.373560598,{"$f":"AP69-AE69","v":397479.59356059879},62,57,null,null,null,"Wyoming",null,{"$f":"+AE69","v":10747804.779999999},{"$f":"AP69","v":11145284.373560598},{"$f":"AZ69-AY69","v":397479.59356059879}]
[999,null,null,"Utah",null,null,null,305777058.38,307526144.426,309189993.39600003,310696462.85599995,314409978.90600002,315385351.39600003,319532399.56599998,320756390.40000004,320596593.14600003,323928831.48599994,326833946.07600003,331969358.31600004,332086709.11000001,346651004.13,355022180.19,356874382.15999997,366231921.01999998,373946715.66000003,371168039.40000004,374253881.74000001,376512683.44999999,379998118.24000001,384578229.63999999,382269864.68000001,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":364536956.35316664},null,{"$f":"AE70","v":382269864.68000001},{"$f":"AG70","v":364536956.35316664},{"$f":"+'RB FORECAST'!AJ72","v":381089446.80851704},{"$f":"+'RB FORECAST'!AG72","v":380444553.77550262},{"$f":"+'RB FORECAST'!BA72","v":396407120.94336414},{"$f":"+'RB FORECAST'!AW72","v":405127887.2112},null,396407120.94336414,{"$f":"AP70-AE70","v":14137256.263364136},63,58,null,null,null,"Utah",null,{"$f":"+AE70","v":382269864.68000001},{"$f":"AP70","v":396407120.94336414},{"$f":"AZ70-AY70","v":14137256.263364136}]
[1000,null,null,"Total",null,null,null,315505522.05000001,317268754.98000002,318980270.47000003,320511480.46999997,324236027.36000001,325189361.61000001,328722853.75999999,331501155.80000001,331334195.96000004,334350504.52999997,337272224.68000001,342449838.97000003,{"$f":"SUM(T69:T70)","v":342453452.23000002},357158619.04000002,365576768.75,367454542.13999999,376812081,384565073.40000004,381802993.60000002,384958705.34000003,387242600.94,390747663.51999998,395314851.21999997,393017669.45999998,null,{"$f":"SUM(AG69:AG70)","v":375151758.78291667},null,{"$f":"AE71","v":393017669.45999998},{"$f":"AG71","v":375151758.78291667},{"$f":"SUM(AK69:AK70)","v":391804063.25217736},{"$f":"SUM(AL69:AL70)","v":391141038.56646615},{"$f":"SUM(AM69:AM70)","v":407552405.31692475},416518362.48793882,null,407552405.31692475,{"$f":"SUM(AQ69:AQ70)","v":14534735.856924735},64,59,null,null,null,"Total",null,{"$f":"AI71","v":393017669.45999998},{"$f":"AJ71","v":375151758.78291667},{"$f":"AZ71-AY71","v":-17865910.677083313}]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,60]
[1002,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,61,null,"383...4","House Regulators & Reg Installations"]
[1003,null,null,"Wyoming",null,null,null,776409.34,776300.98,772616.83,768390.8899999999,765194.35000000009,764869.28,763894.06,762593.77,761293.48,760372.44,759234.69,759017.98,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,{"$f":"(SUM(T74:AD74)+(0.5*AE74)+(0.5*S74))/12","v":453342.50791666674},null,{"$f":"AE74","v":440052.27},{"$f":"AG74","v":453342.50791666674},{"$f":"+'RB FORECAST'!AJ76","v":440052.27},{"$f":"+'RB FORECAST'!AG76","v":440052.27},{"$f":"+'RB FORECAST'!BA76","v":440052.27},{"$f":"+'RB FORECAST'!AW76","v":440052.27},null,440052.27,{"$f":"AP74-AE74","v":0},67,62,null,null,null,"Wyoming",null,{"$f":"+AE74","v":440052.27},{"$f":"AP74","v":440052.27},{"$f":"AZ74-AY74","v":0}]
[1004,null,null,"Utah",null,null,null,13937991.460000001,13935872.579999998,13931237.049999999,13926092.819999998,13918862.92,13913305.380000001,13908129.359999999,13904015.25,13896899.809999999,13896899.810000001,13890048.42,13889337.84,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":14195013.312083334},null,{"$f":"AE75","v":14208303.550000001},{"$f":"AG75","v":14195013.312083334},{"$f":"+'RB FORECAST'!AJ77","v":14208303.550000003},{"$f":"+'RB FORECAST'!AG77","v":14208303.550000001},{"$f":"+'RB FORECAST'!BA77","v":14208303.550000003},{"$f":"+'RB FORECAST'!AW77","v":14208303.550000001},null,14208303.550000003,{"$f":"AP75-AE75","v":0},68,63,null,null,null,"Utah",null,{"$f":"+AE75","v":14208303.550000001},{"$f":"AP75","v":14208303.550000003},{"$f":"AZ75-AY75","v":0}]
[1005,null,null,"Total",null,null,null,14714400.800000001,14712173.559999999,14703853.879999999,14694483.709999999,14684057.27,14678174.66,14672023.42,14666609.02,14658193.289999999,14657272.25,14649283.109999999,14648355.82,{"$f":"SUM(T74:T75)","v":14648355.82},14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,null,{"$f":"SUM(AG74:AG75)","v":14648355.82},null,{"$f":"AE76","v":14648355.82},{"$f":"AG76","v":14648355.82},{"$f":"SUM(AK74:AK75)","v":14648355.820000002},{"$f":"SUM(AL74:AL75)","v":14648355.82},{"$f":"SUM(AM74:AM75)","v":14648355.820000002},{"$f":"SUM(AN74:AN75)","v":14648355.82},null,14648355.820000002,{"$f":"SUM(AQ74:AQ75)","v":0},69,64,null,null,null,"Total",null,{"$f":"AI76","v":14648355.82},{"$f":"AJ76","v":14648355.82},{"$f":"AZ76-AY76","v":0}]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,65]
[1007,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,66,null,"387","Other Equipment"]
[1008,null,null,"Wyoming",null,null,null,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,null,{"$f":"(SUM(T79:AD79)+(0.5*AE79)+(0.5*S79))/12","v":211817.25333333333},null,{"$f":"AE79","v":218027.68},{"$f":"AG79","v":211817.25333333333},{"$f":"+'RB FORECAST'!AJ81","v":238356.50664328985},{"$f":"+'RB FORECAST'!AG81","v":236474.14061720966},{"$f":"+'RB FORECAST'!BA81","v":236474.14061720963},{"$f":"+'RB FORECAST'!AW81","v":236474.14061720966},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR79,FALSE)","v":236474.14061720963},{"$f":"AP79-AE79","v":18446.460617209639},72,67,null,null,null,"Wyoming",null,{"$f":"+AE79","v":218027.68},{"$f":"AP79","v":236474.14061720963},{"$f":"AZ79-AY79","v":18446.460617209639}]
[1009,null,null,"Utah",null,null,null,2231447.98,2236827.67,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,1927899.9500000004,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1929588.07,1949726.4200000002,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":1941829.9962499999},null,{"$f":"AE80","v":1949726.4200000002},{"$f":"AG80","v":1941829.9962499999},{"$f":"+'RB FORECAST'!AJ82","v":2131518.2475056737},{"$f":"+'RB FORECAST'!AG82","v":2114685.0693827905},{"$f":"+'RB FORECAST'!BA82","v":2114685.0693827905},{"$f":"+'RB FORECAST'!AW82","v":2114685.0693827905},null,2114685.0693827905,{"$f":"AP80-AE80","v":164958.64938279032},73,68,null,null,null,"Utah",null,{"$f":"+AE80","v":1949726.4200000002},{"$f":"AP80","v":2114685.0693827905},{"$f":"AZ80-AY80","v":164958.64938279032}]
[1010,null,null,"Total",null,null,null,2300425.42,2305805.11,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,{"$f":"SUM(T79:T80)","v":2145927.6300000004},2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2147615.75,2167754.1,null,{"$f":"SUM(AG79:AG80)","v":2153647.2495833333},null,{"$f":"AE81","v":2167754.1},{"$f":"AG81","v":2153647.2495833333},{"$f":"SUM(AK79:AK80)","v":2369874.7541489634},{"$f":"SUM(AL79:AL80)","v":2351159.21},{"$f":"SUM(AM79:AM80)","v":2351159.21},2351159.21,null,2351159.21,{"$f":"SUM(AQ79:AQ80)","v":183405.10999999996},74,69,null,null,null,"Total",null,{"$f":"AI81","v":2167754.1},{"$f":"AJ81","v":2153647.2495833333},{"$f":"AZ81-AY81","v":-14106.850416666828}]
[1011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,70]
[1012,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,71,null,388,"Asset Retirement Costs"]
[1013,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T84:AD84)+(0.5*AE84)+(0.5*S84))/12","v":0},null,{"$f":"AE84","v":0},{"$f":"AG84","v":0},{"$f":"+'RB FORECAST'!AJ86","v":0},{"$f":"+'RB FORECAST'!AG86","v":0},{"$f":"+'RB FORECAST'!BA86","v":0},{"$f":"+'RB FORECAST'!AW86","v":0},null,0,{"$f":"AP84-AE84","v":0},77,72,null,null,null,"Wyoming",null,{"$f":"+AE84","v":0},{"$f":"AP84","v":0},{"$f":"AZ84-AY84","v":0}]
[1014,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T85:AD85)+(0.5*AE85)+(0.5*S85))/12","v":0},null,{"$f":"AE85","v":0},{"$f":"AG85","v":0},{"$f":"+'RB FORECAST'!AJ87","v":0},{"$f":"+'RB FORECAST'!AG87","v":0},{"$f":"+'RB FORECAST'!BA87","v":0},{"$f":"+'RB FORECAST'!AW87","v":0},null,0,{"$f":"AP85-AE85","v":0},78,73,null,null,null,"Utah",null,{"$f":"+AE85","v":0},{"$f":"AP85","v":0},{"$f":"AZ85-AY85","v":0}]
[1015,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:T85)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG84:AG85)","v":0},null,{"$f":"AE86","v":0},{"$f":"AG86","v":0},{"$f":"+'RB FORECAST'!AJ88","v":0},{"$f":"+'RB FORECAST'!AG88","v":0},{"$f":"+'RB FORECAST'!BA88","v":0},{"$f":"+'RB FORECAST'!AW88","v":0},null,0,{"$f":"AP86-AE86","v":0},79,74,null,null,null,"Total",null,{"$f":"AI86","v":0},{"$f":"AJ86","v":0},{"$f":"AZ86-AY86","v":0}]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,75]
[1017,null,"Total Distribution Plant",null,null,null,null,2370962981.0999994,2376499148.0999999,2390603725.2600002,2408956841.1999998,2414666083.6899996,2420687061.23,2425609761.4599996,2472575017.7400002,2473340689.0999999,2502323947.5599999,2514012566.3899999,2529881859.2999997,{"$f":"T81+T76+T71+T66+T61+T56+T51+T40+T35+T86","v":2529883669.3000002},2551463261.77,2570359049.9299998,2574964142.1299996,2590056065.2599998,2595775420.1800003,2601686063.21,2609889726.1500001,2625098252.8699999,2637746255.2799997,2654650051.9600005,2661069797.48,null,{"$f":"AG81+AG76+AG71+AG66+AG61+AG56+AG51+AG40+AG35+AG86","v":2594753982.2025003},null,{"$f":"AE88","v":2661069797.48},{"$f":"AG88","v":2594753982.2025003},{"$f":"AK81+AK76+AK71+AK66+AK61+AK56+AK51+AK40+AK35+AK86","v":2757438838.8449574},{"$f":"AL81+AL76+AL71+AL66+AL61+AL56+AL51+AL40+AL35+AL86","v":2916800952.7199354},{"$f":"AM81+AM76+AM71+AM66+AM61+AM56+AM51+AM40+AM35+AM86","v":3013319823.0768809},3149907819.6151047,null,3013319823.0768809,{"$f":"AQ81+AQ76+AQ71+AQ66+AQ61+AQ56+AQ51+AQ40+AQ35+AQ86","v":352250025.59688091},81,76,null,null,"Total Distribution Plant",null,null,{"$f":"AI88","v":2661069797.48},{"$f":"AJ88","v":2594753982.2025003},{"$f":"AZ88-AY88","v":-66315815.277499676}]
[1018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,77]
[1019,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,78]
[1020,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,79,null,"389","Land & Land Rights"]
[1021,null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(T92:AD92)+(0.5*AE92)+(0.5*S92))/12","v":11584.020000000004},null,{"$f":"AE92","v":11584.02},{"$f":"AG92","v":11584.020000000004},{"$f":"+'RB FORECAST'!AJ94","v":11786.519352887815},{"$f":"+'RB FORECAST'!AG94","v":11989.01870577563},{"$f":"+'RB FORECAST'!BA94","v":11989.018705775627},{"$f":"+'RB FORECAST'!AW94","v":11989.01870577563},null,11989.018705775627,{"$f":"AP92-AE92","v":404.99870577562615},85,80,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE92","v":11584.02},{"$f":"AP92","v":11989.018705775627},{"$f":"AZ92-AY92","v":404.99870577562615}]
[1022,null,null,"Utah",null,null,null,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,null,{"$f":"(SUM(T93:AD93)+(0.5*AE93)+(0.5*S93))/12","v":3775953.85},null,{"$f":"AE93","v":3775953.85},{"$f":"AG93","v":3775953.85},{"$f":"+'RB FORECAST'!AJ95","v":3841961.0056471117},{"$f":"+'RB FORECAST'!AG95","v":3907968.1612942237},{"$f":"+'RB FORECAST'!BA95","v":3907968.1612942223},{"$f":"+'RB FORECAST'!AW95","v":3907968.1612942237},null,3907968.1612942223,{"$f":"AP93-AE93","v":132014.31129422225},86,81,null,null,null,"Distribution - Utah",null,{"$f":"+AE93","v":3775953.85},{"$f":"AP93","v":3907968.1612942223},{"$f":"AZ93-AY93","v":132014.31129422225}]
[1023,null,null,"Total",null,null,null,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,{"$f":"SUM(T92:T93)","v":3787537.87},3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,null,{"$f":"SUM(AG92:AG93)","v":3787537.87},null,{"$f":"AE94","v":3787537.87},{"$f":"AG94","v":3787537.87},{"$f":"SUM(AK92:AK93)","v":3853747.5249999994},{"$f":"SUM(AL92:AL93)","v":3919957.1799999992},{"$f":"SUM(AM92:AM93)","v":3919957.1799999978},3919957.1799999992,null,3919957.1799999978,{"$f":"AP94-AE94","v":132419.30999999773},87,82,null,null,null,"Total",null,{"$f":"AI94","v":3787537.87},{"$f":"AJ94","v":3787537.87},{"$f":"AZ94-AY94","v":0}]
[1024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,83]
[1025,"390","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,84,null,"390","Structures & Improyements"]
[1026,null,null,"Wyoming",null,null,null,1607117.2,1607117.2,1607117.2,1607117.2,1610054.2,1610054.2,1610054.2,1610054.2,1610054.2,1610054.2,1614630.2,1617860.54,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3067806.94,3067806.94,3067806.94,null,{"$f":"(SUM(T97:AD97)+(0.5*AE97)+(0.5*S97))/12","v":3004994.2616666672},null,{"$f":"AE97","v":3067806.94},{"$f":"AG97","v":3004994.2616666672},{"$f":"+'RB FORECAST'!AJ99","v":3128072.2894556005},{"$f":"+'RB FORECAST'!AG99","v":3357080.6173868501},{"$f":"+'RB FORECAST'!BA99","v":3380430.1362681277},{"$f":"+'RB FORECAST'!AW99","v":3469158.3080169656},null,3380430.1362681277,{"$f":"AP97-AE97","v":312623.19626812777},90,85,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE97","v":3067806.94},{"$f":"AP97","v":3380430.1362681277},{"$f":"AZ97-AY97","v":312623.19626812777}]
[1027,null,null,"Utah",null,null,null,42582632.790000007,42648696.68999999,42696717.989999995,43235000.579999991,43485867.859999999,43277352.829999998,43268310.270000003,43449156.890000001,43449156.890000001,43497520.36999999,44011187.289999992,44053641.369999982,42606892.63000001,42606892.629999988,42606892.629999988,42606892.629999995,42606892.629999995,42606892.629999995,42606892.629999995,42606892.629999995,42606892.629999995,42649764.319999993,42649764.319999993,42649764.319999993,null,{"$f":"(SUM(T98:AD98)+(0.5*AE98)+(0.5*S98))/12","v":42676105.429583326},null,{"$f":"AE98","v":42649764.319999993},{"$f":"AG98","v":42676105.429583326},{"$f":"+'RB FORECAST'!AJ100","v":43487595.057466112},{"$f":"+'RB FORECAST'!AG100","v":46671351.859836802},{"$f":"+'RB FORECAST'!BA100","v":46995965.336743496},{"$f":"+'RB FORECAST'!AW100","v":48229496.548988685},null,46995965.336743496,{"$f":"AP98-AE98","v":4346201.0167435035},91,86,null,null,null,"Distribution - Utah",null,{"$f":"+AE98","v":42649764.319999993},{"$f":"AP98","v":46995965.336743496},{"$f":"AZ98-AY98","v":4346201.0167435035}]
[1028,null,null,"General",null,null,null,50944607.549999997,50965884.490000002,51041952.799999997,51041952.800000004,51041952.799999997,51079235.469999999,51013931.399999999,51014683.170000002,51014683.170000002,51014683.170000002,51071164.450000003,51076999.940000005,51076999.939999998,51076999.940000005,51076999.940000005,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,null,{"$f":"(SUM(T99:AD99)+(0.5*AE99)+(0.5*S99))/12","v":51076999.939999998},null,{"$f":"AE99","v":51076999.939999998},{"$f":"AG99","v":51076999.939999998},{"$f":"+'RB FORECAST'!AJ101","v":52080379.002219558},{"$f":"+'RB FORECAST'!AG101","v":55893219.438653238},{"$f":"+'RB FORECAST'!BA101","v":56281973.815256216},{"$f":"+'RB FORECAST'!AW101","v":57759240.446347341},null,56281973.815256216,{"$f":"AP99-AE99","v":5204973.875256218},92,87]
[1029,null,null,"Total",null,null,null,95134357.540000007,95221698.379999995,95345787.989999995,95884070.579999998,96137874.859999999,95966642.5,95892295.870000005,96073894.260000005,96073894.260000005,96122257.739999995,96696981.939999998,96748501.849999994,{"$f":"SUM(T97:T99)","v":96748501.850000009},96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96794571.199999988,96794571.199999988,96794571.199999988,null,{"$f":"SUM(AG97:AG99)","v":96758099.631249994},null,{"$f":"SUM(AI97:AI99)","v":96794571.199999988},{"$f":"SUM(AJ97:AJ99)","v":96758099.631249994},{"$f":"SUM(AK97:AK99)","v":98696046.34914127},{"$f":"SUM(AL97:AL99)","v":105921651.9158769},{"$f":"SUM(AM97:AM99)","v":106658369.28826785},109457895.30335298,null,106658369.28826785,{"$f":"AP100-AE100","v":9863798.0882678628},93,88,null,null,null,"Total",null,{"$f":"AI100","v":96794571.199999988},{"$f":"AJ100","v":96758099.631249994},{"$f":"AZ100-AY100","v":-36471.56874999404}]
[1030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,89]
[1031,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,90,null,"391","Office Furniture & Equipment"]
[1032,null,null,"Wyoming",null,null,null,180960.98,180960.97999999998,178421.97999999998,178421.98000000004,178421.97999999998,168421.97999999998,168421.97999999998,168421.98,168421.97999999998,168421.98000000004,168421.98000000004,147841.16000000003,352994.12,352994.12,352994.12,352994.12,244686.33,244686.33,244686.33,244686.33000000002,244686.33000000002,244686.33000000002,244686.33000000002,244686.33000000002,209578.64958333329,{"$f":"(SUM(T103:AD103)+(0.5*AE103)+(0.5*S103))/12","v":276753.71125000005},null,{"$f":"AE103","v":244686.33000000002},{"$f":"AG103","v":276753.71125000005},{"$f":"+'RB FORECAST'!AJ105","v":256776.5342926844},{"$f":"+'RB FORECAST'!AG105","v":220239.83668690256},{"$f":"+'RB FORECAST'!BA105","v":213182.8447769935},{"$f":"+'RB FORECAST'!AW105","v":234509.13283440954},null,213182.8447769935,{"$f":"AP103-AE103","v":-31503.485223006515},96,91,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE103","v":244686.33000000002},{"$f":"AP103","v":213182.8447769935},{"$f":"AZ103-AY103","v":-31503.485223006515}]
[1033,null,null,"Utah",null,null,null,14453973.200000003,14601103.799999997,14177800.730000004,14243010.199999996,14372516.780000001,12787006.360000007,12948692.49000001,13047737.009999998,13047737.010000005,13423552.329999998,13581840.189999998,12701483.740000002,12496330.780000009,12496330.779999999,12496330.779999999,12496330.779999999,11953119.319999998,11953119.319999998,11931879.329999996,11931879.329999996,9466574.2300000023,10262341.210000001,10502109.819999998,10542252.310000001,13379359.43,{"$f":"(SUM(T104:AD104)+(0.5*AE104)+(0.5*S104))/12","v":11634017.808750002},null,{"$f":"AE104","v":10542252.310000001},{"$f":"AG104","v":11634017.808750002},{"$f":"+'RB FORECAST'!AJ106","v":11063155.885336326},{"$f":"+'RB FORECAST'!AG106","v":9488980.9621425178},{"$f":"+'RB FORECAST'!BA106","v":9184932.1447693128},{"$f":"+'RB FORECAST'!AW106","v":10103770.19157405},null,9184932.1447693128,{"$f":"AP104-AE104","v":-1357320.1652306877},97,92,null,null,null,"Distribution - Utah",null,{"$f":"+AE104","v":10542252.310000001},{"$f":"AP104","v":9184932.1447693128},{"$f":"AZ104-AY104","v":-1357320.1652306877}]
[1034,null,null,"General",null,null,null,44505532.539999999,44635858.590000004,42082261.390000001,42080453.480000004,42082261.390000001,39391714.5,39391644.739999995,39582500.490000002,39582500.489999995,39582500.490000002,39780195.620000005,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39770625.770000003,39770625.770000003,42235930.869999997,42235930.869999997,42235930.869999997,42235930.869999997,48612278.257499993,{"$f":"(SUM(T105:AD105)+(0.5*AE105)+(0.5*S105))/12","v":40478168.096249998},null,{"$f":"AE105","v":42235930.869999997},{"$f":"AG105","v":40478168.096249998},{"$f":"+'RB FORECAST'!AJ107","v":44322851.838204458},{"$f":"+'RB FORECAST'!AG107","v":38016159.370767079},{"$f":"+'RB FORECAST'!BA107","v":36798034.016330369},{"$f":"+'RB FORECAST'!AW107","v":40479218.936251014},null,36798034.016330369,{"$f":"AP105-AE105","v":-5437896.8536696285},98,93,null,null,null,"General",null,{"$f":"+AE105","v":42235930.869999997},{"$f":"AP105","v":36798034.016330369},{"$f":"AZ105-AY105","v":-5437896.8536696285}]
[1035,null,null,"Total",null,null,null,59140466.719999999,59417923.370000005,56438484.100000009,56501885.659999996,56633200.150000006,52347142.840000004,52508759.210000008,52798659.480000004,52798659.480000004,53174474.799999997,53530457.790000007,52598710.680000007,{"$f":"SUM(T103:T105)","v":52598710.680000007},52598710.68,52598710.68,52598710.68,51947191.43,51947191.43,51947191.43,51947191.43,51947191.43,52742958.409999996,52982727.019999996,53022869.509999998,null,{"$f":"SUM(AG103:AG105)","v":52388939.616250001},null,{"$f":"AE106","v":53022869.509999998},{"$f":"AG106","v":52388939.616250001},{"$f":"SUM(AK103:AK105)","v":55642784.257833466},{"$f":"SUM(AL103:AL105)","v":47725380.169596501},{"$f":"SUM(AM103:AM105)","v":46196149.005876675},50817498.260659471,null,46196149.005876675,{"$f":"AP106-AE106","v":-6826720.5041233227},99,94,null,null,null,"Total",null,{"$f":"AI106","v":53022869.509999998},{"$f":"AJ106","v":52388939.616250001}]
[1036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,95]
[1037,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,96,null,"392","Transportation Equipment"]
[1038,null,null,"Wyoming",null,null,null,2845508.48,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,3015429.18,3008166.8099999996,2898242.9000000004,2956370.4299999997,2941469.68,3056045.14,2602630.73,2602630.73,2602630.73,2589708.7599999998,2577983.19,2577983.19,2577983.19,2577983.19,2549458.6,2549458.6,2549458.6,null,{"$f":"(SUM(T109:AD109)+(0.5*AE109)+(0.5*S109))/12","v":2634163.3491666671},null,{"$f":"AE109","v":2549458.6},{"$f":"AG109","v":2634163.3491666671},{"$f":"+'RB FORECAST'!AJ111","v":2571819.8736951998},{"$f":"+'RB FORECAST'!AG111","v":2573577.0336826071},{"$f":"+'RB FORECAST'!BA111","v":2429573.7287280443},{"$f":"+'RB FORECAST'!AW111","v":2418257.8775395239},null,2429573.7287280443,{"$f":"AP109-AE109","v":-119884.87127195578},102,97,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE109","v":2549458.6},{"$f":"AP109","v":2429573.7287280443},{"$f":"AZ109-AY109","v":-119884.87127195578}]
[1039,null,null,"Utah",null,null,null,50349790.300000004,49393619.890000001,49443229.280000001,49443229.280000001,49607393.32,49793846,49828945.350000001,49437046.869999997,49508529.099999994,49744941.450000003,50397564.710000001,49990448.509999998,49785078.760000005,45681345.649999999,45681345.649999999,45681345.649999999,44591709.330000006,43432530.050000004,43432530.050000004,43241463.900000006,43241463.900000006,44468075.020000003,44725126.590000004,44789943.540000007,null,{"$f":"(SUM(T110:AD110)+(0.5*AE110)+(0.5*S110))/12","v":45112684.214583337},null,{"$f":"AE110","v":44789943.540000007},{"$f":"AG110","v":45112684.214583337},{"$f":"+'RB FORECAST'!AJ112","v":45182795.648400784},{"$f":"+'RB FORECAST'!AG112","v":45213666.162096024},{"$f":"+'RB FORECAST'!BA112","v":42683756.518343322},{"$f":"+'RB FORECAST'!AW112","v":42484954.962655835},null,42683756.518343322,{"$f":"AP110-AE110","v":-2106187.0216566846},103,98,null,null,null,"Distribution - Utah",null,{"$f":"+AE110","v":44789943.540000007},{"$f":"AP110","v":42683756.518343322},{"$f":"AZ110-AY110","v":-2106187.0216566846}]
[1040,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T111:AD111)+(0.5*AE111)+(0.5*S111))/12","v":0},null,{"$f":"AE111","v":0},{"$f":"AG111","v":0},{"$f":"+'RB FORECAST'!AJ113","v":0},{"$f":"+'RB FORECAST'!AG113","v":0},{"$f":"+'RB FORECAST'!BA113","v":0},{"$f":"+'RB FORECAST'!AW113","v":0},null,0,{"$f":"AP111-AE111","v":0},104,99,null,null,null,"General",null,{"$f":"+AE111","v":0},{"$f":"AP111","v":0},{"$f":"AZ111-AY111","v":0}]
[1041,null,null,"Total",null,null,null,53195298.780000001,52200123.810000002,52249733.200000003,52249733.200000003,52413897.240000002,52600349.920000002,52635449.270000003,52452476.049999997,52516695.909999996,52643184.350000001,53353935.140000001,52931918.189999998,{"$f":"SUM(T109:T111)","v":52841123.900000006},48283976.379999995,48283976.379999995,48283976.379999995,47181418.090000004,46010513.240000002,46010513.240000002,45819447.090000004,45819447.090000004,47017533.620000005,47274585.190000005,47339402.140000008,null,{"$f":"(SUM(T112:AD112)+(0.5*AE112)+(0.5*S112))/12","v":47746847.563750006},null,{"$f":"AE112","v":47339402.140000008},{"$f":"AG112","v":47746847.563750006},{"$f":"SUM(AK109:AK111)","v":47754615.522095986},{"$f":"SUM(AL109:AL111)","v":47787243.195778631},{"$f":"SUM(AM109:AM111)","v":45113330.247071363},44903212.840195358,null,45113330.247071363,{"$f":"AP112-AE112","v":-2226071.892928645},{"$f":"+AR111+1","v":105},{"$f":"+AS111+1","v":100},null,null,null,"Total",null,{"$f":"AI112","v":47339402.140000008},{"$f":"AJ112","v":47746847.563750006},{"$f":"AZ112-AY112","v":407445.42374999821}]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,101]
[1043,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,102,null,"393","Stores Equipment"]
[1044,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":12371.89},null,{"$f":"AE115","v":12371.89},{"$f":"AG115","v":12371.89},{"$f":"+'RB FORECAST'!AJ117","v":12371.89},{"$f":"+'RB FORECAST'!AG117","v":12371.89},{"$f":"+'RB FORECAST'!BA117","v":12371.89},{"$f":"+'RB FORECAST'!AW117","v":12371.89},null,12371.89,{"$f":"AP115-AE115","v":0},108,103,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE115","v":12371.89},{"$f":"AP115","v":12371.89},{"$f":"AZ115-AY115","v":0}]
[{"$f":"+A115+1","v":1045},null,null,"Utah",null,null,null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,null,{"$f":"(SUM(T116:AD116)+(0.5*AE116)+(0.5*S116))/12","v":47202.229583333341},null,{"$f":"AE116","v":52487.310000000005},{"$f":"AG116","v":47202.229583333341},{"$f":"+'RB FORECAST'!AJ118","v":52487.310000000019},{"$f":"+'RB FORECAST'!AG118","v":52487.310000000005},{"$f":"+'RB FORECAST'!BA118","v":52487.310000000019},{"$f":"+'RB FORECAST'!AW118","v":52487.310000000005},null,52487.310000000019,{"$f":"AP116-AE116","v":0},109,104,null,null,null,"Distribution - Utah",null,{"$f":"+AE116","v":52487.310000000005},{"$f":"AP116","v":52487.310000000019},{"$f":"AZ116-AY116","v":0}]
[1046,null,null,"Total",null,null,null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,{"$f":"SUM(T115:T116)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,null,{"$f":"SUM(AG115:AG116)","v":59574.11958333334},null,{"$f":"AE117","v":64859.200000000004},{"$f":"AG117","v":59574.11958333334},{"$f":"SUM(AK115:AK116)","v":64859.200000000019},{"$f":"SUM(AL115:AL116)","v":64859.200000000004},{"$f":"SUM(AM115:AM116)","v":64859.200000000019},64859.200000000004,null,64859.200000000019,{"$f":"AP117-AE117","v":0},110,105,null,null,null,"Total",null,{"$f":"AI117","v":64859.200000000004},{"$f":"AJ117","v":59574.11958333334},{"$f":"AZ117-AY117","v":-5285.080416666664}]
[1047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,106]
[1048,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,107,null,"394","Tools, Shop & Garage Equipment"]
[1049,null,null,"Wyoming",null,null,null,2632043.1,2632683.1800000002,2622572.71,2622572.71,2625915.9700000002,2308319.5200000005,2320084.8800000004,2344115.19,2349815.1900000004,2371963.23,2391686.4,2395252.1300000004,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,null,{"$f":"(SUM(T120:AD120)+(0.5*AE120)+(0.5*S120))/12","v":2332091.9737499994},null,{"$f":"AE120","v":2329345.88},{"$f":"AG120","v":2332091.9737499994},{"$f":"+'RB FORECAST'!AJ122","v":2437488.6289980789},{"$f":"+'RB FORECAST'!AG122","v":2627055.3371344297},{"$f":"+'RB FORECAST'!BA122","v":2696637.8289744025},{"$f":"+'RB FORECAST'!AW122","v":2818611.0915762503},null,2696637.8289744025,{"$f":"AP120-AE120","v":367291.94897440262},113,108,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE120","v":2329345.88},{"$f":"AP120","v":2696637.8289744025},{"$f":"AZ120-AY120","v":367291.94897440262}]
[1050,null,null,"Utah",null,null,null,29024551.939999998,29043445.52,28724943.309999999,28932884.259999998,29099120.420000002,29452612.120000001,29635233.780000001,29872090.709999997,29900590.709999997,30145652.960000001,29040069.32,29287123.41,29443823.940000001,29443823.940000001,29443823.940000001,29543757.080000002,29543757.080000002,29569494.23,29596581.359999999,29614133.809999999,29614133.809999999,29637395.379999999,29699221.59,29940390.349999998,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":29563641.919999998},null,{"$f":"AE121","v":29940390.349999998},{"$f":"AG121","v":29563641.919999998},{"$f":"+'RB FORECAST'!AJ123","v":31330409.816977803},{"$f":"+'RB FORECAST'!AG123","v":33767017.144253254},{"$f":"+'RB FORECAST'!BA123","v":34661399.977263227},{"$f":"+'RB FORECAST'!AW123","v":36229190.800394371},null,34661399.977263227,{"$f":"AP121-AE121","v":4721009.6272632293},114,109,null,null,null,"Distribution - Utah",null,{"$f":"+AE121","v":29940390.349999998},{"$f":"AP121","v":34661399.977263227},{"$f":"AZ121-AY121","v":4721009.6272632293}]
[1051,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":0},null,{"$f":"AE122","v":0},{"$f":"AG122","v":0},{"$f":"+'RB FORECAST'!AJ124","v":0},{"$f":"+'RB FORECAST'!AG124","v":0},{"$f":"+'RB FORECAST'!BA124","v":0},{"$f":"+'RB FORECAST'!AW124","v":0},null,0,{"$f":"AP122-AE122","v":0},115,110,null,null,null,"General",null,{"$f":"+AE122","v":0},{"$f":"AP122","v":0},{"$f":"AZ122-AY122","v":0}]
[1052,null,null,"Total",null,null,null,31656595.039999999,31676128.699999999,31347516.02,31555456.969999999,31725036.390000001,31760931.640000001,31955318.66,32216205.899999999,32250405.899999999,32517616.190000001,31431755.719999999,31682375.539999999,{"$f":"SUM(T120:T122)","v":31773169.82},31773169.82,31773169.82,31873102.960000001,31873102.960000001,31898840.109999999,31925927.239999998,31943479.689999998,31943479.689999998,31966741.259999998,32028567.469999999,32269736.229999997,null,{"$f":"SUM(AG120:AG122)","v":31895733.893749997},null,{"$f":"AE123","v":32269736.229999997},{"$f":"AG123","v":31895733.893749997},{"$f":"SUM(AK120:AK122)","v":33767898.445975885},{"$f":"SUM(AL120:AL122)","v":36394072.481387682},{"$f":"SUM(AM120:AM122)","v":37358037.806237631},39047801.89197062,null,37358037.806237631,{"$f":"AP123-AE123","v":5088301.5762376338},116,111,null,null,null,"Total",null,{"$f":"AI123","v":32269736.229999997},{"$f":"AJ123","v":31895733.893749997},{"$f":"AZ123-AY123","v":-374002.3362499997}]
[1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,112]
[1054,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,113,null,"395","Laboratory Equipment"]
[1055,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T126:AD126)+(0.5*AE126)+(0.5*S126))/12","v":0},null,{"$f":"AE126","v":0},{"$f":"AG126","v":0},{"$f":"+'RB FORECAST'!AJ128","v":0},{"$f":"+'RB FORECAST'!AG128","v":0},{"$f":"+'RB FORECAST'!BA128","v":0},{"$f":"+'RB FORECAST'!AW128","v":0},null,0,{"$f":"AP126-AE126","v":0},119,114,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE126","v":0},{"$f":"AP126","v":0},{"$f":"AZ126-AY126","v":0}]
[1056,null,null,"Utah",null,null,null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,{"$f":"(SUM(T127:AD127)+(0.5*AE127)+(0.5*S127))/12","v":61117.830000000009},null,{"$f":"AE127","v":61117.83},{"$f":"AG127","v":61117.830000000009},{"$f":"+'RB FORECAST'!AJ129","v":34082.870000000003},{"$f":"+'RB FORECAST'!AG129","v":7047.9099999999899},{"$f":"+'RB FORECAST'!BA129","v":7047.9099999999917},{"$f":"+'RB FORECAST'!AW129","v":7047.9099999999899},null,7047.9099999999917,{"$f":"AP127-AE127","v":-54069.920000000013},120,115,null,null,null,"Distribution - Utah",null,{"$f":"+AE127","v":61117.83},{"$f":"AP127","v":7047.9099999999917},{"$f":"AZ127-AY127","v":-54069.920000000013}]
[1057,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T128:AD128)+(0.5*AE128)+(0.5*S128))/12","v":0},null,{"$f":"AE128","v":0},{"$f":"AG128","v":0},{"$f":"+'RB FORECAST'!AJ130","v":0},{"$f":"+'RB FORECAST'!AG130","v":0},{"$f":"+'RB FORECAST'!BA130","v":0},{"$f":"+'RB FORECAST'!AW130","v":0},null,0,{"$f":"AP128-AE128","v":0},121,116,null,null,null,"General",null,0,{"$f":"AP128","v":0},{"$f":"AZ128-AY128","v":0}]
[1058,null,null,"Total",null,null,null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,{"$f":"SUM(T126:T128)","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,{"$f":"SUM(AG126:AG128)","v":61117.830000000009},null,{"$f":"AE129","v":61117.83},{"$f":"AG129","v":61117.830000000009},{"$f":"SUM(AK126:AK128)","v":34082.870000000003},{"$f":"SUM(AL126:AL128)","v":7047.9099999999899},{"$f":"SUM(AM126:AM128)","v":7047.9099999999917},7047.9099999999899,null,7047.9099999999917,{"$f":"AP129-AE129","v":-54069.920000000013},122,117,null,null,null,"Total",null,{"$f":"AI129","v":61117.83},{"$f":"AJ129","v":61117.830000000009},{"$f":"AZ129-AY129","v":0}]
[1059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,118]
[1060,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,119,null,"396","Power Operated Equipment"]
[1061,null,null,"Wyoming",null,null,null,971291.14,971291.14,971291.14,971291.14,971291.14,963408.25999999989,965413.25999999989,965413.26,962910.48999999987,1074376.01,1042804.6900000001,1042453.89,1114209.94,1114209.94,1114209.94,1114209.94,1114209.94,1056398.69,1056398.69,1056398.69,1056398.69,1053958.6200000001,1121497.3500000001,1218083.0900000001,null,{"$f":"(SUM(T132:AD132)+(0.5*AE132)+(0.5*S132))/12","v":1091864.0766666664},null,{"$f":"AE132","v":1218083.0900000001},{"$f":"AG132","v":1091864.0766666664},{"$f":"+'RB FORECAST'!AJ134","v":1222745.9670871182},{"$f":"+'RB FORECAST'!AG134","v":1288289.3850137317},{"$f":"+'RB FORECAST'!BA134","v":1288289.3850137314},{"$f":"+'RB FORECAST'!AW134","v":1288289.3850137317},null,1288289.3850137314,{"$f":"AP132-AE132","v":70206.295013731346},125,120,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE132","v":1218083.0900000001},{"$f":"AP132","v":1288289.3850137314},{"$f":"AZ132-AY132","v":70206.295013731346}]
[1062,null,null,"Utah",null,null,null,11282614.43,11198223.01,11193609.779999999,11189596.859999999,11189596.859999999,11180863.27,11180863.27,11036358.32,11036358.32,11036358.32,11036358.32,11060442.789999999,10988686.740000004,10989470.66,10989470.66,10989470.66,10989470.66,10944943.130000001,10944943.130000001,10940422.100000001,10940422.100000001,10979386.859999999,11893584.450000001,12334328.310000001,null,{"$f":"(SUM(T133:AD133)+(0.5*AE133)+(0.5*S133))/12","v":11107304.725},null,12334328.310000001,11107304.725,{"$f":"+'RB FORECAST'!AJ135","v":12381544.675889857},{"$f":"+'RB FORECAST'!AG135","v":13045238.344986269},{"$f":"+'RB FORECAST'!BA135","v":13045238.344986269},{"$f":"+'RB FORECAST'!AW135","v":13045238.344986269},null,13045238.344986269,{"$f":"AP133-AE133","v":710910.03498626873},126,121,null,null,null,"Distribution - Utah",null,{"$f":"+AE133","v":12334328.310000001},{"$f":"AP133","v":13045238.344986269},{"$f":"AZ133-AY133","v":710910.03498626873}]
[1063,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T134:AD134)+(0.5*AE134)+(0.5*S134))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ136","v":0},{"$f":"+'RB FORECAST'!AG136","v":0},{"$f":"+'RB FORECAST'!BA136","v":0},{"$f":"+'RB FORECAST'!AW136","v":0},null,0,{"$f":"AP134-AE134","v":0},127,122,null,null,null,"General",null,{"$f":"+AE134","v":0},{"$f":"AP134","v":0},{"$f":"AZ134-AY134","v":0}]
[1064,null,null,"Total",null,null,null,12253905.57,12169514.15,12164900.92,12160888,12160888,12144271.529999999,12146276.529999999,12001771.58,11999268.810000001,12110734.33,12079163.01,12102896.68,{"$f":"SUM(T132:T134)","v":12102896.680000003},12103680.6,12103680.6,12103680.6,12103680.6,12001341.82,12001341.82,11996820.790000001,11996820.790000001,12033345.48,13015081.800000001,13552411.4,null,{"$f":"SUM(AG132:AG134)","v":12199168.801666666},null,13552411.4,12199168.801666666,{"$f":"SUM(AK132:AK134)","v":13604290.642976975},{"$f":"SUM(AL132:AL134)","v":14333527.73},{"$f":"SUM(AM132:AM134)","v":14333527.73},14333527.73,null,14333527.73,{"$f":"AP135-AE135","v":781116.33000000007},128,123,null,null,null,"Total",null,{"$f":"AI135","v":13552411.4},{"$f":"AJ135","v":12199168.801666666},{"$f":"AZ135-AY135","v":-1353242.5983333346}]
[1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,129,124]
[1066,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,130,125,null,"397","Communication Equipment"]
[1067,null,null,"Wyoming",null,null,null,49809.31,49809.3100000001,49809.3100000001,91573.830000000075,98853.000000000276,98857.010000000286,100365.69000000022,100365.69,100365.69000000022,100471.28000000026,100471.28000000026,100471.2800000003,3426951.01,3426951.01,3426951.01,3426951.01,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":3068270.5254166666},null,3074827.55,3068270.5254166666,{"$f":"+'RB FORECAST'!AJ140","v":3728175.2478818856},{"$f":"+'RB FORECAST'!AG140","v":4120183.866611016},{"$f":"+'RB FORECAST'!BA140","v":4349893.5015892992},{"$f":"+'RB FORECAST'!AW140","v":4487719.2825762685},null,4349893.5015892992,{"$f":"AP138-AE138","v":1275065.9515892994},131,126,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE138","v":3074827.55},{"$f":"AP138","v":4349893.5015892992},{"$f":"AZ138-AY138","v":1275065.9515892994}]
[1068,null,null,"Utah",null,null,null,15675305.119999999,15763113.449999999,15652531.799999999,15705182.18,15715937.99,14315009.34,14334407.17,14370288.33,14370288.33,14839806.489999998,15146610.449999999,15148750.27,11822270.539999997,11822270.540000001,11822270.540000001,11822270.540000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,null,{"$f":"(SUM(T139:AD139)+(0.5*AE139)+(0.5*S139))/12","v":11741120.274583332},null,11470664.800000001,11741120.274583332,{"$f":"+'RB FORECAST'!AJ141","v":13907982.769345885},{"$f":"+'RB FORECAST'!AG141","v":15370373.550953411},{"$f":"+'RB FORECAST'!BA141","v":16227306.88504112},{"$f":"+'RB FORECAST'!AW141","v":16741466.885493744},null,16227306.88504112,{"$f":"AP139-AE139","v":4756642.0850411188},132,127,null,null,null,"Distribution - Utah",null,{"$f":"+AE139","v":11470664.800000001},{"$f":"AP139","v":16227306.88504112},{"$f":"AZ139-AY139","v":4756642.0850411188}]
[1069,null,null,"Total",null,null,null,15725114.43,15812922.76,15702341.109999999,15796756.01,15814790.99,14413866.35,14434772.859999999,14470654.02,14470654.02,14940277.77,15247081.73,15249221.550000001,{"$f":"SUM(T138:T139)","v":15249221.549999997},15249221.550000001,15249221.550000001,15249221.550000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,null,{"$f":"SUM(AG138:AG139)","v":14809390.799999999},null,14545492.350000001,14809390.799999999,{"$f":"SUM(AK138:AK139)","v":17636158.017227769},{"$f":"SUM(AL138:AL139)","v":19490557.417564426},{"$f":"SUM(AM138:AM139)","v":20577200.38663042},21229186.168070011,null,20577200.38663042,{"$f":"AP140-AE140","v":6031708.0366304182},133,128,null,null,null,"Total",null,{"$f":"AI140","v":14545492.350000001},{"$f":"AJ140","v":14809390.799999999},{"$f":"AZ140-AY140","v":263898.44999999739}]
[1070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,129]
[1071,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,130,null,"398","Miscellaneous Equipment"]
[1072,null,null,"Wyoming",null,null,null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,4819.5600000000004,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,null,{"$f":"(SUM(T143:AD143)+(0.5*AE143)+(0.5*S143))/12","v":10580.536666666672},null,{"$f":"AE143","v":11449.04},{"$f":"AG143","v":10580.536666666672},{"$f":"+'RB FORECAST'!AJ145","v":27474.734136243987},{"$f":"+'RB FORECAST'!AG145","v":103406.46027197628},{"$f":"+'RB FORECAST'!BA145","v":103400.94708444639},{"$f":"+'RB FORECAST'!AW145","v":103374.8249182491},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR143,FALSE)","v":103400.94708444639},{"$f":"AP143-AE143","v":91951.9070844464},136,131,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE143","v":11449.04},{"$f":"AP143","v":103400.94708444639},{"$f":"AZ143-AY143","v":91951.9070844464}]
[1073,null,null,"Utah",null,null,null,325391.74000000005,325391.74000000005,328910.55000000005,328910.55000000005,328910.55000000005,325277.08,325277.08,325277.08,325277.08,322484.51,322484.51,322484.51,321567.68,325402.3,329901.21000000002,329901.21000000002,281905.39,281905.39,281905.39,281905.39,281905.39,619321.41,619321.40999999992,619321.40999999992,null,{"$f":"(SUM(T144:AD144)+(0.5*AE144)+(0.5*S144))/12","v":368820.42750000005},null,{"$f":"AE144","v":619321.40999999992},{"$f":"AG144","v":368820.42750000005},{"$f":"+'RB FORECAST'!AJ146","v":1486211.1657076702},{"$f":"+'RB FORECAST'!AG146","v":5593642.3297280204},{"$f":"+'RB FORECAST'!BA146","v":5593344.1007870259},{"$f":"+'RB FORECAST'!AW146","v":5591931.0550817475},null,5593344.1007870259,{"$f":"AP144-AE144","v":4974022.6907870257},137,132,null,null,null,"Distribution - Utah",null,{"$f":"+AE144","v":619321.40999999992},{"$f":"AP144","v":5593344.1007870259},{"$f":"AZ144-AY144","v":4974022.6907870257}]
[1074,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T145:AD145)+(0.5*AE145)+(0.5*S145))/12","v":0},null,{"$f":"AE145","v":0},{"$f":"AG145","v":0},{"$f":"+'RB FORECAST'!AJ147","v":0},{"$f":"+'RB FORECAST'!AG147","v":0},{"$f":"+'RB FORECAST'!BA147","v":0},{"$f":"+'RB FORECAST'!AW147","v":0},null,0,{"$f":"AP145-AE145","v":0},138,133,null,null,null,"General",null,{"$f":"+AE145","v":0},{"$f":"AP145","v":0},{"$f":"AZ145-AY145","v":0}]
[1075,null,null,"Total",null,null,null,329255.66000000003,329255.66000000003,332774.47000000003,332774.47000000003,332774.47000000003,329141,329141,329141,329141,326348.43,326348.43,326348.43,{"$f":"SUM(T143:T145)","v":326387.24},336851.33999999997,341350.25,341350.25,293354.43,293354.43,293354.43,293354.43,293354.43,630770.45000000007,630770.44999999995,630770.44999999995,null,{"$f":"SUM(AG143:AG145)","v":379400.96416666673},null,{"$f":"AE146","v":630770.44999999995},{"$f":"AG146","v":379400.96416666673},{"$f":"SUM(AK143:AK145)","v":1513685.8998439142},{"$f":"SUM(AL143:AL145)","v":5697048.7899999963},{"$f":"SUM(AM143:AM145)","v":5696745.0478714723},5695305.8799999962,null,5696745.0478714723,{"$f":"AP146-AE146","v":5065974.5978714721},139,134,null,null,null,"Total",null,{"$f":"AI146","v":630770.44999999995},{"$f":"AJ146","v":379400.96416666673},{"$f":"AZ146-AY146","v":-251369.48583333322}]
[1076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,135]
[1077,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,136,null,"393","Stores Equipment"]
[1078,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":0},null,{"$f":"AE149","v":0},{"$f":"AG149","v":0},{"$f":"+'RB FORECAST'!AJ151","v":0},{"$f":"+'RB FORECAST'!AG151","v":0},{"$f":"+'RB FORECAST'!BA151","v":0},{"$f":"+'RB FORECAST'!AW151","v":0},null,0,{"$f":"AP149-AE149","v":0},142,137,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE149","v":0},{"$f":"AP149","v":0},{"$f":"AZ149-AY149","v":0}]
[1079,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T150:AD150)+(0.5*AE150)+(0.5*S150))/12","v":0},null,{"$f":"AE150","v":0},{"$f":"AG150","v":0},{"$f":"+'RB FORECAST'!AJ152","v":0},{"$f":"+'RB FORECAST'!AG152","v":0},{"$f":"+'RB FORECAST'!BA152","v":0},{"$f":"+'RB FORECAST'!AW152","v":0},null,0,{"$f":"AP150-AE150","v":0},143,138,null,null,null,"Distribution - Utah",null,{"$f":"+AE150","v":0},{"$f":"AP150","v":0},{"$f":"AZ150-AY150","v":0}]
[1080,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T149:T150)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG149:AG150)","v":0},null,{"$f":"AE151","v":0},{"$f":"AG151","v":0},{"$f":"SUM(AK149:AK150)","v":0},{"$f":"SUM(AL149:AL150)","v":0},{"$f":"SUM(AM149:AM150)","v":0},0,null,0,{"$f":"AP151-AE151","v":0},144,139,null,null,null,"Total",null,{"$f":"AI151","v":0},{"$f":"AJ151","v":0},{"$f":"AZ151-AY151","v":0}]
[1081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,140]
[1082,null,"Total General Plant",null,null,null,null,271341047.35000002,270733620.44,267487591.42000002,268387618.5,269124515.71000004,263468399.38999999,263808067.01000002,264248855.89999998,264344772.99000001,265740947.22000003,266571777.37,265546026.53,{"$f":"T146+T140+T135+T129+T123+T117+T112+T106+T100+T94+T151","v":265546065.33000004},261000165.82999998,261004664.73999998,261104597.88,258598795.31999999,257351288.84,257378375.97,257200341.24000001,257207802.53,259644927.66999999,261185310.38,262068768.18000001,null,{"$f":"AG146+AG140+AG135+AG129+AG123+AG117+AG112+AG106+AG100+AG94+AG151","v":260085811.09041667},null,{"$f":"AI146+AI140+AI135+AI129+AI123+AI117+AI112+AI106+AI100+AI94+AI151","v":262068768.18000001},{"$f":"AJ146+AJ140+AJ135+AJ129+AJ123+AJ117+AJ112+AJ106+AJ100+AJ94+AJ151","v":260085811.09041667},{"$f":"AK146+AK140+AK135+AK129+AK123+AK117+AK112+AK106+AK100+AK94+AK151","v":272568168.73009527},{"$f":"AL146+AL140+AL135+AL129+AL123+AL117+AL112+AL106+AL100+AL94+AL151","v":281341345.99020416},{"$f":"AM146+AM140+AM135+AM129+AM123+AM117+AM112+AM106+AM100+AM94+AM151","v":279925223.8019554},289476292.36424845,null,279925223.8019554,{"$f":"AP153-AE153","v":17856455.621955395},146,141,null,null,"Total General Plant",null,null,{"$f":"AI153","v":262068768.18000001},{"$f":"AJ153","v":260085811.09041667},{"$f":"AZ153-AY153","v":-1982957.0895833373}]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,142]
[1084,101,"Gas Plant in Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,143]
[1085,null,null,"Production",null,null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"T29","v":79968136},79968135.999999925,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"(SUM(T156:AD156)+(0.5*AE156)+(0.5*S156))/12","v":79968136},null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":79968135.999999985},{"$f":"AK29","v":79968136},{"$f":"AL29","v":79968136},{"$f":"AM29","v":79968136},79968136,null,79968136,{"$f":"AP156-AE156","v":0},149,144,null,"101",null,"Production",null,{"$f":"+AE156","v":79968136},{"$f":"AP156","v":79968136},{"$f":"AZ156-AY156","v":0}]
[1086,null,null,"Distribution - Wyoming",null,null,null,77089117.090000004,77481584.384000003,77599324.613999993,77752607.334000006,77763501.343999982,77798571.453999996,77347090.123999998,79408792.829999998,79400329.953999996,80647823.423999995,80858805.523999989,82055245.603999987,{"$f":"T15+T33+T38+T46+T54+T59+T64+T69+T74+T79+T84","v":81655977.120000005},82302448.690000013,83014285.790000007,83373005.310000002,83373053.310000002,83797443.649999991,84396759.150000006,84857368.739999995,85631114.870000005,85260548.570000008,90163952.770000011,91143096.960000008,null,{"$f":"(SUM(T157:AD157)+(0.5*AE157)+(0.5*S157))/12","v":84535427.437666669},null,{"$f":"AI15+AI33+AI38+AI46+AI54+AI59+AI64+AI69+AI74+AI79+AI84","v":91143096.960000008},{"$f":"AJ15+AJ33+AJ38+AJ46+AJ54+AJ59+AJ64+AJ69+AJ74+AJ79+AJ84","v":84535427.437666669},{"$f":"AK15+AK33+AK38+AK46+AK54+AK59+AK64+AK69+AK74+AK79+AK84","v":94359313.037030354},{"$f":"AL15+AL33+AL38+AL46+AL54+AL59+AL64+AL69+AL74+AL79+AL84","v":100094413.26339929},{"$f":"AM15+AM33+AM38+AM46+AM54+AM59+AM64+AM69+AM74+AM79+AM84","v":103123413.91766317},107681371.1061535,null,103123413.91766317,{"$f":"AP157-AE157","v":11980316.957663164},150,145,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE157","v":91143096.960000008},{"$f":"AP157","v":103123413.91766317},{"$f":"AZ157-AY157","v":11980316.957663164}]
[1087,null,null,"Distribution - Utah",null,null,null,2293943489.9699998,2299087189.6760001,2313074026.6059999,2331273859.8260002,2336972208.3059998,2342958115.7359996,2348332297.296,2393235850.8699999,2394009985.1059999,2421745750.0959997,2433223386.8260002,2447896239.6560001,{"$f":"T16+T34+T39+T50+T55+T60+T65+T70+T75+T80+T85","v":2448297318.1400003},2469230439.04,2487414390.0999999,2491660762.7799997,2506752637.9099998,2512047602.4900002,2517358930.02,2525101983.3699999,2539536763.96,2552555332.6700001,2564555725.1500001,2569996326.48,null,{"$f":"(SUM(T158:AD158)+(0.5*AE158)+(0.5*S158))/12","v":2510288180.724833},null,{"$f":"AI16+AI34+AI39+AI50+AI55+AI60+AI65+AI70+AI75+AI80+AI85","v":2569996326.48},{"$f":"AJ16+AJ34+AJ39+AJ50+AJ55+AJ60+AJ65+AJ70+AJ75+AJ80+AJ85","v":2510288180.7248335},{"$f":"AK16+AK34+AK39+AK50+AK55+AK60+AK65+AK70+AK75+AK80+AK85","v":2663149151.7679267},{"$f":"AL16+AL34+AL39+AL50+AL55+AL60+AL65+AL70+AL75+AL80+AL85","v":2816776165.4165359},{"$f":"AM16+AM34+AM39+AM50+AM55+AM60+AM65+AM70+AM75+AM80+AM85","v":2910266035.1192174},3042296074.4689512,null,2910266035.1192174,{"$f":"AP158-AE158","v":340269708.63921738},151,146,null,null,null,"Distribution - Utah",null,{"$f":"+AE158","v":2569996326.48},{"$f":"AP158","v":2910266035.1192174},{"$f":"AZ158-AY158","v":340269708.63921738}]
[1088,null,null,"General",null,null,null,271341047.35000002,270733620.44,267487591.42000002,268387618.5,269124515.71000004,263468399.38999999,263808067.01000002,264248855.89999998,264344772.99000001,265740947.22000003,266571777.37,265546026.53,{"$f":"T153","v":265546065.33000004},261000165.82999998,261004664.73999998,261104597.88,258598795.31999999,257351288.84,257378375.97,257200341.24000001,257207802.53,259644927.66999999,261185310.38,262068768.18000001,null,{"$f":"(SUM(T159:AD159)+(0.5*AE159)+(0.5*S159))/12","v":260085811.09041667},null,{"$f":"AI153","v":262068768.18000001},{"$f":"AJ153","v":260085811.09041667},{"$f":"AK153","v":272568168.73009527},{"$f":"AL153","v":281341345.99020416},{"$f":"AM153","v":279925223.8019554},289476292.36424845,null,279925223.8019554,{"$f":"AP159-AE159","v":17856455.621955395},152,147,null,null,null,"General",null,{"$f":"+AE159","v":262068768.18000001},{"$f":"AP159","v":279925223.8019554},{"$f":"AZ159-AY159","v":17856455.621955395}]
[1089,null,null,"Gas Plant in Seryice",null,null,null,2722341790.4099998,2727270530.5,2738129078.6399999,2757382221.6600003,2763828361.3599997,2764193222.5799994,2769455590.4300003,2816861635.5999999,2817723224.0500002,2848102656.7399998,2860622105.7200003,2875465647.7900004,{"$f":"SUM(T156:T159)","v":2875467496.5900002},2892501189.5599999,2911401476.6299996,2916106501.9699998,2928692622.54,2933164470.9800005,2939102201.1399999,2947127829.3499994,2962343817.3600001,2977428944.9100003,2995873124.3000002,3003176327.6199999,null,{"$f":"(SUM(T160:AD160)+(0.5*AE160)+(0.5*S160))/12","v":2934877555.2529163},null,{"$f":"SUM(AI156:AI159)","v":3003176327.6199999},{"$f":"SUM(AJ156:AJ159)","v":2934877555.2529173},{"$f":"SUM(AK156:AK159)","v":3110044769.5350523},{"$f":"SUM(AL156:AL159)","v":3278180060.6701393},{"$f":"SUM(AM156:AM159)","v":3373282808.8388357},3519421873.939353,null,3373282808.8388357,{"$f":"AP160-AE160","v":370106481.21883583},153,148,null,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AY156:AY159)","v":3003176327.6199999},{"$f":"AP160","v":3373282808.8388357},{"$f":"AZ160-AY160","v":370106481.21883583}]
[1090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,149]
[1091,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,150,null,105,"Gas Plant Held For Future Use"]
[1092,null,null,"Distribution - Utah",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T163:AD163)+(0.5*AE163)+(0.5*S163))/12","v":1888.81125},null,{"$f":"AE163","v":0},{"$f":"AG163","v":1888.81125},{"$f":"+'RB FORECAST'!AJ165","v":4826.9620833333347},{"$f":"+'RB FORECAST'!AG165","v":5036.83},{"$f":"+'RB FORECAST'!BA165","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AW165","v":5036.83},null,5036.8300000000008,{"$f":"AP163-AE163","v":5036.8300000000008},156,151,null,null,null,"Distribution - Utah",null,{"$f":"+AE163","v":0},{"$f":"AP163","v":5036.8300000000008},{"$f":"AZ163-AY163","v":5036.8300000000008}]
[1093,null,null,"Total",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"SUM(T163)","v":5036.83},5036.83,5036.83,5036.83,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T164:AD164)+(0.5*AE164)+(0.5*S164))/12","v":1888.81125},null,{"$f":"AE164","v":0},{"$f":"AG164","v":1888.81125},{"$f":"SUM(AK163)","v":4826.9620833333347},{"$f":"SUM(AL163)","v":5036.83},{"$f":"SUM(AM163)","v":5036.8300000000008},5036.83,null,5036.8300000000008,{"$f":"AP164-AE164","v":5036.8300000000008},157,152,null,null,null,"Total",null,{"$f":"SUM(AY163)","v":0},{"$f":"AP164","v":5036.8300000000008},{"$f":"AZ164-AY164","v":5036.8300000000008}]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,153]
[1095,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,154,null,106,"Complete Construction Not Yet Classified"]
[1096,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T167:AD167)+(0.5*AE167)+(0.5*S167))/12","v":0},null,{"$f":"AE167","v":0},{"$f":"AG167","v":0},{"$f":"+'RB FORECAST'!AJ169","v":0},{"$f":"+'RB FORECAST'!AG169","v":0},{"$f":"+'RB FORECAST'!BA169","v":0},{"$f":"+'RB FORECAST'!AW169","v":0},null,0,{"$f":"AP167-AE167","v":0},160,155,null,null,null,"Production",null,{"$f":"+AE167","v":0},{"$f":"AP167","v":0},{"$f":"AZ167-AY167","v":0}]
[1097,null,null,"Distribution - Wyoming",null,null,null,118669.23,41327.620000000003,109182.78,276963.56,950180.8,1588249.67,1993330.3800000001,2239100.69,2600183.6800000002,1576770.89,1675193.15,710920.69000000006,379770.96,694464.74,694528.8,694464.74,800826.87,800805.98,800805.98,865874.75,5463376.4299999997,5578157.5800000001,1391148.01,1357281.1,null,{"$f":"(SUM(T168:AD168)+(0.5*AE168)+(0.5*S168))/12","v":1599860.4779166665},null,{"$f":"AE168","v":1357281.1},{"$f":"AG168","v":1599860.4779166665},{"$f":"+'RB FORECAST'!AJ170","v":56553.379166666673},{"$f":"+'RB FORECAST'!AG170","v":0},{"$f":"+'RB FORECAST'!BA170","v":0},{"$f":"+'RB FORECAST'!AW170","v":0},null,0,{"$f":"AP168-AE168","v":-1357281.1},161,156,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE168","v":1357281.1},{"$f":"AP168","v":0},{"$f":"AZ168-AY168","v":-1357281.1}]
[1098,null,null,"Distribution - Utah",null,null,null,11100303.43,16627548.82,7179101.2120000003,6777010.3099999996,9121644.75,9719600.2219999917,12826474.791999988,9308466.1199999992,27287883.300000001,13704256.67,12449806.57,22418304.782000002,14441758.537999999,651695.31000000006,128043.79799999925,145144.7379999992,5137049.4099999992,8133513.8200000003,19239433.02,26093137.140000001,56893343.450000003,86910291.489999995,86138368.519999996,85794827.420000002,null,{"$f":"(SUM(T169:AD169)+(0.5*AE169)+(0.5*S169))/12","v":29834862.111249994},null,{"$f":"AE169","v":85794827.420000002},{"$f":"AG169","v":29834862.111249994},{"$f":"+'RB FORECAST'!AJ171","v":3574784.4758333336},{"$f":"+'RB FORECAST'!AG171","v":0},{"$f":"+'RB FORECAST'!BA171","v":0},{"$f":"+'RB FORECAST'!AW171","v":0},null,0,{"$f":"AP169-AE169","v":-85794827.420000002},162,157,null,null,null,"Distribution - Utah",null,{"$f":"+AE169","v":85794827.420000002},{"$f":"AP169","v":0},{"$f":"AZ169-AY169","v":-85794827.420000002}]
[1099,null,null,"General",null,null,null,1050953.3899999999,1490322.23,462115.64999999997,471060.27,1131562.3699999994,1107897.0900000001,1200519.75,1438369,2628142.71,1389351.33,1062030.31,3618205.25,10466.14,0,38447,407051.99,1705726.6500000006,2337329.59,3144281.09,3901215.13,6240162.0099999998,4855686.76,3845456.84,3422906.55,null,{"$f":"(SUM(T170:AD170)+(0.5*AE170)+(0.5*S170))/12","v":2500531.5916666663},null,{"$f":"AE170","v":3422906.55},{"$f":"AG170","v":2500531.5916666663},{"$f":"+'RB FORECAST'!AJ172","v":142621.10624999998},{"$f":"+'RB FORECAST'!AG172","v":0},{"$f":"+'RB FORECAST'!BA172","v":0},{"$f":"+'RB FORECAST'!AW172","v":0},null,0,{"$f":"AP170-AE170","v":-3422906.55},163,158,null,null,null,"General",null,{"$f":"+AE170","v":3422906.55},{"$f":"AP170","v":0},{"$f":"AZ170-AY170","v":-3422906.55}]
[1100,null,null,"Total",null,null,null,12269926.050000001,18159198.669999998,7750399.6420000009,7525034.1399999987,11203387.92,12415746.981999991,16020324.921999989,12985935.809999999,32516209.690000001,16670378.890000001,15187030.030000001,26747430.722000003,{"$f":"SUM(T167:T170)","v":14831995.638},1346160.05,861019.5979999993,1246661.4679999992,7643602.9299999997,11271649.390000001,23184520.09,30860227.02,68596881.890000001,97344135.829999998,91374973.370000005,90575015.069999993,null,{"$f":"(SUM(T171:AD171)+(0.5*AE171)+(0.5*S171))/12","v":33935254.180833332},null,{"$f":"AE171","v":90575015.069999993},{"$f":"AG171","v":33935254.180833332},{"$f":"SUM(AK167:AK170)","v":3773958.9612500006},{"$f":"SUM(AL167:AL170)","v":0},{"$f":"SUM(AM167:AM170)","v":0},0,null,0,{"$f":"AP171-AE171","v":-90575015.069999993},164,159,null,null,null,"Total",null,{"$f":"SUM(AY167:AY170)","v":90575015.069999993},{"$f":"AP171","v":0},{"$f":"AZ171-AY171","v":-90575015.069999993}]
[1101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,160]
[1102,108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,161,null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[1103,null,null,"Production",null,null,null,-68992546.739999995,-69047109.870000005,-69092261.780000001,-69148875.269999996,-69202397.180000007,-69256660.719999999,-69314119.849999994,-69367366.510000005,-69417627.430000007,-69469195,-69536528.439999998,-69576718.010000005,-69622848.390000001,-69665875,-69708590.370000005,-69750061.260000005,-69786491.310000002,-69827958.189999998,-69869425.069999993,-69910891.950000003,-69952358.829999998,-69993825.709999993,-70035292.590000004,-70076759.469999999,null,{"$f":"(SUM(T174:AD174)+(0.5*AE174)+(0.5*S174))/12","v":-69829196.450833336},null,{"$f":"AE174","v":-70076759.469999999},{"$f":"AG174","v":-69829196.450833336},{"$f":"+'RB FORECAST'!AJ176","v":-70330072.284999982},{"$f":"+'RB FORECAST'!AG176","v":-70583385.099999934},{"$f":"+'RB FORECAST'!BA176","v":-70836697.914999902},{"$f":"+'RB FORECAST'!AW176","v":-71090010.72999987},null,-70836697.914999902,{"$f":"AP174-AE174","v":-759938.44499990344},167,162,null,null,null,"Production",null,{"$f":"+AE174","v":-70076759.469999999},{"$f":"AP174","v":-70836697.914999902},{"$f":"AZ174-AY174","v":-759938.44499990344}]
[1104,null,null,"Distribution - Wyoming",null,null,null,-21551340.98,-21565256.16,-21440799.239999998,-21574450.350000001,-21691853.879999999,-21221477.809999999,-20757179.850000001,-20797669.989999998,-20888278.25,-20504051.219999999,-19646767.719999999,-27333445.210000001,-27471489.32,-27636597.93,-27802077.34,-27962429.719999999,-28133132.620000001,-28294571.489999998,-28464704.039999999,-28577611.030000001,-28743696.629999999,-28912988.93,-28795329.620000001,-28980505.75,null,{"$f":"(SUM(T175:AD175)+(0.5*AE175)+(0.5*S175))/12","v":-28245967.012500003},null,{"$f":"AE175","v":-28980505.75},{"$f":"AG175","v":-28245967.012500003},{"$f":"+'RB FORECAST'!AJ177","v":-29375042.028514165},{"$f":"+'RB FORECAST'!AG177","v":-29777825.69195566},{"$f":"+'RB FORECAST'!BA177","v":-30880908.666132957},{"$f":"+'RB FORECAST'!AW177","v":-32006679.263131175},null,-30880908.666132957,{"$f":"AP175-AE175","v":-1900402.9161329567},168,163,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE175","v":-28980505.75},{"$f":"AP175","v":-30880908.666132957},{"$f":"AZ175-AY175","v":-1900402.9161329567}]
[1105,null,null,"Distribution - Utah",null,null,null,-493315380.68000001,-495628361.25999999,-493969005.87,-497252232.76999998,-500051378.44,-503340730.22000003,-506346697.06999999,-509573960.37,-513389129.88,-516209152.38,-519918311.72000003,-512951843.95999998,-515825350.58999997,-521532355.5,-524761345.25999999,-529774381.51999998,-535174162.62,-536613226.92000002,-541433931.55999994,-545536052.63999999,-549027682.97000003,-553948067.87,-559712532.36000001,-560274505.97000003,null,{"$f":"(SUM(T176:AD176)+(0.5*AE176)+(0.5*S176))/12","v":-537496022.06458318},null,{"$f":"AE176","v":-560274505.97000003},{"$f":"AG176","v":-537496022.06458318},{"$f":"+'RB FORECAST'!AJ178","v":-567901999.44573987},{"$f":"+'RB FORECAST'!AG178","v":-575688938.01728177},{"$f":"+'RB FORECAST'!BA178","v":-597014627.55950463},{"$f":"+'RB FORECAST'!AW178","v":-618778932.52056372},null,-597014627.55950463,{"$f":"AP176-AE176","v":-36740121.5895046},{"$f":"+AR175+1","v":169},{"$f":"+AS175+1","v":164},null,null,null,"Distribution - Utah",null,{"$f":"+AE176","v":-560274505.97000003},{"$f":"AP176","v":-597014627.55950463},{"$f":"AZ176-AY176","v":-36740121.5895046}]
[1106,null,null,"General",null,null,null,-132419416.83,-132602402.33,-129688646.31,-130830172.95999999,-132007188.29000001,-126638206.45,-127752212.18000001,-127774055.2,-128657090.75,-129446678.20999999,-129034361.31999999,-128844639.09999999,-130040675.62,-127963994.47,-129101889.56,-130241797.78999999,-128854926.39999999,-128697469.38,-129819245.66,-130773502.73999999,-131724048.41,-132823211.38,-133580532.19,-134546640.56,null,{"$f":"(SUM(T177:AD177)+(0.5*AE177)+(0.5*S177))/12","v":-130443077.78583331},null,{"$f":"AE177","v":-134546640.56},{"$f":"AG177","v":-130443077.78583331},{"$f":"+'RB FORECAST'!AJ179","v":-136378338.43687797},{"$f":"+'RB FORECAST'!AG179","v":-138248326.11949468},{"$f":"+'RB FORECAST'!BA179","v":-143369565.5386683},{"$f":"+'RB FORECAST'!AW179","v":-148596135.88129714},null,-143369565.5386683,{"$f":"AP177-AE177","v":-8822924.9786683023},170,165,null,null,null,"General",null,{"$f":"+AE177","v":-134546640.56},{"$f":"AP177","v":-143369565.5386683},{"$f":"AZ177-AY177","v":-8822924.9786683023}]
[1107,null,null,"Total",null,null,null,-716278685.23000002,-718843129.62,-714190713.20000005,-718805731.35000002,-722952817.78999996,-720457075.20000005,-724170208.95000005,-727513052.07000005,-732352126.30999994,-735629076.81000006,-738135969.20000005,-738706646.27999997,{"$f":"SUM(T174:T177)","v":-742960363.91999996},-746798822.9000001,-751373902.52999997,-757728670.28999996,-761948712.94999993,-763433225.98000002,-769587306.32999992,-774798058.36000001,-779447786.84000003,-785678093.88999999,{"$f":"SUM(AD174:AD177)","v":-792123686.75999999},-793878411.75,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":-766014263.31374991},null,{"$f":"AE178","v":-793878411.75},{"$f":"AG178","v":-766014263.31374991},{"$f":"SUM(AK174:AK177)","v":-803985452.19613194},{"$f":"SUM(AL174:AL177)","v":-814298474.92873204},{"$f":"SUM(AM174:AM177)","v":-842101799.67930579},-870471758.39499187,null,-842101799.67930579,{"$f":"AP178-AE178","v":-48223387.929305792},171,166,null,null,null,"Total",null,{"$f":"SUM(AY174:AY177)","v":-793878411.75},{"$f":"AP178","v":-842101799.67930579},{"$f":"AZ178-AY178","v":-48223387.929305792}]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,167]
[{"$f":"+A179+1","v":1109},111,"Accum Proy For Amort & Depl - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,168,null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1110,null,null,"Production",null,null,null,-6134870.6200000001,-6136325.9799999995,-6137515.3499999996,-6139006.6299999999,-6140416.4799999995,-6141845.8700000001,-6143359.4199999999,-6144762.0199999996,-6146085.96,-6147444.3300000001,-6149218,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"(SUM(T181:AD181)+(0.5*AE181)+(0.5*S181))/12","v":-6150276.6599999992},null,{"$f":"AE181","v":-6150276.6600000001},{"$f":"AG181","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AJ183","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AG183","v":-6150276.6600000001},{"$f":"+'RB FORECAST'!BA183","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AW183","v":-6150276.6600000001},null,-6150276.6599999992,{"$f":"AP181-AE181","v":0},174,169,null,null,null,"Production",null,{"$f":"+AE181","v":-6150276.6600000001},{"$f":"AP181","v":-6150276.6599999992},{"$f":"AZ181-AY181","v":0}]
[1111,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T182:AD182)+(0.5*AE182)+(0.5*S182))/12","v":-10883.08},null,{"$f":"AE182","v":-10883.08},{"$f":"AG182","v":-10883.08},{"$f":"+'RB FORECAST'!AJ184","v":-10883.08},{"$f":"+'RB FORECAST'!AG184","v":-10883.08},{"$f":"+'RB FORECAST'!BA184","v":-10883.08},{"$f":"+'RB FORECAST'!AW184","v":-10883.08},null,-10883.08,{"$f":"AP182-AE182","v":0},175,170,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE182","v":-10883.08},{"$f":"AP182","v":-10883.08},{"$f":"AZ182-AY182","v":0}]
[1112,null,null,"Distribution - Utah",null,null,null,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,{"$f":"(SUM(T183:AD183)+(0.5*AE183)+(0.5*S183))/12","v":-58742.889583333337},null,{"$f":"AE183","v":-58742.89},{"$f":"AG183","v":-58742.889583333337},{"$f":"+'RB FORECAST'!AJ185","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AG185","v":-58742.89},{"$f":"+'RB FORECAST'!BA185","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AW185","v":-58742.89},null,-58742.889999999992,{"$f":"AP183-AE183","v":0},176,171,null,null,null,"Distribution - Utah",null,{"$f":"+AE183","v":-58742.89},{"$f":"AP183","v":-58742.889999999992},{"$f":"AZ183-AY183","v":0}]
[1113,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5887.62,-5887.62,-5887.62,-5887.62,-5887.62,-5887.62,-5887.62,null,{"$f":"(SUM(T184:AD184)+(0.5*AE184)+(0.5*S184))/12","v":-3189.1275000000001},null,{"$f":"AE184","v":-5887.62},{"$f":"AG184","v":-3189.1275000000001},{"$f":"+'RB FORECAST'!AJ186","v":-5887.6200000000017},{"$f":"+'RB FORECAST'!AG186","v":-5887.62},{"$f":"+'RB FORECAST'!BA186","v":-5887.6200000000017},{"$f":"+'RB FORECAST'!AW186","v":-5887.62},null,-5887.6200000000017,{"$f":"AP184-AE184","v":0},177,172,null,null,null,"General",null,{"$f":"+AE184","v":-5887.62},{"$f":"AP184","v":-5887.6200000000017},{"$f":"AZ184-AY184","v":0}]
[1114,null,null,"Total",null,null,null,-6204496.5800000001,-6205951.9399999995,-6207141.3099999996,-6208632.5899999999,-6210042.4399999995,-6211471.8300000001,-6212985.3799999999,-6214387.9799999995,-6215711.9199999999,-6217070.29,-6218843.96,-6219902.6200000001,{"$f":"SUM(T181:T184)","v":-6219902.6299999999},-6219902.6299999999,-6219902.6299999999,-6219902.6299999999,-6219902.6299999999,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,null,{"$f":"(SUM(T185:AD185)+(0.5*AE185)+(0.5*S185))/12","v":-6223091.757083334},null,{"$f":"AE185","v":-6225790.25},{"$f":"AG185","v":-6223091.757083334},{"$f":"SUM(AK181:AK184)","v":-6225790.2499999991},{"$f":"SUM(AL181:AL184)","v":-6225790.25},{"$f":"SUM(AM181:AM184)","v":-6225790.2499999991},-6225790.25,null,-6225790.2499999991,{"$f":"AP185-AE185","v":0},178,173,null,null,null,"Total",null,{"$f":"SUM(AY181:AY184)","v":-6225790.25},{"$f":"AP185","v":-6225790.2499999991},{"$f":"AZ185-AY185","v":0}]
[1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,174]
[1116,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,175,null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T188:AD188)+(0.5*AE188)+(0.5*S188))/12","v":0},null,{"$f":"AE188","v":0},{"$f":"AG188","v":0},{"$f":"+'RB FORECAST'!AJ190","v":0},{"$f":"+'RB FORECAST'!AG190","v":0},{"$f":"+'RB FORECAST'!BA190","v":0},{"$f":"+'RB FORECAST'!AW190","v":0},null,0,{"$f":"AP188-AE188","v":0},181,null,null,null,null,"Production",null,{"$f":"+AE188","v":0},{"$f":"AP188","v":0},{"$f":"AZ188-AY188","v":0}]
[null,null,null,"Distribution - Wyoming",null,null,null,-6202088.1500000004,-6317115.3899999997,-6261169.71,-6236339.0700000003,-6213637.6699999999,-6181248.29,-6140761.1100000003,-6196748.9800000004,-6203191.8399999999,-6219898.3900000006,-6243591.8199999994,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6377150.9299999997,-6377150.9299999997,-6376509.1699999999,-6376371.2800000003,-6376334.8200000003,-5434897.29,null,-6304433.6949999994,null,{"$f":"AE189","v":-5434897.29},{"$f":"AG189","v":-6304433.6949999994},{"$f":"+'RB FORECAST'!AJ191","v":-5425233.1994021554},{"$f":"+'RB FORECAST'!AG191","v":-5512102.9173904182},{"$f":"+'RB FORECAST'!BA191","v":-5501679.3123340486},{"$f":"+'RB FORECAST'!AW191","v":-5595376.2435144866},null,-5501679.3123340486,{"$f":"AP189-AE189","v":-66782.022334048524},182,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE189","v":-5434897.29},{"$f":"AP189","v":-5501679.3123340486},{"$f":"AZ189-AY189","v":-66782.022334048524}]
[null,null,null,"Distribution - Utah",null,null,null,-184221250.78,-187162682.28999999,-186271724.06,-186481184.78999999,-186218622.28,-186141349.55000001,-186299261.02000001,-186248871.44,-186502363.87,-186406251.61000001,-187356154.47,-188074206.56999999,-188074206.56999999,-188074206.56999999,-190128957.88999999,-190128957.88999999,-190128957.88999999,-189034810.75999999,-191020786.66,-191020786.66,-191329596.44,-191241103.78999999,-191186815.41,-165456864.34,null,-189011226.83208334,null,{"$f":"AE190","v":-165456864.34},{"$f":"AG190","v":-189011226.83208334},{"$f":"+'RB FORECAST'!AJ192","v":-165162656.36481723},{"$f":"+'RB FORECAST'!AG192","v":-167807267.73049733},{"$f":"+'RB FORECAST'!BA192","v":-167489937.5371708},{"$f":"+'RB FORECAST'!AW192","v":-170342392.62586597},null,-167489937.5371708,{"$f":"AP190-AE190","v":-2033073.197170794},183,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE190","v":-165456864.34},{"$f":"AP190","v":-167489937.5371708},{"$f":"AZ190-AY190","v":-2033073.197170794}]
[null,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,-243070289,-243070289.09999999,-243070289.09999999,-242946363.83000001,-242946423.56999999,-242946314.06,-242946364.19,-240469548.06,-248514450.44999999,-248121675.28,-247777192.86000001,-247364582.75999999,-246959813.06,null,-244599045.35750005,null,{"$f":"AE191","v":-246959813.06},{"$f":"AG191","v":-244599045.35750005},{"$f":"+'RB FORECAST'!AJ193","v":-246520680.19693193},{"$f":"+'RB FORECAST'!AG193","v":-250468009.4968673},{"$f":"+'RB FORECAST'!BA193","v":-249994364.56509113},{"$f":"+'RB FORECAST'!AW193","v":-254251920.02086625},null,-249994364.56509113,{"$f":"AP191-AE191","v":-3034551.5050911307},184,null,null,null,null,"General",null,{"$f":"+AE191","v":-246959813.06},{"$f":"AP191","v":-249994364.56509113},{"$f":"AZ191-AY191","v":-3034551.5050911307}]
[null,null,null,"Total",null,null,null,-190423338.93000001,-193479797.67999998,-192532893.77000001,-192717523.85999998,-192432259.94999999,-192322597.84,-192440022.13000003,-192445620.41999999,-192705555.71000001,-192626150,-193599746.28999999,-437460224.57999998,{"$f":"SUM(T188:T191)","v":-437460224.67999995},{"$f":"SUM(U188:U191)","v":-437460224.67999995},-439391050.73000002,-439391110.46999997,-439391000.95999998,-438296903.95999998,-437867485.64999998,-445912388.03999996,-445827780.88999999,-445394667.93000001,-444927732.99000001,-417851574.69,null,-439914705.88458329,null,{"$f":"AE192","v":-417851574.69},{"$f":"AG192","v":-439914705.88458329},{"$f":"SUM(AK188:AK191)","v":-417108569.76115131},{"$f":"SUM(AL188:AL191)","v":-423787380.14475501},{"$f":"SUM(AM188:AM191)","v":-422985981.41459596},-430189688.89024669,{"$f":"AE192+AE185+AE178-AN178-AN185-AN192","v":88931460.845238507},-422985981.41459596,{"$f":"AP192-AE192","v":-5134406.724595964},185,null,null,null,null,"Total",null,{"$f":"SUM(AY188:AY191)","v":-417851574.69},{"$f":"AP192","v":-422985981.41459596},{"$f":"AZ192-AY192","v":-5134406.724595964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[{"$f":"+A187+1","v":1117},"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR195,FALSE)","v":0},null,188,{"$f":"+AS187+1","v":176},null,"System Net Utility Plant"]
[1118,null,"Production",null,null,null,null,4840718.6400000053,4784700.1499999957,4738358.8699999992,4680254.1000000043,4625322.3399999933,4569629.4100000011,4510656.730000006,4456007.4699999951,4404422.6099999929,4351496.67,4282389.5600000024,4241141.3299999945,{"$f":"T156+T167+T174+T181+T188","v":4195010.9499999993},4151984.3399999253,4109268.9699999951,4067798.0799999945,4031368.0299999975,3989901.1500000022,3948434.270000007,3906967.3899999969,3865500.5100000016,3824033.6300000064,3782566.7499999963,3741099.870000001,null,{"$f":"AG156+AG167+AG174+AG181+AG188","v":3988662.8891666653},null,{"$f":"AE196","v":3741099.870000001},{"$f":"AG196","v":3988662.8891666653},{"$f":"AK156+AK167+AK174+AK181+AK188","v":3487787.0550000193},3234474.2400000654,2981161.4250000985,2727848.6100001298,null,2981161.4250000985,{"$f":"AP196-AE196","v":-759938.44499990251},189,177,null,null,"Production",null,null,{"$f":"AY156+AY167+AY174+AY181+AY188","v":3741099.870000001},{"$f":"AP196","v":2981161.4250000985},{"$f":"AZ196-AY196","v":-759938.44499990251}]
[1119,null,"Distribution - Wyoming",null,null,null,null,49443474.110000007,49629657.374000013,49995655.364,50207898.394000009,50797307.513999984,51973211.943999998,52431596.463999994,54642591.469999999,54898160.464000002,55489761.623999998,56632756.053999998,49106108.993999988,{"$f":"T157+T168+T175+T182+T189","v":48237646.670000002},49033703.410000011,49580125.160000004,49778428.240000002,49714135.470000006,49977066.050000004,50344827.080000013,50757598.449999996,55963402.420000017,55538462.860000007,56372553.260000013,58074091.940000005,null,{"$f":"AG157+AG168+AG175+AG182+AG189","v":51574004.128083341},null,{"$f":"AE197","v":58074091.940000005},{"$f":"AG197","v":51574004.128083341},59604708.108280703,64793601.574053213,66729942.859196171,70068432.51950784,null,66729942.859196171,{"$f":"AP197-AE197","v":8655850.9191961661},190,178,null,null,"Distribution - Wyoming",null,null,{"$f":"AY157+AY168+AY175+AY182+AY189","v":58074091.940000005},{"$f":"AP197","v":66729942.859196171},{"$f":"AZ197-AY197","v":8655850.9191961661}]
[1120,null,"Distribution - Utah",null,null,null,null,1627453455.8899994,1632869988.8960001,1639958691.8379998,1654263746.526,1659770146.2859995,1663141930.1379995,1668459107.9479997,1706667779.1299996,1721352668.6059999,1732780896.7259994,1738345021.1560001,1769234787.858,{"$f":"T183+T176+T169+T163+T158+T190","v":1758785813.4580004},1760221866.22,1772598424.6879997,1771848862.0479999,1786527823.9200001,1794474335.7400002,1804084901.9300001,1814579538.3199999,1856014085.1099999,1894217709.6100001,1899736003.01,1930001040.7,null,{"$f":"AG183+AG176+AG169+AG163+AG158+AG190","v":1813558939.861083},null,{"$f":"AE198","v":1930001040.7},{"$f":"AG198","v":1813558939.861083},{"$f":"AK183+AK176+AK169+AK163+AK158+AK190","v":1933605364.5052862},2073226253.608757,2145707763.9625421,2253121043.2625217,null,2145707763.9625421,{"$f":"AP198-AE198","v":215706723.26254201},191,179,null,null,"Distribution - Utah",null,null,{"$f":"AY183+AY176+AY169+AY163+AY158+AY190","v":1930001040.7},{"$f":"AP198","v":2145707763.9625421},{"$f":"AZ198-AY198","v":215706723.26254201}]
[1121,null,"General",null,null,null,null,139972583.91000003,139621540.34000003,138261060.76000002,138028505.81,138248889.79000002,137938090.02999997,137256374.58000001,137913169.69999999,138315824.95000002,137683620.34000003,138599446.36000001,-102750696.32000002,{"$f":"T184+T177+T170+T159+T191","v":-107554433.24999997},-110034117.74000001,-111005141.65000004,-111676571.48999999,-111496718.48999999,-111961102.75999999,-109772024.28,-118192284.43999998,-116403646.77,-116105677.43000002,-115920235.34999999,-116020666.51000001,null,{"$f":"AG184+AG177+AG170+AG159+AG191","v":-112458969.58875002},null,{"$f":"AE199","v":-116020666.51000001},{"$f":"AG199","v":-112458969.58875002},{"$f":"AK184+AK177+AK170+AK159+AK191","v":-110194116.41746464},-107380877.24615782,-113444593.92180404,-113377651.15791494,null,-113444593.92180404,{"$f":"AP199-AE199","v":2576072.5881959647},192,180,null,null,"General",null,null,{"$f":"AY184+AY177+AY170+AY159+AY191","v":-116020666.51000001},{"$f":"AP199","v":-113444593.92180404},{"$f":"AZ199-AY199","v":2576072.5881959647}]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,181]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,182]
[1124,null,"System Net Utility Plant",null,null,null,null,1821710232.5499995,1826905886.7600002,1832953766.8319998,1847180404.8299999,1853441665.9299996,1857622861.5219996,1862657735.7219996,1903679547.7699997,1918971076.6299999,1930305775.3599992,1937859613.1300001,1719831341.862,{"$f":"SUM(T196:T199)","v":1703664037.8280005},1703373436.23,1715282677.1679997,1714018516.8779998,1728776608.9300001,1736480200.1800003,1748606139.0000002,1751051819.7199998,1799439341.27,1837474528.6700001,1843970887.6700001,1875795566,null,{"$f":"SUM(AG196:AG199)","v":1756662637.289583},null,{"$f":"AE202","v":1875795566},{"$f":"AG202","v":1756662637.289583},{"$f":"SUM(AK196:AK199)","v":1886503743.2511022},{"$f":"SUM(AL196:AL199)","v":2033873452.1766524},{"$f":"SUM(AM196:AM199)","v":2101974274.3249345},2212539673.2341146,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR202,FALSE)","v":2101974274.3249345},{"$f":"AP202-AE202","v":226178708.32493448},195,183,null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY196:AY199)","v":1875795566},{"$f":"AP202","v":2101974274.3249345},{"$f":"AZ202-AY202","v":226178708.32493448}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,184]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,185]
[1127,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,186,null,"WORKING CAPITAL"]
[1128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,187]
[1129,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,188,null,154,"Plant Materials & Operating Supplies"]
[1130,null,null,"Distribution - Wyoming",null,null,null,924641.56325773522,982392.83847182244,824380.31282251328,784810.47807089984,795228.27801053226,829265.28467340767,717683.40690339357,738109.08857079595,930761.7611960806,893488.36074661091,865266.54255538434,821279.85365963727,{"$f":"+T210*'ROR-Model'!$N$2","v":940669.13415497774},{"$f":"+U210*'ROR-Model'!$N$2","v":1088701.6720595551},{"$f":"+V210*'ROR-Model'!$N$2","v":1082495.802008742},{"$f":"+W210*'ROR-Model'!$N$2","v":1073923.1362606117},{"$f":"+X210*'ROR-Model'!$N$2","v":868774.17844967125},{"$f":"+Y210*'ROR-Model'!$N$2","v":798056.03294337832},{"$f":"+Z210*'ROR-Model'!$N$2","v":772283.50314378412},{"$f":"+AA210*'ROR-Model'!$N$2","v":773731.83545807516},{"$f":"+AB210*'ROR-Model'!$N$2","v":779082.98180964275},{"$f":"+AC210*'ROR-Model'!$N$2","v":801352.07916090079},{"$f":"+AD210*'ROR-Model'!$N$2","v":796444.73476145475},{"$f":"+AE210*'ROR-Model'!$N$2","v":779777.36648260348},null,{"$f":"(SUM(T208:AD208)+(0.5*AE208)+(0.5*S208))/12","v":881336.97502349305},null,{"$f":"AE208","v":779777.36648260348},{"$f":"AG208","v":881336.97502349305},{"$f":"+'RB FORECAST'!AJ210","v":879607.70472445001},{"$f":"+'RB FORECAST'!AG210","v":779777.36648260348},{"$f":"+'RB FORECAST'!BA210","v":879607.70472445001},{"$f":"+'RB FORECAST'!AW210","v":779777.36648260348},null,879607.70472445001,{"$f":"AP208-AE208","v":99830.338241846533},201,189,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE208","v":779777.36648260348},{"$f":"AP208","v":879607.70472445001},{"$f":"AZ208-AY208","v":99830.338241846533}]
[1131,null,null,"Distribution - Utah",null,null,null,27422382.166742265,29135129.681528177,24448903.107177485,23275368.221929099,23584332.151989467,24593778.235326592,21284559.813096605,21890330.601429205,27603890.778803919,26498461.959253389,25661478.727444615,24356951.826340362,{"$f":"+T210*'ROR-Model'!$M$2","v":26529101.485845022},{"$f":"+U210*'ROR-Model'!$M$2","v":30703970.287940446},{"$f":"+V210*'ROR-Model'!$M$2","v":30528950.027991254},{"$f":"+W210*'ROR-Model'!$M$2","v":30287180.513739385},{"$f":"+X210*'ROR-Model'!$M$2","v":24501493.151550326},{"$f":"+Y210*'ROR-Model'!$M$2","v":22507073.657056622},{"$f":"+Z210*'ROR-Model'!$M$2","v":21780227.166856218},{"$f":"+AA210*'ROR-Model'!$M$2","v":21821073.574541926},{"$f":"+AB210*'ROR-Model'!$M$2","v":21971988.598190356},{"$f":"+AC210*'ROR-Model'!$M$2","v":22600029.980839096},{"$f":"+AD210*'ROR-Model'!$M$2","v":22461631.225238547},{"$f":"+AE210*'ROR-Model'!$M$2","v":21991571.893517397},null,{"$f":"(SUM(T209:AD209)+(0.5*AE209)+(0.5*S209))/12","v":24905581.794143174},null,{"$f":"AE209","v":21991571.893517397},{"$f":"AG209","v":24905581.794143174},{"$f":"+'RB FORECAST'!AJ211","v":24807024.296942219},{"$f":"+'RB FORECAST'!AG211","v":21991571.893517397},{"$f":"+'RB FORECAST'!BA211","v":24807024.296942219},{"$f":"+'RB FORECAST'!AW211","v":21991571.893517397},null,24807024.296942219,{"$f":"AP209-AE209","v":2815452.4034248218},202,190,null,null,null,"Distribution - Utah",null,{"$f":"+AE209","v":21991571.893517397},{"$f":"AP209","v":24807024.296942219},{"$f":"AZ209-AY209","v":2815452.4034248218}]
[1132,null,null,"Total",null,null,null,28347023.73,30117522.52,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,28534652.539999999,27391950.32,26526745.27,25178231.68,27469770.620000001,31792671.960000001,31611445.829999998,31361103.649999999,25370267.329999998,23305129.690000001,22552510.670000002,22594805.41,22751071.579999998,23401382.059999999,23258075.960000001,22771349.260000002,null,{"$f":"(SUM(T210:AD210)+(0.5*AE210)+(0.5*S210))/12","v":25786918.769166663},null,{"$f":"SUM(AI208:AI209)","v":22771349.260000002},{"$f":"SUM(AJ208:AJ209)","v":25786918.769166667},{"$f":"SUM(AK208:AK209)","v":25686632.001666669},22771349.260000002,25686632.001666669,22771349.260000002,null,25686632.001666669,{"$f":"AP210-AE210","v":2915282.7416666672},203,191,null,null,null,"Total",null,{"$f":"SUM(AY208:AY209)","v":22771349.260000002},{"$f":"SUM(AZ208:AZ209)","v":25686632.001666669},{"$f":"AZ210-AY210","v":2915282.7416666672}]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,192]
[1134,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,193,null,"1641","Gas Stored Underground"]
[1135,null,null,"Production",null,null,null,33078465.640000001,21745044.18,8937825.6400000006,5265628.42,9895288.8399999999,21769885.129999999,34448175.630000003,48018857.409999996,58860691.740000002,59031895.799999997,59289969.149999999,52891066.75,36606332.549999997,23198515.620000001,9114305.0999999996,7483334.0300000003,15704466.939999999,28192823.34,39219511.990000002,43502522.789999999,62143023.659999996,62647436.719999999,52783329.590000004,44167774.479999997,null,{"$f":"AE213","v":44167774.479999997},null,{"$f":"AE213","v":44167774.479999997},{"$f":"AG213","v":44167774.479999997},{"$f":"+'RB FORECAST'!AJ215","v":44167774.480000004},{"$f":"+'RB FORECAST'!AG215","v":44167774.479999997},{"$f":"+'RB FORECAST'!BA215","v":44167774.480000004},{"$f":"+'RB FORECAST'!AW215","v":44167774.479999997},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR213,FALSE)","v":44167774.480000004},{"$f":"AP213-AE213","v":0},206,194,null,null,null,"Production",null,{"$f":"+AE213","v":44167774.479999997},{"$f":"AP213","v":44167774.480000004},{"$f":"AZ213-AY213","v":0}]
[1136,null,null,"Total",null,null,null,33078465.640000001,21745044.18,8937825.6400000006,5265628.42,9895288.8399999999,21769885.129999999,34448175.630000003,48018857.409999996,58860691.740000002,59031895.799999997,59289969.149999999,52891066.75,{"$f":"SUM(T213)","v":36606332.549999997},23198515.620000001,9114305.0999999996,7483334.0300000003,15704466.939999999,28192823.34,39219511.990000002,43502522.789999999,62143023.659999996,62647436.719999999,52783329.590000004,44167774.479999997,null,{"$f":"SUM(AG213)","v":44167774.479999997},null,{"$f":"+AI213","v":44167774.479999997},{"$f":"+AJ213","v":44167774.479999997},{"$f":"SUM(AK213)","v":44167774.480000004},{"$f":"SUM(AL213)","v":44167774.479999997},{"$f":"SUM(AM213)","v":44167774.480000004},44167774.479999997,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR214,FALSE)","v":44167774.480000004},{"$f":"SUM(AQ213)","v":0},207,195,null,null,null,"Total",null,{"$f":"SUM(AY213)","v":44167774.479999997},{"$f":"AP214","v":44167774.480000004},{"$f":"AZ214-AY214","v":0}]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,196]
[1138,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,197,null,"165","Prepayments"]
[1139,null,null,"General",null,null,null,3721756.81,3178912.65,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,3881182.2,3073910.14,3367819.37,3910153.76,3405006.08,3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3093028.17,null,{"$f":"(SUM(T217:AD217)+(0.5*AE217)+(0.5*S217))/12","v":2907244.3587500001},null,{"$f":"AE217","v":3093028.17},{"$f":"AG217","v":2907244.3587500001},{"$f":"+'RB FORECAST'!AJ219","v":2873197.4591666665},{"$f":"+'RB FORECAST'!AG219","v":3093028.17},{"$f":"+'RB FORECAST'!BA219","v":2873197.4591666665},{"$f":"+'RB FORECAST'!AW219","v":3093028.17},null,2873197.4591666665,{"$f":"AP217-AE217","v":-219830.71083333343},210,198,null,null,null,"General",null,{"$f":"+AE217","v":3093028.17},{"$f":"AP217","v":2873197.4591666665},{"$f":"AZ217-AY217","v":-219830.71083333343}]
[1140,null,null,"Total",null,null,null,3721756.81,3178912.65,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,3881182.2,3073910.14,3367819.37,3910153.76,{"$f":"SUM(T217)","v":3405006.08},3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3093028.17,null,{"$f":"(SUM(T218:AD218)+(0.5*AE218)+(0.5*S218))/12","v":2907244.3587500001},null,{"$f":"AE218","v":3093028.17},{"$f":"AG218","v":2907244.3587500001},{"$f":"SUM(AK217)","v":2873197.4591666665},{"$f":"SUM(AL217)","v":3093028.17},{"$f":"SUM(AM217)","v":2873197.4591666665},3093028.17,null,2873197.4591666665,{"$f":"AP218-AE218","v":-219830.71083333343},211,199,null,null,null,"Total",null,{"$f":"SUM(AY217)","v":3093028.17},{"$f":"AP218","v":2873197.4591666665},{"$f":"AZ218-AY218","v":-219830.71083333343}]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,200]
[1142,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,201,null,"190008","Accum Deferred Income Tax Federal"]
[1143,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T221:AD221)+(0.5*AE221)+(0.5*S221))/12","v":0},null,{"$f":"AE221","v":0},{"$f":"AG221","v":0},{"$f":"+'RB FORECAST'!AJ223","v":0},{"$f":"+'RB FORECAST'!AG223","v":0},{"$f":"+'RB FORECAST'!BA223","v":0},{"$f":"+'RB FORECAST'!AW223","v":0},null,0,{"$f":"AP221-AE221","v":0},214,202,null,null,null,"Production",null,{"$f":"+AE221","v":0},{"$f":"AP221","v":0},{"$f":"AZ221-AY221","v":0}]
[1144,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,1832178.8287000023,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T222:AD222)+(0.5*AE222)+(0.5*S222))/12","v":76340.784529166762},null,{"$f":"AE222","v":0},{"$f":"AG222","v":76340.784529166762},{"$f":"+'RB FORECAST'!AJ224","v":0},{"$f":"+'RB FORECAST'!AG224","v":0},{"$f":"+'RB FORECAST'!BA224","v":0},{"$f":"+'RB FORECAST'!AW224","v":0},null,0,{"$f":"AP222-AE222","v":0},215,203,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE222","v":0},{"$f":"AP222","v":0},{"$f":"AZ222-AY222","v":0}]
[1145,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,55602894.171299994,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T223:AD223)+(0.5*AE223)+(0.5*S223))/12","v":2316787.2571374997},null,{"$f":"AE223","v":0},{"$f":"AG223","v":2316787.2571374997},{"$f":"+'RB FORECAST'!AJ225","v":0},{"$f":"+'RB FORECAST'!AG225","v":0},{"$f":"+'RB FORECAST'!BA225","v":0},{"$f":"+'RB FORECAST'!AW225","v":0},null,0,{"$f":"AP223-AE223","v":0},216,204,null,null,null,"Distribution - Utah",null,{"$f":"+AE223","v":0},{"$f":"AP223","v":0},{"$f":"AZ223-AY223","v":0}]
[1146,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,32331646.969999999,32300012.969999999,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,31906868.25,33850904.490000002,33417116.010000002,33562571.200000003,32785931.07,32836371.149999999,null,{"$f":"(SUM(T224:AD224)+(0.5*AE224)+(0.5*S224))/12","v":31124018.904583331},null,{"$f":"AE224","v":32836371.149999999},{"$f":"AG224","v":31124018.904583331},{"$f":"+'RB FORECAST'!AJ226","v":32836371.149999995},{"$f":"+'RB FORECAST'!AG226","v":32836371.149999999},{"$f":"+'RB FORECAST'!BA226","v":32836371.149999995},{"$f":"+'RB FORECAST'!AW226","v":32836371.149999999},null,32836371.149999995,{"$f":"AP224-AE224","v":0},217,205,null,null,null,"General",null,{"$f":"+AE224","v":32836371.149999999},{"$f":"AP224","v":32836371.149999995},{"$f":"AZ224-AY224","v":0}]
[1147,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,57435073,{"$f":"SUM(T221:T224)","v":32331646.969999999},32300012.969999999,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,31906868.25,33850904.490000002,33417116.010000002,33562571.200000003,32785931.07,32836371.149999999,null,{"$f":"SUM(AG221:AG224)","v":33517146.946249999},null,{"$f":"AE225","v":32836371.149999999},{"$f":"AG225","v":33517146.946249999},{"$f":"SUM(AK221:AK224)","v":32836371.149999995},{"$f":"SUM(AL221:AL224)","v":32836371.149999999},{"$f":"SUM(AM221:AM224)","v":32836371.149999995},32836371.149999999,null,32836371.149999995,{"$f":"AP225-AE225","v":0},218,206,null,null,null,"Total",null,{"$f":"SUM(AY221:AY224)","v":32836371.149999999},{"$f":"AP225","v":32836371.149999995},{"$f":"AZ225-AY225","v":0}]
[1148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,207]
[1149,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,208,null,"190009","Accum Deferred Income Tax State"]
[1150,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T228:AD228)+(0.5*AE228)+(0.5*S228))/12","v":0},null,{"$f":"AE228","v":0},{"$f":"AG228","v":0},{"$f":"+'RB FORECAST'!AJ230","v":0},{"$f":"+'RB FORECAST'!AG230","v":0},{"$f":"+'RB FORECAST'!BA230","v":0},{"$f":"+'RB FORECAST'!AW230","v":0},null,0,{"$f":"AP228-AE228","v":0},221,209,null,null,null,"Production",null,{"$f":"+AE228","v":0},{"$f":"AP228","v":0},{"$f":"AZ228-AY228","v":0}]
[1151,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T229:AD229)+(0.5*AE229)+(0.5*S229))/12","v":0},null,{"$f":"AE229","v":0},{"$f":"AG229","v":0},{"$f":"+'RB FORECAST'!AJ231","v":0},{"$f":"+'RB FORECAST'!AG231","v":0},{"$f":"+'RB FORECAST'!BA231","v":0},{"$f":"+'RB FORECAST'!AW231","v":0},null,0,{"$f":"AP229-AE229","v":0},222,210,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE229","v":0},{"$f":"AP229","v":0},{"$f":"AZ229-AY229","v":0}]
[1152,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,13135753,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T230:AD230)+(0.5*AE230)+(0.5*S230))/12","v":547323.04166666663},null,{"$f":"AE230","v":0},{"$f":"AG230","v":547323.04166666663},{"$f":"+'RB FORECAST'!AJ232","v":0},{"$f":"+'RB FORECAST'!AG232","v":0},{"$f":"+'RB FORECAST'!BA232","v":0},{"$f":"+'RB FORECAST'!AW232","v":0},null,0,{"$f":"AP230-AE230","v":0},223,211,null,null,null,"Distribution - Utah",null,{"$f":"+AE230","v":0},{"$f":"AP230","v":0},{"$f":"AZ230-AY230","v":0}]
[1153,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,7710366.4500000002,7702822.5800000001,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,7528332.71,7985318.6799999997,7882967.5899999999,7962994.4500000002,7778690.6100000003,7790660.4800000004,null,{"$f":"(SUM(T231:AD231)+(0.5*AE231)+(0.5*S231))/12","v":7366003.8341666656},null,{"$f":"AE231","v":7790660.4800000004},{"$f":"AG231","v":7366003.8341666656},{"$f":"+'RB FORECAST'!AJ233","v":7790660.4800000014},{"$f":"+'RB FORECAST'!AG233","v":7790660.4800000004},{"$f":"+'RB FORECAST'!BA233","v":7790660.4800000014},{"$f":"+'RB FORECAST'!AW233","v":7790660.4800000004},null,7790660.4800000014,{"$f":"AP231-AE231","v":0},224,212,null,null,null,"General",null,{"$f":"+AE231","v":7790660.4800000004},{"$f":"AP231","v":7790660.4800000014},{"$f":"AZ231-AY231","v":0}]
[1154,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,13135753,{"$f":"SUM(T228:T231)","v":7710366.4500000002},7702822.5800000001,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,7528332.71,7985318.6799999997,7882967.5899999999,7962994.4500000002,7778690.6100000003,7790660.4800000004,null,{"$f":"SUM(AG228:AG231)","v":7913326.8758333325},null,{"$f":"AE232","v":7790660.4800000004},{"$f":"AG232","v":7913326.8758333325},{"$f":"SUM(AK228:AK231)","v":7790660.4800000014},{"$f":"SUM(AL228:AL231)","v":7790660.4800000004},{"$f":"SUM(AM228:AM231)","v":7790660.4800000014},7790660.4800000004,null,7790660.4800000014,{"$f":"AP232-AE232","v":0},225,213,null,null,null,"Total",null,{"$f":"SUM(AY228:AY231)","v":7790660.4800000004},{"$f":"AP232","v":7790660.4800000014},{"$f":"AZ232-AY232","v":0}]
[1155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,214]
[1156,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,215,null,2351,"Customer Deposits"]
[1157,null,null,"Distribution - Wyoming",null,null,null,-266412.97000000003,-270447.93,-272492.83,-272979.68,-261693.76,-263417.59999999998,-260801,-250950.09,-259506.78,-267568.71000000002,-265128.53999999998,-248143.61000000002,-247837.59,-248764.37,-250399.39,-243200.55,-239567.05,-231162.81,-226443.5,-224999.92,-226179.84,-223334.88,-229754.55,-226261.17,null,{"$f":"(SUM(T235:AD235)+(0.5*AE235)+(0.5*S235))/12","v":-235737.23666666666},null,{"$f":"AE235","v":-226261.17},{"$f":"AG235","v":-235737.23666666666},{"$f":"+'RB FORECAST'!AJ237","v":-234825.46833333329},{"$f":"+'RB FORECAST'!AG237","v":-226261.17},{"$f":"+'RB FORECAST'!BA237","v":-234825.46833333329},{"$f":"+'RB FORECAST'!AW237","v":-226261.17},null,-234825.46833333329,{"$f":"AP235-AE235","v":-8564.2983333332813},228,216,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE235","v":-226261.17},{"$f":"AP235","v":-234825.46833333329},{"$f":"AZ235-AY235","v":-8564.2983333332813}]
[1158,null,null,"Distribution - Utah",null,null,null,-6454721.1000000006,-6541838.6500000004,-6608572.3300000001,-6662069.9500000002,-6673252.6200000001,-6782840.1100000003,-6797581.7400000002,-6760662.6600000001,-6873774.2000000002,-6791431.4699999997,-6357777.7400000002,-5457546.1899999995,-5437361.9299999997,-5419092.21,-5462569.7699999996,-5434455.4800000004,-5268773.7300000004,-5208932.29,-5204230.0599999996,-5236922.7300000004,-5280960.16,-5385750.6500000004,-5475058.6799999997,-5525559.1500000004,null,{"$f":"(SUM(T236:AD236)+(0.5*AE236)+(0.5*S236))/12","v":-5358805.03},null,{"$f":"AE236","v":-5525559.1500000004},{"$f":"AG236","v":-5358805.03},{"$f":"+'RB FORECAST'!AJ238","v":-5361638.9033333333},{"$f":"+'RB FORECAST'!AG238","v":-5525559.1500000004},{"$f":"+'RB FORECAST'!BA238","v":-5361638.9033333333},{"$f":"+'RB FORECAST'!AW238","v":-5525559.1500000004},null,-5361638.9033333333,{"$f":"AP236-AE236","v":163920.24666666705},229,217,null,null,null,"Distribution - Utah",null,{"$f":"+AE236","v":-5525559.1500000004},{"$f":"AP236","v":-5361638.9033333333},{"$f":"AZ236-AY236","v":163920.24666666705}]
[1159,null,null,"Total",null,null,null,-6721134.0700000003,-6812286.5800000001,-6881065.1600000001,-6935049.6299999999,-6934946.3799999999,-7046257.71,-7058382.7400000002,-7011612.75,-7133280.9800000004,-7059000.1799999997,-6622906.2800000003,-5705689.7999999998,{"$f":"SUM(T235:T236)","v":-5685199.5199999996},-5667856.5800000001,-5712969.1599999992,-5677656.0300000003,-5508340.7800000003,-5440095.0999999996,-5430673.5599999996,-5461922.6500000004,-5507140,-5609085.5300000003,-5704813.2299999995,-5751820.3200000003,null,{"$f":"(SUM(T237:AD237)+(0.5*AE237)+(0.5*S237))/12","v":-5594542.2666666666},null,{"$f":"AE237","v":-5751820.3200000003},{"$f":"AG237","v":-5594542.2666666666},{"$f":"SUM(AK235:AK236)","v":-5596464.3716666671},{"$f":"SUM(AL235:AL236)","v":-5751820.3200000003},{"$f":"SUM(AM235:AM236)","v":-5596464.3716666671},-5751820.3200000003,null,-5596464.3716666671,{"$f":"AP237-AE237","v":155355.94833333325},230,218,null,null,null,"Total",null,{"$f":"SUM(AY235:AY236)","v":-5751820.3200000003},{"$f":"AP237","v":-5596464.3716666671},{"$f":"AZ237-AY237","v":155355.94833333325}]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,219]
[1161,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,220,null,252,"Misc Customer Credits"]
[null,null,null,"Distribution - Wyoming",null,null,null,-510513.99,-510513.99,-510513.99,-510513.99,-465842.24,-465842.24,-465842.24,-465842.24,-465842.24,-465842.24,-465842.24,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":-404156.02},null,{"$f":"AE240","v":-404156.02},{"$f":"AG240","v":-404156.02},{"$f":"+'RB FORECAST'!AJ242","v":-357153.50787284767},{"$f":"+'RB FORECAST'!AG242","v":0.1331688260633492},{"$f":"+'RB FORECAST'!BA242","v":0.1331688260633492},{"$f":"+'RB FORECAST'!AW242","v":0.1331688260633492},null,0.1331688260633492,{"$f":"AP240-AE240","v":404156.15316882607},233,221,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE240","v":-404156.02},{"$f":"AP240","v":0.1331688260633492},{"$f":"AZ240-AY240","v":404156.15316882607}]
[{"$f":"+A239+1","v":1162},null,null,"Distribution - Utah",null,null,null,-18175778.650000002,-18025179.91,-17537599.620000001,-17278147.050000001,-17044300.110000003,-17012595.390000001,-16967883.640000001,-16893271.25,-16720487.58,-16552924.540000001,-16465396.089999998,-11724439,-11724439,-11724439,-11724439,-11724439,-11724439,-11724439,-10289784.73,-10244189.359999999,-10235813.880000001,-10132714.76,-9222282.0999999996,-2236219.7000000002,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":-10620979.014999999},null,{"$f":"AE241","v":-2236219.7000000002},{"$f":"AG241","v":-10620979.014999999},{"$f":"+'RB FORECAST'!AJ243","v":-1976151.9579230004},{"$f":"+'RB FORECAST'!AG243","v":0.73683116799481274},{"$f":"+'RB FORECAST'!BA243","v":0.73683116799481274},{"$f":"+'RB FORECAST'!AW243","v":0.73683116799481274},null,0.73683116799481274,{"$f":"AP241-AE241","v":2236220.4368311684},234,222,null,null,null,"Distribution - Utah",null,{"$f":"+AE241","v":-2236219.7000000002},{"$f":"AP241","v":0.73683116799481274},{"$f":"AZ241-AY241","v":2236220.4368311684}]
[1163,null,null,"Total",null,null,null,-18686292.640000001,-18535693.899999999,-18048113.609999999,-17788661.039999999,-17510142.350000001,-17478437.629999999,-17433725.879999999,-17359113.489999998,-17186329.82,-17018766.780000001,-16931238.329999998,-12128595.02,{"$f":"SUM(T240:T241)","v":-12128595.02},-12128595.02,-12128595.02,-12128595.02,-12128595.02,-12128595.02,-10693940.75,-10648345.379999999,-10639969.9,-10536870.779999999,{"$f":"SUM(AD240:AD241)","v":-9626438.1199999992},-2640375.7200000002,null,{"$f":"(SUM(T242:AD242)+(0.5*AE242)+(0.5*S242))/12","v":-11025135.035},null,{"$f":"AE242","v":-2640375.7200000002},{"$f":"AG242","v":-11025135.035},{"$f":"SUM(AK240:AK241)","v":-2333305.4657958481},{"$f":"SUM(AL240:AL241)","v":0.86999999405816197},{"$f":"SUM(AM240:AM241)","v":0.86999999405816197},0.86999999405816197,null,0.86999999405816197,{"$f":"AP242-AE242","v":2640376.5899999943},235,223,null,null,null,"Total",null,{"$f":"SUM(AY240:AY241)","v":-2640375.7200000002},{"$f":"SUM(AZ240:AZ241)","v":0.86999999405816197},{"$f":"SUM(BA240:BA241)","v":2640376.5899999943}]
[1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,224]
[1165,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,225,null,2531,"Unclaimed Customer Deposits"]
[1166,null,null,"General",null,null,null,-46434.92,-45619.700000000004,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,-18892.05,-21718.100000000002,-26005.9,-29018.39,-31214.66,-31942.38,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-43283.659999999982,null,{"$f":"(SUM(T245:AD245)+(0.5*AE245)+(0.5*S245))/12","v":-37586.641249999993},null,{"$f":"AE245","v":-43283.659999999982},{"$f":"AG245","v":-37586.641249999993},{"$f":"+'RB FORECAST'!AJ247","v":-38181.027499999997},{"$f":"+'RB FORECAST'!AG247","v":-43283.659999999982},{"$f":"+'RB FORECAST'!BA247","v":-38181.027499999997},{"$f":"+'RB FORECAST'!AW247","v":-43283.659999999982},null,-38181.027499999997,{"$f":"AP245-AE245","v":5102.6324999999852},238,226,null,null,null,"General",null,{"$f":"+AE245","v":-43283.659999999982},{"$f":"AP245","v":-38181.027499999997},{"$f":"AZ245-AY245","v":5102.6324999999852}]
[1167,null,null,"Total",null,null,null,-46434.92,-45619.700000000004,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,-18892.05,-21718.100000000002,-26005.9,-29018.39,{"$f":"+T245","v":-31214.66},-31942.38,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-43283.659999999982,null,{"$f":"+AG245","v":-37586.641249999993},null,{"$f":"AE246","v":-43283.659999999982},{"$f":"AG246","v":-37586.641249999993},{"$f":"+AK245","v":-38181.027499999997},{"$f":"+AL245","v":-43283.659999999982},{"$f":"+AM245","v":-38181.027499999997},-43283.659999999982,null,-38181.027499999997,{"$f":"AP246-AE246","v":5102.6324999999852},239,227,null,null,null,"Total",null,{"$f":"SUM(AY245)","v":-43283.659999999982},{"$f":"AP246","v":-38181.027499999997},{"$f":"AZ246-AY246","v":5102.6324999999852}]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR246+1","v":240},{"$f":"+AS246+1","v":228}]
[1169,255,"Deferred Inyestment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,229,null,255,"Deferred Inyestment Tax Credits"]
[1170,null,null,"Production",null,null,null,-1140.29,-1155.79,-1171.29,-1186.79,-1202.29,-1217.79,-1233.29,-1248.79,-1264.29,-1279.79,-1295.29,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,0,null,{"$f":"(SUM(T249:AD249)+(0.5*AE249)+(0.5*S249))/12","v":-1256.1737500000002},null,{"$f":"AE249","v":0},{"$f":"AG249","v":-1256.1737500000002},{"$f":"+'RB FORECAST'!AJ251","v":0},{"$f":"+'RB FORECAST'!AG251","v":0},{"$f":"+'RB FORECAST'!BA251","v":0},{"$f":"+'RB FORECAST'!AW251","v":0},null,0,{"$f":"AP249-AE249","v":0},242,230,null,null,null,"Production",null,{"$f":"+AE249","v":0},{"$f":"AP249","v":0},{"$f":"AZ249-AY249","v":0}]
[1171,null,null,"Distribution - Wyoming",null,null,null,-2908.5873809999912,-2737.4087950000094,-2637.0551160000082,-2432.9661690000003,-2223.1647870000011,-2028.4282110000013,-1827.9792000000016,-1618.5319430000031,-1430.7211140000024,-1237.804506000002,-1051.4595199999974,-854.65140200000099,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,0,null,{"$f":"(SUM(T250:AD250)+(0.5*AE250)+(0.5*S250))/12","v":-819.03964174999976},null,{"$f":"AE250","v":0},{"$f":"AG250","v":-819.03964174999976},{"$f":"+'RB FORECAST'!AJ252","v":0},{"$f":"+'RB FORECAST'!AG252","v":0},{"$f":"+'RB FORECAST'!BA252","v":0},{"$f":"+'RB FORECAST'!AW252","v":0},null,0,{"$f":"AP250-AE250","v":0},243,231,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE250","v":0},{"$f":"AP250","v":0},{"$f":"AZ250-AY250","v":0}]
[{"$f":"+A250+1","v":1172},null,null,"Distribution - Utah",null,null,null,-90615.122619000016,-84719.741204999998,-78753.534884000008,-72891.063831000007,-67034.305213,-61162.481789000005,-55296.370799999997,-49439.258056999999,-43560.508886000003,-37686.865493999998,-31806.650480000004,-25936.928597999999,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,0,null,{"$f":"(SUM(T251:AD251)+(0.5*AE251)+(0.5*S251))/12","v":-24856.224524916663},null,{"$f":"AE251","v":0},{"$f":"AG251","v":-24856.224524916663},{"$f":"+'RB FORECAST'!AJ253","v":0},{"$f":"+'RB FORECAST'!AG253","v":0},{"$f":"+'RB FORECAST'!BA253","v":0},{"$f":"+'RB FORECAST'!AW253","v":0},null,0,{"$f":"AP251-AE251","v":0},244,232,null,null,null,"Distribution - Utah",null,{"$f":"+AE251","v":0},{"$f":"AP251","v":0},{"$f":"AZ251-AY251","v":0}]
[1173,null,null,"General",null,null,null,-697.75,-682.25,-666.75,-651.25,-635.75,-620.25,-604.75,-589.25,-573.75,-558.25,-542.75,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,0,null,{"$f":"(SUM(T252:AD252)+(0.5*AE252)+(0.5*S252))/12","v":-505.28125},null,{"$f":"AE252","v":0},{"$f":"AG252","v":-505.28125},{"$f":"+'RB FORECAST'!AJ254","v":0},{"$f":"+'RB FORECAST'!AG254","v":0},{"$f":"+'RB FORECAST'!BA254","v":0},{"$f":"+'RB FORECAST'!AW254","v":0},null,0,{"$f":"AP252-AE252","v":0},245,233,null,null,null,"General",null,{"$f":"+AE252","v":0},{"$f":"AP252","v":0},{"$f":"AZ252-AY252","v":0}]
[1174,null,null,"Total",null,null,null,-95361.75,-89295.19,-83228.630000000019,-77162.070000000007,-71095.509999999995,-65028.950000000004,-58962.39,-52895.83,-46829.270000000004,-40762.71,-34696.15,-28629.62,{"$f":"SUM(T249:T252)","v":-28629.62},-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,0,null,{"$f":"(SUM(T253:AD253)+(0.5*AE253)+(0.5*S253))/12","v":-27436.719166666666},null,{"$f":"AE253","v":0},{"$f":"AG253","v":-27436.719166666666},{"$f":"SUM(AK249:AK252)","v":0},{"$f":"SUM(AL249:AL252)","v":0},{"$f":"SUM(AM249:AM252)","v":0},0,null,0,{"$f":"SUM(AQ249:AQ252)","v":0},246,234,null,null,null,"Total",null,{"$f":"SUM(AY249:AY252)","v":0},{"$f":"AP253","v":0},{"$f":"AZ253-AY253","v":0}]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,235]
[1176,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,236,null,2820,"Accum Deferred Income Taxes - Federal"]
[1177,null,null,"Production",null,null,null,-438066.81,-374397.71,-310747.40000000002,-247869.66,-184984.29,-121778.19,-58772.590000000004,3661.83,50611.28,110620.48,169754.68,44147.49,264871.71000000002,480157.53,946049.5,1164745.04,1381568.91,1614058.6,1861749.82,-10016752.119999999,-8372697.9299999997,-8172641.5899999999,-8133450.7400000002,-7045485.6699999999,null,{"$f":"(SUM(T256:AD256)+(0.5*AE256)+(0.5*S256))/12","v":-2540250.8633333328},null,{"$f":"AE256","v":-7045485.6699999999},{"$f":"AG256","v":-2540250.8633333328},{"$f":"+'RB FORECAST'!AJ258","v":-7220529.5664594052},{"$f":"+'RB FORECAST'!AG258","v":-7200800.8059079982},{"$f":"+'RB FORECAST'!BA258","v":-7262929.6270136004},{"$f":"+'RB FORECAST'!AW258+'RB FORECAST'!AZ258","v":-7265519.6079278188},null,-7262929.6270136004,{"$f":"AP256-AE256","v":-217443.95701360051},249,237,null,null,null,"Production",null,{"$f":"+AE256","v":-7045485.6699999999},{"$f":"AP256","v":-7262929.6270136004},{"$f":"AZ256-AY256","v":-217443.95701360051}]
[1178,null,null,"Distribution - Wyoming",null,null,null,-12586227.283711961,-12766682.663012043,-13508423.98650004,-13510450.475503996,-13546304.788845006,-13648064.698710006,-13719206.710080013,-13980648.330860028,-13941409.262022022,-14058838.210536022,-14263175.040319962,-8486889.9906229991,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,null,{"$f":"(SUM(T257:AD257)+(0.5*AE257)+(0.5*S257))/12","v":-8486889.990025958},null,{"$f":"AE257","v":-8486889.9900000002},{"$f":"AG257","v":-8486889.990025958},{"$f":"+'RB FORECAST'!AJ259","v":-8697745.3323077131},{"$f":"+'RB FORECAST'!AG259","v":-8673980.3531024028},{"$f":"+'RB FORECAST'!BA259","v":-8748819.8311211914},{"$f":"+'RB FORECAST'!AW259+'RB FORECAST'!AZ259","v":-8751939.6846167073},null,-8748819.8311211914,{"$f":"AP257-AE257","v":-261929.84112119116},250,238,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE257","v":-8486889.9900000002},{"$f":"AP257","v":-8748819.8311211914},{"$f":"AZ257-AY257","v":-261929.84112119116}]
[1179,null,null,"Distribution - Utah",null,null,null,-392115614.63628799,-395114552.57698798,-403418242.26349998,-404769750.00449598,-408456959.66115499,-411525290.40128994,-415006002.97991997,-427049267.46913999,-424467687.027978,-428042992.30946398,-431461044.96968001,-257559818.17937699,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,null,{"$f":"(SUM(T258:AD258)+(0.5*AE258)+(0.5*S258))/12","v":-257559818.17997405},null,{"$f":"AE258","v":-257559818.18000001},{"$f":"AG258","v":-257559818.17997405},{"$f":"+'RB FORECAST'!AJ260","v":-263958848.17697728},{"$f":"+'RB FORECAST'!AG260","v":-263237629.48198029},{"$f":"+'RB FORECAST'!BA260","v":-265508855.14578846},{"$f":"+'RB FORECAST'!AW260+'RB FORECAST'!AZ260","v":-265603536.34231633},null,-265508855.14578846,{"$f":"AP258-AE258","v":-7949036.9657884538},251,239,null,null,null,"Distribution - Utah",null,{"$f":"+AE258","v":-257559818.18000001},{"$f":"AP258","v":-265508855.14578846},{"$f":"AZ258-AY258","v":-7949036.9657884538}]
[1180,null,null,"General",null,null,null,-13540589.470000001,-13445085.810000001,-13349610.35,-13255293.74,-13160965.699999999,-13066156.550000001,-12971648.16,-12877996.529999999,-12807572.34,-12717558.550000001,-12628857.24,-12817268.039999999,13209686.73,13168231.99,12755088.82,12713338.99,12671946.460000001,12627563.279999999,12580278.07,14847930.07,14534073.77,14589550.630000001,14582034.02,14373401.810000001,null,{"$f":"(SUM(T259:AD259)+(0.5*AE259)+(0.5*S259))/12","v":12421482.476249998},null,{"$f":"AE259","v":14373401.810000001},{"$f":"AG259","v":12421482.476249998},{"$f":"+'RB FORECAST'!AJ261","v":14730506.540041849},{"$f":"+'RB FORECAST'!AG261","v":14690258.157474542},{"$f":"+'RB FORECAST'!BA261","v":14817006.340858815},{"$f":"+'RB FORECAST'!AW261+'RB FORECAST'!AZ261","v":14822290.126548536},null,14817006.340858815,{"$f":"AP259-AE259","v":443604.53085881472},252,240,null,null,null,"General",null,{"$f":"+AE259","v":14373401.810000001},{"$f":"AP259","v":14817006.340858815},{"$f":"AZ259-AY259","v":443604.53085881472}]
[1181,null,null,"Total",null,null,null,-418680498.19999999,-421700718.76000005,-430587024.00000006,-431783363.88,-435349214.44,-438361289.83999997,-441755630.44,-453904250.5,-451166057.35000002,-454708768.59000003,-458183322.56999999,-278819828.71999997,{"$f":"SUM(T256:T259)","v":-252572149.73000002},-252398318.65000001,-252345569.85000002,-252168624.13999999,-251993192.80000001,-251805086.28999999,-251604680.28,-261215530.22000003,-259885332.33000001,-259629799.13,-259598124.89000002,-258718792.03000003,null,{"$f":"SUM(AG256:AG259)","v":-256165476.55708337},null,{"$f":"AE260","v":-258718792.03000003},{"$f":"AG260","v":-256165476.55708337},{"$f":"SUM(AK256:AK259)","v":-265146616.53570253},{"$f":"SUM(AL256:AL259)","v":-264422152.48351613},{"$f":"SUM(AM256:AM259)","v":-266703598.26306444},-266798705.50831234,null,-266703598.26306444,{"$f":"AP260-AE260","v":-7984806.2330644131},253,241,null,null,null,"Total",null,{"$f":"SUM(AY256:AY259)","v":-258718792.03000003},{"$f":"AP260","v":-266703598.26306444},{"$f":"AZ260-AY260","v":-7984806.2330644131}]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,242]
[1183,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,243,null,2821,"Accum Deferred Income Taxes - State"]
[1184,null,null,"Production",null,null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,null,{"$f":"(SUM(T263:AD263)+(0.5*AE263)+(0.5*S263))/12","v":-700755.31000000017},null,{"$f":"AE263","v":-700755.31},{"$f":"AG263","v":-700755.31000000017},{"$f":"+'RB FORECAST'!AJ265","v":-718845.78429641435},{"$f":"+'RB FORECAST'!AG265","v":-716206.24039276503},{"$f":"+'RB FORECAST'!BA265","v":-723744.4242270398},{"$f":"+'RB FORECAST'!AW265+'RB FORECAST'!AZ265","v":-722644.54332517239},null,-723744.4242270398,{"$f":"AP263-AE263","v":-22989.114227039739},256,244,null,null,null,"Production",null,{"$f":"+AE263","v":-700755.31},{"$f":"AP263","v":-723744.4242270398},{"$f":"AZ263-AY263","v":-22989.114227039739}]
[1185,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T264:AD264)+(0.5*AE264)+(0.5*S264))/12","v":0},null,{"$f":"AE264","v":0},{"$f":"AG264","v":0},{"$f":"+'RB FORECAST'!AJ266","v":0},{"$f":"+'RB FORECAST'!AG266","v":0},{"$f":"+'RB FORECAST'!BA266","v":0},{"$f":"+'RB FORECAST'!AW266+'RB FORECAST'!AZ266","v":0},null,0,{"$f":"AP264-AE264","v":0},257,245,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE264","v":0},{"$f":"AP264","v":0},{"$f":"AZ264-AY264","v":0}]
[1186,null,null,"Distribution - Utah",null,null,null,-58335847.619999997,-58765600.619999997,-60030901.839999996,-60200680.619999997,-60708223.619999997,-61137112.379999995,-61620621.139999993,-63352241.879999995,-62974969.609999999,-63479337.649999999,-64179921.049999997,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,null,{"$f":"(SUM(T265:AD265)+(0.5*AE265)+(0.5*S265))/12","v":-64071192.340000011},null,{"$f":"AE265","v":-64071192.340000004},{"$f":"AG265","v":-64071192.340000011},{"$f":"+'RB FORECAST'!AJ267","v":-65725233.688851692},{"$f":"+'RB FORECAST'!AG267","v":-65483895.916982956},{"$f":"+'RB FORECAST'!BA267","v":-66173124.267375447},{"$f":"+'RB FORECAST'!AW267+'RB FORECAST'!AZ267","v":-66072560.376087025},null,-66173124.267375447,{"$f":"AP265-AE265","v":-2101931.9273754433},258,246,null,null,null,"Distribution - Utah",null,{"$f":"+AE265","v":-64071192.340000004},{"$f":"AP265","v":-66173124.267375447},{"$f":"AZ265-AY265","v":-2101931.9273754433}]
[1187,null,null,"General",null,null,null,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,4551524,4592818.96,5243775.54,5285525.37,5326917.9000000004,5371301.0800000001,5418586.29,3150934.23,3464790.53,3171500.26,3179016.87,3387682.71,null,{"$f":"(SUM(T266:AD266)+(0.5*AE266)+(0.5*S266))/12","v":4157584.3091666661},null,{"$f":"AE266","v":3387682.71},{"$f":"AG266","v":4157584.3091666661},{"$f":"+'RB FORECAST'!AJ268","v":3475138.0401489246},{"$f":"+'RB FORECAST'!AG268","v":3462377.6127685332},{"$f":"+'RB FORECAST'!BA268","v":3498819.6841674265},{"$f":"+'RB FORECAST'!AW268+'RB FORECAST'!AZ268","v":3493502.4964684639},null,3498819.6841674265,{"$f":"AP266-AE266","v":111136.97416742658},259,247,null,null,null,"General",null,{"$f":"+AE266","v":3387682.71},{"$f":"AP266","v":3498819.6841674265},{"$f":"AZ266-AY266","v":111136.97416742658}]
[1188,null,null,"Total",null,null,null,-60155644.280000001,-60585397.280000001,-61850698.5,-62020477.280000001,-62528020.280000001,-62956909.039999999,-63440417.799999997,-65172038.539999999,-64794766.270000003,-65299134.310000002,-65999717.710000001,-65890989.000000007,{"$f":"SUM(T263:T266)","v":-60220423.650000006},-60179128.690000005,-59528172.110000007,-59486422.280000009,-59445029.750000007,-59400646.570000008,-59353361.360000007,-61621013.420000009,-61307157.120000005,-61600447.390000008,-61592930.780000009,-61384264.940000005,null,{"$f":"SUM(AG263:AG266)","v":-60614363.340833351},null,{"$f":"AE267","v":-61384264.940000005},{"$f":"AG267","v":-60614363.340833351},{"$f":"SUM(AK263:AK266)","v":-62968941.432999186},{"$f":"SUM(AL263:AL266)","v":-62737724.544607192},{"$f":"SUM(AM263:AM266)","v":-63398049.007435054},-63301702.422943734,null,-63398049.007435054,{"$f":"AP267-AE267","v":-2013784.0674350485},260,248,null,null,null,"Total",null,{"$f":"SUM(AY263:AY266)","v":-61384264.940000005},{"$f":"AP267","v":-63398049.007435054},{"$f":"AZ267-AY267","v":-2013784.0674350485}]
[1189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,249]
[1190,"186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,250,null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1191,null,"General",null,null,null,null,96707518,98347845,99168009,99988173,100808337,101657011,102481927,103306842,104131758,104956673,105781589,107052879,107613011.20999999,108173143.20999999,108189984.20999999,108868144.20999999,109321960.20999999,109775776.20999999,110229592.20999999,110683408.20999999,111137224.20999999,111591041.20999999,112044857.20999999,112498673.20999999,null,{"$f":"(SUM(T270:AD270)+(0.5*AE270)+(0.5*S270))/12","v":109783659.86791669},null,{"$f":"AE270","v":112498673.20999999},{"$f":"AG270","v":109783659.86791669},{"$f":"+'RB FORECAST'!AJ272","v":112498673.21000002},{"$f":"+'RB FORECAST'!AG272","v":112498673.20999999},{"$f":"+'RB FORECAST'!BA272","v":112498673.21000002},{"$f":"+'RB FORECAST'!AW272","v":112498673.20999999},null,112498673.21000002,{"$f":"AP270-AE270","v":0},263,251,null,null,"General",null,null,{"$f":"+AE270","v":112498673.20999999},{"$f":"AP270","v":112498673.21000002},{"$f":"AZ270-AY270","v":0}]
[1192,null,"Total",null,null,null,null,96707518,98347845,99168009,99988173,100808337,101657011,102481927,103306842,104131758,104956673,105781589,107052879,{"$f":"+T270","v":107613011.20999999},108173143.20999999,108189984.20999999,108868144.20999999,109321960.20999999,109775776.20999999,110229592.20999999,110683408.20999999,111137224.20999999,111591041.20999999,112044857.20999999,112498673.20999999,null,{"$f":"+AG270","v":109783659.86791669},null,{"$f":"AE271","v":112498673.20999999},{"$f":"AG271","v":109783659.86791669},{"$f":"+AK270","v":112498673.21000002},{"$f":"+AL270","v":112498673.20999999},{"$f":"+AM270","v":112498673.21000002},112498673.20999999,null,112498673.21000002,{"$f":"AP271-AE271","v":0},264,252,null,null,"Total",null,null,{"$f":"SUM(AY270)","v":112498673.20999999},{"$f":"AP271","v":112498673.21000002},{"$f":"AZ271-AY271","v":0}]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,253]
[1194,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,254,null,"System Working Capital (W/O WC Cash)"]
[1195,null,"Production",null,null,null,null,31938503.230000004,20668735.370000001,7925151.6400000006,4315816.66,9008346.9500000011,20946133.84,33687414.439999998,47320515.139999993,58209283.420000002,58440481.179999992,58757673.229999997,52233148.140000001,{"$f":"T213+T221+T228+T249+T256+T263","v":36169138.159999996},22976607.050000004,9358288.5,7946012.9700000007,16383969.749999998,29104815.840000004,40379195.710000001,32783704.570000004,53068259.629999995,53772729.030000001,43947812.75,36421533.499999993,null,{"$f":"AG213+AG221+AG228+AG249+AG256+AG263","v":40925512.132916667},null,{"$f":"AE274","v":36421533.499999993},{"$f":"AG274","v":40925512.132916667},{"$f":"AK213+AK221+AK228+AK249+AK256+AK263","v":36228399.129244186},{"$f":"AL213+AL221+AL228+AL249+AL256+AL263","v":36250767.433699228},{"$f":"AM213+AM221+AM228+AM249+AM256+AM263","v":36181100.428759366},36179610.328747004,null,36181100.428759366,{"$f":"AQ213+AQ221+AQ228+AQ249+AQ256+AQ263","v":-240433.07124064025},267,255,null,null,"Production",null,null,{"$f":"AY213+AY221+AY228+AY249+AY256+AY263","v":36421533.499999993},{"$f":"+AZ213+AZ249+AZ256+AZ263+AZ221+AZ228","v":36181100.428759366},{"$f":"AZ274-AY274","v":-240433.07124062628}]
[1196,null,"Distribution - Wyoming",null,null,null,null,-12441421.267835226,-12567989.153335219,-13469687.548793526,-13511566.633602096,-13480835.675621474,-13550087.682247598,-13729994.522376619,-13960950.104232231,-13737427.241939941,-13899998.60429541,-14129930.737284578,-6486585.5896653598,{"$f":"T208+T222+T229+T235+T240+T250+T257+T264","v":-8199069.1158450227},-8051963.3579404447,-8059804.2479912583,-8061178.073739389,-8262693.5315503292,-8325007.4370566215,-8346060.6568562165,-8343168.7445419254,-8338997.5181903578,-8313883.4608390993,-8325210.4752385458,-8337529.8135173973,null,{"$f":"AG208+AG222+AG229+AG235+AG240+AG250+AG257+AG264","v":-8169924.5267817145},null,{"$f":"AE275","v":-8337529.8135173973},{"$f":"AG275","v":-8169924.5267817145},{"$f":"AK208+AK222+AK229+AK235+AK240+AK250+AK257+AK264","v":-8410116.6037894432},{"$f":"AL208+AL222+AL229+AL235+AL240+AL250+AL257+AL264","v":-8120464.0234509734},{"$f":"AM208+AM222+AM229+AM235+AM240+AM250+AM257+AM264","v":-8104037.4615612486},-8198423.3549652779,null,-8104037.4615612486,{"$f":"AQ208+AQ222+AQ229+AQ235+AQ240+AQ250+AQ257+AQ264","v":233492.35195614817},268,256,null,null,"Distribution - Wyoming",null,null,{"$f":"AY208+AY222+AY229+AY235+AY240+AY250+AY257+AY264","v":-8337529.8135173973},{"$f":"AZ208+AZ222+AZ229+AZ235+AZ240+AZ250+AZ257+AZ264","v":-8104037.4615612486},{"$f":"AZ275-AY275","v":233492.35195614863}]
[1197,null,"Distribution - Utah",null,null,null,null,-447750194.96216476,-449396761.81666481,-463225166.48120648,-465708170.46639788,-469365438.16437852,-471925222.52775234,-479162826.05762333,-492214551.91576779,-483476588.14806008,-488405910.87570459,-492834467.77271539,-245743333.64033464,-312289646.89415503,-308096508.37205958,-308315006.19200873,-308528661.4162606,-314148667.02844965,-316083245.08294338,-315370735.07314378,-315316985.9654581,-315201732.89180964,-314575382.87916088,-313892657.00476146,-307401217.47648263,null,{"$f":"AG209+AG223+AG230+AG236+AG241+AG251+AG258+AG265","v":-309865958.69655162},null,{"$f":"AE276","v":-307401217.47648263},{"$f":"AG276","v":-309865958.69655162},{"$f":"AK209+AK223+AK230+AK236+AK241+AK251+AK258+AK265","v":-312214848.43014312},{"$f":"AL209+AL223+AL230+AL236+AL241+AL251+AL258+AL265","v":-312255511.91861469},{"$f":"AM209+AM223+AM230+AM236+AM241+AM251+AM258+AM265","v":-312236593.28272384},-315210083.23805481,null,-312236593.28272384,{"$f":"AQ209+AQ223+AQ230+AQ236+AQ241+AQ251+AQ258+AQ265","v":-4835375.8062412404},269,257,null,null,"Distribution - Utah",null,null,{"$f":"AY209+AY223+AY230+AY236+AY241+AY251+AY258+AY265","v":-307401217.47648263},{"$f":"AZ209+AZ223+AZ230+AZ236+AZ241+AZ251+AZ258+AZ265","v":-312236593.28272384},{"$f":"AZ276-AY276","v":-4835375.8062412143}]
[1198,null,"General",null,null,null,null,-10985006.68,-11431516.460000001,-11833685.369999999,-12109124.299999999,-10678810.029999999,-9335041.1799999997,-9343596.3599999994,-9646246.209999999,-10064897.289999999,-10784966.110000001,-10406627.869999999,-10055701.27,{"$f":"T217+T224+T231+T245+T252+T259+T266+T270","v":168789499.53},169085406.95999998,166029067.00999999,169458743.16,169406833.06,170533332.87,170518312.89999998,173649848.34,173333863.76999998,173639095.59999999,172751962.94,173936533.87,null,{"$f":"AG217+AG224+AG231+AG245+AG252+AG259+AG266+AG270","v":167721901.82833335},null,{"$f":"AE277","v":173936533.87},{"$f":"AG277","v":167721901.82833335},{"$f":"AK217+AK224+AK231+AK245+AK252+AK259+AK266+AK270","v":174166365.85185745},{"$f":"AL217+AL224+AL231+AL245+AL252+AL259+AL266+AL270","v":174328085.12024307},{"$f":"AM217+AM224+AM231+AM245+AM252+AM259+AM266+AM270","v":174276547.29669294},174491241.97301698,null,174276547.29669294,{"$f":"AQ217+AQ224+AQ231+AQ245+AQ252+AQ259+AQ266+AQ270","v":340013.42669290781},270,258,null,null,"General",null,null,{"$f":"AY217+AY224+AY231+AY245+AY252+AY259+AY266+AY270","v":173936533.87},{"$f":"AZ217+AZ224+AZ231+AZ245+AZ252+AZ259+AZ266+AZ270","v":174276547.29669294},{"$f":"AZ277-AY277","v":340013.42669293284}]
[1199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR278,FALSE)","v":0},null,271,259]
[1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,272,260]
[1201,null,"System Working Capital (W/O WC Cash)",null,null,null,null,-439238119.68000001,-452727532.06000006,-480603387.76000011,-487013044.73999995,-484516736.92000002,-473864217.54999995,-468549002.5,-468501233.09000003,-449069629.25999999,-454650394.40999997,-458613353.14999998,-210052472.35999995,{"$f":"+T271+T267+T260+T253+T246+T242+T237+T232+T225+T218+T210+T214","v":-115530078.32000004},-124086457.72000003,-140987454.9300001,-139185083.36000001,-136620557.75000006,-124770103.80999997,-112819287.12,-117226601.80000004,-97138607.01000002,-95477441.710000038,-105518091.78999999,-105380679.92000008,null,{"$f":"+AG271+AG267+AG260+AG253+AG246+AG242+AG237+AG232+AG225+AG218+AG210+AG214","v":-109388469.26208344},null,{"$f":"+AI271+AI267+AI260+AI253+AI246+AI242+AI237+AI232+AI225+AI218+AI210+AI214","v":-105380679.92000008},{"$f":"+AJ271+AJ267+AJ260+AJ253+AJ246+AJ242+AJ237+AJ232+AJ225+AJ218+AJ210+AJ214","v":-109388469.26208341},{"$f":"SUM(AK274:AK277)","v":-110230200.0528309},{"$f":"+AL271+AL267+AL260+AL253+AL246+AL242+AL237+AL232+AL225+AL218+AL210+AL214","v":-109797123.38812336},{"$f":"+AM271+AM267+AM260+AM253+AM246+AM242+AM237+AM232+AM225+AM218+AM210+AM214","v":-109882983.01883282},-112737654.2912561,null,-109882983.01883282,{"$f":"+AQ271+AQ267+AQ260+AQ253+AQ246+AQ242+AQ237+AQ232+AQ225+AQ218+AQ210+AQ214","v":-4502303.0988328001},273,261,null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY274:AY277)","v":-105380679.92000002},{"$f":"SUM(AZ274:AZ277)","v":-109882983.01883277},{"$f":"AQ280","v":-4502303.0988328001}]
[1202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,262]
[1203,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,263,null,"RATE BASE (W/O Working Cap. Cash)"]
[1204,null,"Production",null,null,null,null,36779221.870000012,25453435.519999996,12663510.51,8996070.7600000054,13633669.289999995,25515763.25,38198071.170000002,51776522.609999985,62613706.029999994,62791977.849999994,63040062.789999999,56474289.469999999,{"$f":"T196+T274","v":40364149.109999999},27128591.38999993,13467557.469999995,12013811.049999995,20415337.779999994,33094716.990000006,44327629.980000004,36690671.960000001,56933760.140000001,57596762.660000011,47730379.5,40162633.36999999,null,{"$f":"AG196+AG274","v":44914175.022083335},null,{"$f":"AI196+AI274","v":40162633.36999999},44914175.022083335,{"$f":"AK196+AK274","v":39716186.184244208},39485241.67369929,{"$f":"AM196+AM274","v":39162261.853759468},38907458.938747138,null,39162261.853759468,{"$f":"AQ196+AQ274","v":-1000371.5162405428},276,264,null,null,"Production",null,null,{"$f":"AY196+AY274","v":40162633.36999999},39162261.853759468,{"$f":"AZ283-AY283","v":-1000371.5162405223}]
[1205,null,"Distribution - Wyoming",null,null,null,null,37002052.842164785,37061668.220664792,36525967.815206476,36696331.760397911,37316471.838378511,38423124.261752397,38701601.941623375,40681641.36576777,41160733.222060062,41589763.019704588,42502825.316715419,42619523.404334627,40038577.554154977,40981740.052059568,41520320.912008747,41717250.166260615,41451441.938449681,41652058.612943381,41998766.423143797,42414429.705458067,47624404.901809663,47224579.399160907,48047342.784761466,49736562.126482606,null,{"$f":"AG197+AG275","v":43404079.601301625},null,49736562.126482606,43404079.601301625,51194591.504491262,56673137.550602242,{"$f":"AM197+AM275","v":58625905.397634923},61870009.164542563,null,58625905.397634923,{"$f":"AQ197+AQ275","v":8889343.2711523138},277,265,null,null,"Distribution - Wyoming",null,null,49736562.126482606,58625905.397634923,{"$f":"AZ284-AY284","v":8889343.2711523175}]
[1206,null,"Distribution - Utah",null,null,null,null,1179703260.9278345,1183473227.0793352,1176733525.3567934,1188555576.0596023,1190404708.1216211,1191216707.6102471,1189296281.8903763,1214453227.214232,1237876080.4579399,1244374985.8502948,1245510553.3832848,1523491454.2176654,1446496166.5638454,1452125357.8479404,1464283418.495991,1463320200.6317391,1472379156.8915505,1478391090.6570568,1488714166.8568563,1499262552.3545418,1540812352.2181902,1579642326.7308393,1585843346.0052385,1622599823.2235174,null,{"$f":"AG198+AG276","v":1503692981.1645315},null,1622599823.2235174,1503692981.1645315,1621390516.0751431,1760970741.6901424,{"$f":"AM198+AM276","v":1833471170.6798182},1937910960.024467,null,1833471170.6798182,{"$f":"AQ198+AQ276","v":210871347.45630077},278,266,null,null,"Distribution - Utah",null,null,1622599823.2235174,1833471170.6798182,{"$f":"AZ285-AY285","v":210871347.45630074}]
[1207,null,"General",null,null,null,null,128987577.23000002,128190023.88000003,126427375.39000002,125919381.51000001,127570079.76000002,128603048.84999996,127912778.22000001,128266923.48999999,128250927.66000003,126898654.23000003,128192818.49000001,-112806397.59000002,61235066.280000031,59051289.219999969,55023925.359999955,57782171.670000002,57910114.570000008,{"$f":"Y199+Y277","v":58572230.110000014},60746288.619999975,55457563.900000021,56930216.999999985,57533418.169999972,56831727.590000004,57915867.359999999,null,{"$f":"AG199+AG277","v":55262932.239583328},null,57915867.359999999,55262932.239583328,63972249.43439281,66947207.874085248,{"$f":"AM199+AM277","v":60831953.374888897},61113590.815102041,null,60831953.374888897,{"$f":"AQ199+AQ277","v":2916086.0148888724},279,267,null,null,"General",null,null,57915867.359999999,60831953.374888897,{"$f":"AZ286-AY286","v":2916086.0148888975}]
[1208,null,null,null,null,null,null,1382472112.8699994,1374178354.7,1352350379.072,1360167360.0900002,1368924929.0099995,1383758643.9719994,1394108733.2219996,1435178314.6799998,1469901447.3700001,1475655380.9499993,1479246259.9800003,1509778869.5020001,{"$f":"SUM(T283:T286)","v":1588133959.5080004},1579286978.51,1574295222.2379997,1574833433.5179999,1592156051.1800001,{"$f":"SUM(Y283:Y286)","v":1611710096.3700004},1635786851.8800001,1633825217.9199998,1702300734.2599998,1741997086.9600003,1738452795.8799999,1770414886.0799999,null,null,null,null,null,{"$f":"SUM(AK283:AK286)","v":1776273543.1982713},{"$f":"SUM(AL283:AL286)","v":1924076328.7885292},{"$f":"SUM(AM283:AM286)","v":1992091291.3061013},{"$f":"SUM(AN283:AN286)","v":2099802018.9428587},null,1992091291.3061013,{"$f":"SUM(AQ283:AQ286)","v":221676405.22610143},280,268]
[1209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,269]
[1210,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,1382472112.8699994,1374178354.7000003,1352350379.0719995,1360167360.0899999,1368924929.0099995,1383758643.9719996,1394108733.2219996,1435178314.6799998,1469901447.3699999,1475655380.9499993,1479246259.98,1509778869.5020001,{"$f":"T202+T280","v":1588133959.5080006},1579286978.51,1574295222.2379997,1574833433.5179996,1592156051.1800001,1611710096.3700004,1635786851.8800001,1633825217.9199998,1702300734.26,1741997086.96,1738452795.8800001,1770414886.0799999,null,{"$f":"AG202+AG280","v":1647274168.0274994},null,{"$f":"AI202+AI280","v":1770414886.0799999},{"$f":"AJ202+AJ280","v":1647274168.0274997},{"$f":"AK202+AK280","v":1776273543.1982713},{"$f":"AL202+AL280","v":1924076328.7885292},{"$f":"AM202+AM280","v":1992091291.3061016},2099802018.9428585,null,1992091291.3061016,{"$f":"AQ202+AQ280","v":221676405.2261017},282,270,null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY202+AY280","v":1770414886.0799999},{"$f":"AP289","v":1992091291.3061016},{"$f":"AQ289","v":221676405.2261017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL289-AI289","v":153661442.70852923},null,null,{"$f":"AN289-AL289","v":175725690.1543293}]
[null,154,"Plant Materials & Operating Supplies"]

{"sheet":"RB FORECAST","index":8,"n_rows":291,"n_cols":53,"rows_kept":291,"cut":false,"hidden":false,"merged":[[262,44,263,50],[4,1,4,4],[10,1,10,4]]}
[]
[null,"Rate Base Forecast"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End","Annual Change","13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End ",null,null,"13-Month Avg"]
[null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"Period Ended","Booked","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase",null,"Period Ended","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase","Check",null,"Period Ended"]
[null,null,null,null,null,{"$f":"'Rate Base'!S9","v":"2017-12-01"},{"$f":"'Rate Base'!T9","v":"2018-01-20"},{"$f":"'Rate Base'!U9","v":"2018-02-19"},{"$f":"'Rate Base'!V9","v":"2018-03-21"},{"$f":"'Rate Base'!W9","v":"2018-04-20"},{"$f":"'Rate Base'!X9","v":"2018-05-20"},{"$f":"'Rate Base'!Y9","v":"2018-06-19"},{"$f":"'Rate Base'!Z9","v":"2018-07-19"},{"$f":"'Rate Base'!AA9","v":"2018-08-18"},{"$f":"'Rate Base'!AB9","v":"2018-09-17"},{"$f":"'Rate Base'!AC9","v":"2018-10-17"},{"$f":"'Rate Base'!AD9","v":"2018-11-16"},{"$f":"'Rate Base'!AE9","v":"2018-12-16"},null,{"$f":"+R8","v":"2018-12-16"},{"$f":"R8","v":"2018-12-16"},{"$f":"U8+30","v":"2019-01-15"},{"$f":"V8+30","v":"2019-02-14"},"2019-03-16","2019-04-15","2019-05-15","2019-06-14","2019-07-14","2019-08-13","2019-09-12","2019-10-12","2019-11-11","2019-12-11",{"$f":"AG8","v":"2019-12-11"},null,{"$f":"+AG8","v":"2019-12-11"},{"$f":"AG8","v":"2019-12-11"},{"$f":"AK8+30","v":"2020-01-10"},{"$f":"AL8+30","v":"2020-02-09"},"2020-03-10","2020-04-09","2020-05-09","2020-06-08","2020-07-08","2020-08-07","2020-09-06","2020-10-06","2020-11-05","2020-12-05",{"$f":"AW8","v":"2020-12-05"},"Figures",null,{"$f":"+AW8","v":"2020-12-05"}]
[]
[null,"UTILITY RATE BASE",null,null,null,null," "]
[null,null,"NET UTILITY PLANT"]
[]
[null,null,"Intangible Plant"]
[null,"101","Gas Plant In Service"]
[null,null,null,"Intangible Plant"]
[1,null,"302","Franchises & Consents"]
[{"$f":"+A16+1","v":2},null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S15","v":10883.08},{"$f":"'Rate Base'!T15","v":10883.08},{"$f":"'Rate Base'!U15","v":10883.08},{"$f":"'Rate Base'!V15","v":10883.08},{"$f":"'Rate Base'!W15","v":10883.08},{"$f":"'Rate Base'!X15","v":10883.08},{"$f":"'Rate Base'!Y15","v":10883.08},{"$f":"'Rate Base'!Z15","v":10883.08},{"$f":"'Rate Base'!AA15","v":10883.08},{"$f":"'Rate Base'!AB15","v":10883.08},{"$f":"'Rate Base'!AC15","v":10883.08},{"$f":"'Rate Base'!AD15","v":10883.08},{"$f":"'Rate Base'!AE15","v":10883.08},null,{"$f":"((F17/2)+SUM(G17:Q17)+(R17/2))/12","v":10883.08},{"$f":"+R17","v":10883.08},{"$f":"(U17/U20)*V20","v":10883.08},10883.08,10883.08,{"$f":"(X17/X20)*Y20","v":10883.08},{"$f":"(Y17/Y20)*Z20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,{"$f":"((U17/2)+SUM(V17:AF17)+(AG17/2))/12","v":10883.08},{"$f":"AG17","v":10883.08},{"$f":"(AK17/AK20)*AL20","v":10883.08},{"$f":"(AL17/AL20)*AM20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,null,{"$f":"((AK17/2)+SUM(AL17:AV17)+(AW17/2))/12","v":10883.08}]
[3,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S16","v":58742.880000000005},{"$f":"'Rate Base'!T16","v":58742.879999999997},{"$f":"'Rate Base'!U16","v":58742.880000000005},{"$f":"'Rate Base'!V16","v":58742.879999999997},{"$f":"'Rate Base'!W16","v":58742.879999999997},{"$f":"'Rate Base'!X16","v":58742.879999999997},{"$f":"'Rate Base'!Y16","v":58742.879999999997},{"$f":"'Rate Base'!Z16","v":58742.879999999997},{"$f":"'Rate Base'!AA16","v":58742.879999999997},{"$f":"'Rate Base'!AB16","v":58742.879999999997},{"$f":"'Rate Base'!AC16","v":58742.879999999997},{"$f":"'Rate Base'!AD16","v":58742.879999999997},{"$f":"'Rate Base'!AE16","v":58742.879999999997},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":58742.880000000005},{"$f":"+R18","v":58742.879999999997},{"$f":"(U18/U20)*V20","v":58742.879999999997},{"$f":"(V18/V20)*W20","v":58742.879999999997},{"$f":"(W18/W20)*X20","v":58742.879999999997},{"$f":"(X18/X20)*Y20","v":58742.879999999997},{"$f":"(Y18/Y20)*Z20","v":58742.879999999997},{"$f":"(Z18/Z20)*AA20","v":58742.879999999997},{"$f":"(AA18/AA20)*AB20","v":58742.879999999997},{"$f":"(AB18/AB20)*AC20","v":58742.879999999997},{"$f":"(AC18/AC20)*AD20","v":58742.879999999997},{"$f":"(AD18/AD20)*AE20","v":58742.879999999997},{"$f":"(AE18/AE20)*AF20","v":58742.879999999997},{"$f":"(AF18/AF20)*AG20","v":58742.879999999997},null,null,{"$f":"((U18/2)+SUM(V18:AF18)+(AG18/2))/12","v":58742.879999999983},{"$f":"AG18","v":58742.879999999997},{"$f":"(AK18/AK20)*AL20","v":58742.879999999997},{"$f":"(AL18/AL20)*AM20","v":58742.879999999997},58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,null,null,null,{"$f":"((AK18/2)+SUM(AL18:AV18)+(AW18/2))/12","v":58742.879999999983}]
[4]
[5,null,null,"Total Intangible Plant",null,{"$f":"SUM(F17:F18)","v":69625.960000000006},69625.959999999992,69625.960000000006,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,null,{"$f":"SUM(T17:T19)","v":69625.960000000006},{"$f":"+R20","v":69625.959999999992},{"$f":"IF($R20-$F20=0,U20+$AH20/12,U20+((G20-F20)/($R20-$F20))*$AH20)","v":69625.959999999992},69625.959999999992,69625.959999999992,{"$f":"IF($R20-$F20=0,X20+$AH20/12,X20+((J20-I20)/($R20-$F20))*$AH20)","v":69625.959999999992},{"$f":"IF($R20-$F20=0,Y20+$AH20/12,Y20+((K20-J20)/($R20-$F20))*$AH20)","v":69625.959999999992},69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,{"$f":"'101_106 PROJECTION'!N6","v":0},{"$f":"+AG20-U20","v":0},{"$f":"SUM(AJ17:AJ19)","v":69625.959999999977},{"$f":"AG20","v":69625.959999999992},{"$f":"IF($R20-$F20=0,AK20+$AX20/12,AK20+((G20-F20)/($R20-$F20))*$AX20)","v":69625.959999999992},{"$f":"IF($R20-$F20=0,AL20+$AX20/12,AL20+((H20-G20)/($R20-$F20))*$AX20)","v":69625.959999999992},69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,0,{"$f":"+AW20-AK20","v":0},null,{"$f":"SUM(BA17:BA19)","v":69625.959999999977}]
[6]
[7,null,null,"Production & Gathering Plant"]
[8,null,"325","Land & Land Rights",null,{"$f":"'Rate Base'!S21","v":6266900.6900000004},{"$f":"'Rate Base'!T21","v":6266764.3399999999},{"$f":"'Rate Base'!U21","v":6266764.3399999999},{"$f":"'Rate Base'!V21","v":6266764.3399999999},{"$f":"'Rate Base'!W21","v":6266764.3399999999},{"$f":"'Rate Base'!X21","v":6266764.3399999999},{"$f":"'Rate Base'!Y21","v":6266764.3399999999},{"$f":"'Rate Base'!Z21","v":6266764.3399999999},{"$f":"'Rate Base'!AA21","v":6266764.3399999999},{"$f":"'Rate Base'!AB21","v":6266764.3399999999},{"$f":"'Rate Base'!AC21","v":6266764.3399999999},{"$f":"'Rate Base'!AD21","v":6266764.3399999999},{"$f":"'Rate Base'!AE21","v":6266764.3399999999},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6266770.0212500012},{"$f":"+R23","v":6266764.3399999999},{"$f":"(U23/U$31)*V$31","v":6266764.3399999999},{"$f":"(V23/V$31)*W$31","v":6266764.3399999999},{"$f":"(W23/W$31)*X$31","v":6266764.3399999999},{"$f":"(X23/X$31)*Y$31","v":6266764.3399999999},{"$f":"(Y23/Y$31)*Z$31","v":6266764.3399999999},{"$f":"(Z23/Z$31)*AA$31","v":6266764.3399999999},{"$f":"(AA23/AA$31)*AB$31","v":6266764.3399999999},{"$f":"(AB23/AB$31)*AC$31","v":6266764.3399999999},{"$f":"(AC23/AC$31)*AD$31","v":6266764.3399999999},{"$f":"(AD23/AD$31)*AE$31","v":6266764.3399999999},{"$f":"(AE23/AE$31)*AF$31","v":6266764.3399999999},{"$f":"(AF23/AF$31)*AG$31","v":6266764.3399999999},null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266764.3400000008},{"$f":"AG23","v":6266764.3399999999},{"$f":"(AK23/AK31)*AL31","v":6266764.3399999999},{"$f":"(AL23/AL31)*AM31","v":6266764.3399999999},6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266764.3400000008}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437567.99},{"$f":"'Rate Base'!T22","v":1437704.34},{"$f":"'Rate Base'!U22","v":1437704.34},{"$f":"'Rate Base'!V22","v":1437704.34},{"$f":"'Rate Base'!W22","v":1437704.34},{"$f":"'Rate Base'!X22","v":1437704.34},{"$f":"'Rate Base'!Y22","v":1437704.34},{"$f":"'Rate Base'!Z22","v":1437704.34},{"$f":"'Rate Base'!AA22","v":1437704.34},{"$f":"'Rate Base'!AB22","v":1437704.34},{"$f":"'Rate Base'!AC22","v":1437704.34},{"$f":"'Rate Base'!AD22","v":1437704.34},{"$f":"'Rate Base'!AE22","v":1437704.34},null,1437698.6587500002,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,null,null,1437704.34,1437704.34,{"$f":"(AK24/AK31)*AL31","v":1437704.34},{"$f":"(AL24/AL31)*AM31","v":1437704.34},1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,null,null,null,1437704.34]
[10,null,"330","Gas Wells - Construction",null,{"$f":"'Rate Base'!S23","v":52175293.810000002},{"$f":"'Rate Base'!T23","v":52175293.810000002},{"$f":"'Rate Base'!U23","v":52175293.809999928},{"$f":"'Rate Base'!V23","v":52175293.810000002},{"$f":"'Rate Base'!W23","v":52175293.810000002},{"$f":"'Rate Base'!X23","v":52175293.810000002},{"$f":"'Rate Base'!Y23","v":52175293.810000002},{"$f":"'Rate Base'!Z23","v":52175293.810000002},{"$f":"'Rate Base'!AA23","v":52175293.810000002},{"$f":"'Rate Base'!AB23","v":52175293.810000002},{"$f":"'Rate Base'!AC23","v":52175293.810000002},{"$f":"'Rate Base'!AD23","v":52175293.810000002},{"$f":"'Rate Base'!AE23","v":52175293.810000002},null,52175293.809999995,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,52175293.810000002,52175293.810000002,{"$f":"(AK25/AK31)*AL31","v":52175293.810000002},{"$f":"(AL25/AL31)*AM31","v":52175293.810000002},52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,null,52175293.810000002]
[11,null,"331","Gas Wells - Equipment",null,{"$f":"'Rate Base'!S24","v":17216356.050000001},{"$f":"'Rate Base'!T24","v":17216356.050000001},{"$f":"'Rate Base'!U24","v":17216356.050000001},{"$f":"'Rate Base'!V24","v":17216356.050000001},{"$f":"'Rate Base'!W24","v":17216356.050000001},{"$f":"'Rate Base'!X24","v":17216356.050000001},{"$f":"'Rate Base'!Y24","v":17216356.050000001},{"$f":"'Rate Base'!Z24","v":17216356.050000001},{"$f":"'Rate Base'!AA24","v":17216356.050000001},{"$f":"'Rate Base'!AB24","v":17216356.050000001},{"$f":"'Rate Base'!AC24","v":17216356.050000001},{"$f":"'Rate Base'!AD24","v":17216356.050000001},{"$f":"'Rate Base'!AE24","v":17216356.050000001},null,17216356.050000004,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,17216356.050000004,17216356.050000001,{"$f":"(AK26/AK31)*AL31","v":17216356.050000001},{"$f":"(AL26/AL31)*AM31","v":17216356.050000001},17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,null,17216356.050000004]
[12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"'Rate Base'!S25","v":2693816.12},{"$f":"'Rate Base'!T25","v":2693816.12},{"$f":"'Rate Base'!U25","v":2693816.1199999992},{"$f":"'Rate Base'!V25","v":2693816.12},{"$f":"'Rate Base'!W25","v":2693816.12},{"$f":"'Rate Base'!X25","v":2693816.12},{"$f":"'Rate Base'!Y25","v":2693816.12},{"$f":"'Rate Base'!Z25","v":2693816.12},{"$f":"'Rate Base'!AA25","v":2693816.12},{"$f":"'Rate Base'!AB25","v":2693816.12},{"$f":"'Rate Base'!AC25","v":2693816.12},{"$f":"'Rate Base'!AD25","v":2693816.12},{"$f":"'Rate Base'!AE25","v":2693816.12},null,2693816.1200000006,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,2693816.1200000006,2693816.12,{"$f":"(AK27/AK31)*AL31","v":2693816.12},{"$f":"(AL27/AL31)*AM31","v":2693816.12},2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,null,2693816.1200000006]
[13,null,"336","Purification Equipment",null,{"$f":"'Rate Base'!S26","v":57014.71},{"$f":"'Rate Base'!T26","v":57014.71},{"$f":"'Rate Base'!U26","v":57014.709999999985},{"$f":"'Rate Base'!V26","v":57014.71},{"$f":"'Rate Base'!W26","v":57014.71},{"$f":"'Rate Base'!X26","v":57014.71},{"$f":"'Rate Base'!Y26","v":57014.71},{"$f":"'Rate Base'!Z26","v":57014.71},{"$f":"'Rate Base'!AA26","v":57014.71},{"$f":"'Rate Base'!AB26","v":57014.71},{"$f":"'Rate Base'!AC26","v":57014.71},{"$f":"'Rate Base'!AD26","v":57014.71},{"$f":"'Rate Base'!AE26","v":57014.71},null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,57014.71,57014.71,{"$f":"(AK28/AK31)*AL31","v":57014.71},{"$f":"(AL28/AL31)*AM31","v":57014.71},57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,null,57014.71]
[14,null,"337","Other Equipment",null,{"$f":"'Rate Base'!S27","v":121186.63},{"$f":"'Rate Base'!T27","v":121186.63},{"$f":"'Rate Base'!U27","v":121186.62999999999},{"$f":"'Rate Base'!V27","v":121186.63},{"$f":"'Rate Base'!W27","v":121186.63},{"$f":"'Rate Base'!X27","v":121186.63},{"$f":"'Rate Base'!Y27","v":121186.63},{"$f":"'Rate Base'!Z27","v":121186.63},{"$f":"'Rate Base'!AA27","v":121186.63},{"$f":"'Rate Base'!AB27","v":121186.63},{"$f":"'Rate Base'!AC27","v":121186.63},{"$f":"'Rate Base'!AD27","v":121186.63},{"$f":"'Rate Base'!AE27","v":121186.63},null,121186.62999999996,121186.63,121186.62999999999,121186.62999999999,121186.62999999999,{"$f":"(X29/X$31)*Y$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$f":"(AK29/AK31)*AL31","v":121186.62999999999},{"$f":"(AL29/AL31)*AM31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,null,121186.62999999996]
[15]
[16,null,null,"Total Production & Gathering Plant",null,{"$f":"SUM(F23:F29)","v":79968136},79968136,79968135.999999925,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(T23:T29)","v":79968135.999999985},{"$f":"+R31","v":79968136},{"$f":"IF($R31-$F31=0,U31+$AH31/12,U31+((G31-F31)/($R31-$F31))*$AH31)","v":79968136},79968136,79968136,{"$f":"IF($R31-$F31=0,X31+$AH31/12,X31+((J31-I31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,Y31+$AH31/12,Y31+((K31-J31)/($R31-$F31))*$AH31)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM('101_106 PROJECTION'!N7:N13)","v":0},{"$f":"+AG31-U31","v":0},{"$f":"SUM(AJ23:AJ29)","v":79968136},{"$f":"AG31","v":79968136},{"$f":"IF($R31-$F31=0,AK31+$AX31/12,AK31+((G31-F31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AL31+$AX31/12,AL31+((H31-G31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AM31+$AX31/12,AM31+((I31-H31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AN31+$AX31/12,AN31+((J31-I31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AO31+$AX31/12,AO31+((K31-J31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AP31+$AX31/12,AP31+((L31-K31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AQ31+$AX31/12,AQ31+((M31-L31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AR31+$AX31/12,AR31+((N31-M31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AS31+$AX31/12,AS31+((O31-N31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AT31+$AX31/12,AT31+((P31-O31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AU31+$AX31/12,AU31+((Q31-P31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AV31+$AX31/12,AV31+((R31-Q31)/($R31-$F31))*$AX31)","v":79968136},0,{"$f":"+AW31-AK31","v":0},null,{"$f":"SUM(BA23:BA29)","v":79968136}]
[17,null,null,null,null,null,{"$f":"+G31/G162","v":2.7810481632928815E-2}]
[18,null,null,"Distribution Plant"]
[19,null,"374","Land & Land Rights"]
[20,null,null,null,"Wyoming",{"$f":"'Rate Base'!S33","v":434011.18},{"$f":"'Rate Base'!T33","v":451318.04},{"$f":"'Rate Base'!U33","v":451318.04},{"$f":"'Rate Base'!V33","v":451318.04},{"$f":"'Rate Base'!W33","v":451318.04},{"$f":"'Rate Base'!X33","v":451318.04},{"$f":"'Rate Base'!Y33","v":451318.04},{"$f":"'Rate Base'!Z33","v":451318.04},{"$f":"'Rate Base'!AA33","v":451318.04000000004},{"$f":"'Rate Base'!AB33","v":451318.04000000004},{"$f":"'Rate Base'!AC33","v":451318.04000000004},{"$f":"'Rate Base'!AD33","v":451318.04000000004},{"$f":"'Rate Base'!AE33","v":451318.04000000004},null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":450596.9208333334},{"$f":"+R35","v":451318.04000000004},{"$f":"(U35/U37)*V37","v":451318.04000000004},451318.04000000004,451318.04000000004,{"$f":"(X35/X37)*Y37","v":451318.04000000004},{"$f":"(Y35/Y37)*Z37","v":451318.04000000004},451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":451318.04000000004},{"$f":"AG35","v":451318.04000000004},{"$f":"(AK35/AK37)*AL37","v":451318.04000000004},{"$f":"(AL35/AL37)*AM37","v":451318.04000000004},451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":451318.04000000004}]
[21,null,null,null,"Utah",{"$f":"'Rate Base'!S34","v":20037679.300000001},{"$f":"'Rate Base'!T34","v":20020372.440000001},{"$f":"'Rate Base'!U34","v":20020372.440000001},{"$f":"'Rate Base'!V34","v":20020372.440000001},{"$f":"'Rate Base'!W34","v":20020372.440000001},{"$f":"'Rate Base'!X34","v":20020372.440000001},{"$f":"'Rate Base'!Y34","v":20020372.440000001},{"$f":"'Rate Base'!Z34","v":20020372.440000001},{"$f":"'Rate Base'!AA34","v":20020372.440000001},{"$f":"'Rate Base'!AB34","v":20020372.440000001},{"$f":"'Rate Base'!AC34","v":20020372.440000001},{"$f":"'Rate Base'!AD34","v":20021728.760000002},{"$f":"'Rate Base'!AE34","v":20021728.760000002},null,{"$f":"((F36/2)+SUM(G36:Q36)+(R36/2))/12","v":20021263.099166665},{"$f":"+R36","v":20021728.760000002},{"$f":"(U36/U37)*V37","v":20021728.760000002},20021728.760000002,20021728.760000002,{"$f":"(X36/X37)*Y37","v":20021728.760000002},{"$f":"(Y36/Y37)*Z37","v":20021728.760000002},20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,null,null,{"$f":"((U36/2)+SUM(V36:AF36)+(AG36/2))/12","v":20021728.759999998},{"$f":"AG36","v":20021728.760000002},{"$f":"(AK36/AK37)*AL37","v":20021728.760000002},{"$f":"(AL36/AL37)*AM37","v":20021728.760000002},20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,20021728.760000002,null,null,null,{"$f":"((AK36/2)+SUM(AL36:AV36)+(AW36/2))/12","v":20021728.759999998}]
[22,null,null,null,"Total",{"$f":"SUM(F35:F36)","v":20471690.48},20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20473046.800000001,20473046.800000001,null,{"$f":"SUM(T35:T36)","v":20471860.02},{"$f":"+R37","v":20473046.800000001},{"$f":"IF($R37-$F37=0,U37+$AH37/12,U37+((G37-F37)/($R37-$F37))*$AH37)","v":20473046.800000001},20473046.800000001,20473046.800000001,{"$f":"IF($R37-$F37=0,X37+$AH37/12,X37+((J37-I37)/($R37-$F37))*$AH37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,Y37+$AH37/12,Y37+((K37-J37)/($R37-$F37))*$AH37)","v":20473046.800000001},20473046.800000001,20473046.800000001,20473046.800000001,20473046.800000001,20473046.800000001,20473046.800000001,20473046.800000001,{"$f":"+'101_106 PROJECTION'!N14","v":0},{"$f":"+AG37-U37","v":0},{"$f":"SUM(AJ35:AJ36)","v":20473046.799999997},{"$f":"AG37","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AK37+$AX37/12,AK37+((G37-F37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AL37+$AX37/12,AL37+((H37-G37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AM37+$AX37/12,AM37+((I37-H37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AN37+$AX37/12,AN37+((J37-I37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AO37+$AX37/12,AO37+((K37-J37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AP37+$AX37/12,AP37+((L37-K37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AQ37+$AX37/12,AQ37+((M37-L37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AR37+$AX37/12,AR37+((N37-M37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AS37+$AX37/12,AS37+((O37-N37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AT37+$AX37/12,AT37+((P37-O37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AU37+$AX37/12,AU37+((Q37-P37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"IF($R37-$F37=0,AV37+$AX37/12,AV37+((R37-Q37)/($R37-$F37))*$AX37)","v":20473046.800000001},{"$f":"'101_106 PROJECTION'!$T$14","v":0},{"$f":"+AW37-AK37","v":0},null,{"$f":"SUM(BA35:BA36)","v":20473046.799999997}]
[23]
[24,null,"375","Structures & Improvements"]
[25,null,null,null,"Wyoming",{"$f":"'Rate Base'!S38","v":1004474.53},{"$f":"'Rate Base'!T38","v":1179422.22},{"$f":"'Rate Base'!U38","v":1179422.22},{"$f":"'Rate Base'!V38","v":1179422.22},{"$f":"'Rate Base'!W38","v":1179422.22},{"$f":"'Rate Base'!X38","v":1179422.22},{"$f":"'Rate Base'!Y38","v":1179422.22},{"$f":"'Rate Base'!Z38","v":1179422.22},{"$f":"'Rate Base'!AA38","v":1179422.22},{"$f":"'Rate Base'!AB38","v":1179422.22},{"$f":"'Rate Base'!AC38","v":1179422.22},{"$f":"'Rate Base'!AD38","v":1179422.22},{"$f":"'Rate Base'!AE38","v":1179422.22},null,{"$f":"((F40/2)+SUM(G40:Q40)+(R40/2))/12","v":1172132.7329166669},{"$f":"+R40","v":1179422.22},{"$f":"(U40/U42)*V42","v":1179434.3372416066},{"$f":"(V40/V42)*W42","v":1179434.3372416066},{"$f":"(W40/W42)*X42","v":1179511.8337632357},{"$f":"(X40/X42)*Y42","v":1179532.6037864869},{"$f":"(Y40/Y42)*Z42","v":1179532.6037864869},{"$f":"(Z40/Z42)*AA42","v":1179565.1312161314},{"$f":"(AA40/AA42)*AB42","v":1179576.2442664444},{"$f":"(AB40/AB42)*AC42","v":1179627.3241302338},{"$f":"(AC40/AC42)*AD42","v":1179627.3241302338},{"$f":"(AD40/AD42)*AE42","v":1182964.5333063921},{"$f":"(AE40/AE42)*AF42","v":1183535.8532146157},{"$f":"(AF40/AF42)*AG42","v":1183773.438849479},null,null,{"$f":"((U40/2)+SUM(V40:AF40)+(AG40/2))/12","v":1180328.3296256843},{"$f":"AG40","v":1183773.438849479},{"$f":"(AK40/AK42)*AL42","v":1183773.438849479},{"$f":"(AL40/AL42)*AM42","v":1183773.438849479},1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,1183773.438849479,null,null,null,{"$f":"((AK40/2)+SUM(AL40:AV40)+(AW40/2))/12","v":1183773.438849479}]
[26,null,null,null,"Utah",{"$f":"'Rate Base'!S39","v":15501057.690000001},{"$f":"'Rate Base'!T39","v":15327920.000000002},{"$f":"'Rate Base'!U39","v":15327920},{"$f":"'Rate Base'!V39","v":15339495.960000001},{"$f":"'Rate Base'!W39","v":15342598.460000001},{"$f":"'Rate Base'!X39","v":15342598.459999999},{"$f":"'Rate Base'!Y39","v":15347457.209999999},{"$f":"'Rate Base'!Z39","v":15349117.209999999},{"$f":"'Rate Base'!AA39","v":15356747.209999999},{"$f":"'Rate Base'!AB39","v":15356747.209999999},{"$f":"'Rate Base'!AC39","v":15855239.26},{"$f":"'Rate Base'!AD39","v":15940579.560000001},{"$f":"'Rate Base'!AE39","v":15976068.660000002},null,{"$f":"((F41/2)+SUM(G41:Q41)+(R41/2))/12","v":15468748.642916664},{"$f":"+R41","v":15976068.660000002},{"$f":"(U41/U42)*V42","v":15976232.796202114},{"$f":"(V41/V42)*W42","v":15976232.796202114},{"$f":"(W41/W42)*X42","v":15977282.538804436},{"$f":"(X41/X42)*Y42","v":15977563.882764135},{"$f":"(Y41/Y42)*Z42","v":15977563.882764135},{"$f":"(Z41/Z42)*AA42","v":15978004.488715522},{"$f":"(AA41/AA42)*AB42","v":15978155.022469943},{"$f":"(AB41/AB42)*AC42","v":15978846.933642382},{"$f":"(AC41/AC42)*AD42","v":15978846.933642382},{"$f":"(AD41/AD42)*AE42","v":16024051.680531997},{"$f":"(AE41/AE42)*AF42","v":16031790.593642017},{"$f":"(AF41/AF42)*AG42","v":16035008.851150516},null,null,{"$f":"((U41/2)+SUM(V41:AF41)+(AG41/2))/12","v":15988342.525413038},{"$f":"AG41","v":16035008.851150516},{"$f":"(AK41/AK42)*AL42","v":16035008.851150516},{"$f":"(AL41/AL42)*AM42","v":16035008.851150516},{"$f":"(AM41/AM42)*AN42","v":16035008.851150516},{"$f":"(AN41/AN42)*AO42","v":16035008.851150516},{"$f":"(AO41/AO42)*AP42","v":16035008.851150516},{"$f":"(AP41/AP42)*AQ42","v":16035008.851150516},{"$f":"(AQ41/AQ42)*AR42","v":16035008.851150516},{"$f":"(AR41/AR42)*AS42","v":16035008.851150516},{"$f":"(AS41/AS42)*AT42","v":16035008.851150516},{"$f":"(AT41/AT42)*AU42","v":16035008.851150516},{"$f":"(AU41/AU42)*AV42","v":16035008.851150516},{"$f":"(AV41/AV42)*AW42","v":16035008.851150516},null,null,null,{"$f":"((AK41/2)+SUM(AL41:AV41)+(AW41/2))/12","v":16035008.851150515}]
[27,null,null,null,"Total",{"$f":"SUM(F40:F41)","v":16505532.220000001},16507342.220000003,16507342.220000001,16518918.180000002,16522020.680000002,16522020.68,16526879.43,16528539.43,16536169.43,16536169.43,17034661.48,17120001.780000001,17155490.880000003,null,{"$f":"SUM(T40:T41)","v":16640881.375833331},{"$f":"+R42","v":17155490.880000003},{"$f":"IF($R42-$F42=0,U42+$AH42/12,U42+((G42-F42)/($R42-$F42))*$AH42)","v":17155667.133443721},17155667.133443721,17156794.372567672,{"$f":"IF($R42-$F42=0,X42+$AH42/12,X42+((J42-I42)/($R42-$F42))*$AH42)","v":17157096.486550622},{"$f":"IF($R42-$F42=0,Y42+$AH42/12,Y42+((K42-J42)/($R42-$F42))*$AH42)","v":17157096.486550622},17157569.619931653,17157731.266736388,17158474.257772617,17158474.257772617,17207016.213838391,17215326.446856633,17218782.289999995,{"$f":"+'101_106 PROJECTION'!N15","v":63291.41},{"$f":"+AG42-U42","v":63291.409999992698},{"$f":"SUM(AJ40:AJ41)","v":17168670.855038721},{"$f":"AG42","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AK42+$AX42/12,AK42+((G42-F42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AL42+$AX42/12,AL42+((H42-G42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AM42+$AX42/12,AM42+((I42-H42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AN42+$AX42/12,AN42+((J42-I42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AO42+$AX42/12,AO42+((K42-J42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AP42+$AX42/12,AP42+((L42-K42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AQ42+$AX42/12,AQ42+((M42-L42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AR42+$AX42/12,AR42+((N42-M42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AS42+$AX42/12,AS42+((O42-N42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AT42+$AX42/12,AT42+((P42-O42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AU42+$AX42/12,AU42+((Q42-P42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"IF($R42-$F42=0,AV42+$AX42/12,AV42+((R42-Q42)/($R42-$F42))*$AX42)","v":17218782.289999995},{"$f":"'101_106 PROJECTION'!$T$15","v":0},{"$f":"+AW42-AK42","v":0},null,{"$f":"SUM(BA40:BA41)","v":17218782.289999992}]
[28,null,null,null,null,null,null,null,{"$f":"I42-H42","v":11575.960000000894},{"$f":"J42-I42","v":3102.5},0,4858.75,1660,7630,0,498492.05000000075,85340.300000000745,35489.10000000149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG43","v":0}]
[29,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42-H42","v":648148.66000000201}]
[30,null,null,null,"Dist - Wy - Mains - SD"]
[31,null,null,null,"Dist - Wy - Mains - LD"]
[32,null,null,null,"Dist - Wy - Mains - Feeders"]
[33,null,null,null,"Wyoming",{"$f":"'Rate Base'!S46","v":41533025.009999998},{"$f":"'Rate Base'!T46","v":41299819.869999997},{"$f":"'Rate Base'!U46","v":41699133.530000001},{"$f":"'Rate Base'!V46","v":42314966.170000002},{"$f":"'Rate Base'!W46","v":42621391.869999997},{"$f":"'Rate Base'!X46","v":42621439.869999997},{"$f":"'Rate Base'!Y46","v":42865738.509999998},{"$f":"'Rate Base'!Z46","v":43429635.960000001},{"$f":"'Rate Base'!AA46","v":43764258.240000002},{"$f":"'Rate Base'!AB46","v":44507818.109999999},{"$f":"'Rate Base'!AC46","v":44053811.719999999},{"$f":"'Rate Base'!AD46","v":48869929.43},{"$f":"'Rate Base'!AE46","v":49799713.68},null,{"$f":"((F48/2)+SUM(G48:Q48)+(R48/2))/12","v":43642859.385416664},{"$f":"+R48","v":49799713.68},{"$f":"(U48/U53)*V53","v":49799713.68000003},{"$f":"(V48/V53)*W53","v":50221699.323730454},{"$f":"(W48/W53)*X53","v":51224664.426580727},{"$f":"(X48/X53)*Y53","v":51426295.42078194},{"$f":"(Y48/Y53)*Z53","v":51902849.690122552},{"$f":"(Z48/Z53)*AA53","v":51684333.819917835},{"$f":"(AA48/AA53)*AB53","v":52446649.280754201},{"$f":"(AB48/AB53)*AC53","v":52731197.33333566},{"$f":"(AC48/AC53)*AD53","v":54041818.913659416},{"$f":"(AD48/AD53)*AE53","v":54625402.309943862},{"$f":"(AE48/AE53)*AF53","v":55793924.991582282},{"$f":"(AF48/AF53)*AG53","v":56463927.382991821},null,null,{"$f":"((U48/2)+SUM(V48:AF48)+(AG48/2))/12","v":52419197.476825409},{"$f":"AG48","v":56463927.382991821},{"$f":"(AK48/AK53)*AL53","v":56463927.382991843},{"$f":"(AL48/AL53)*AM53","v":56821044.205364585},57669830.688511983,57840466.398543373,58243763.403746232,58058838.408394083,58703968.590105683,58944775.11482992,60053924.255451769,60547797.568838067,61536691.653594576,62103699.390841588,null,null,null,{"$f":"((AK48/2)+SUM(AL48:AV48)+(AW48/2))/12","v":58680736.754774071}]
[34,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F49/2)+SUM(G49:Q49)+(R49/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U49/2)+SUM(V49:AF49)+(AG49/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK49/2)+SUM(AL49:AV49)+(AW49/2))/12","v":0}]
[35,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F50/2)+SUM(G50:Q50)+(R50/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U50/2)+SUM(V50:AF50)+(AG50/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK50/2)+SUM(AL50:AV50)+(AW50/2))/12","v":0}]
[36,null,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F51/2)+SUM(G51:Q51)+(R51/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U51/2)+SUM(V51:AF51)+(AG51/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK51/2)+SUM(AL51:AV51)+(AW51/2))/12","v":0}]
[37,null,null,null,"Utah",{"$f":"'Rate Base'!S50","v":1555365511.3599999},{"$f":"'Rate Base'!T50","v":1555598716.5000002},{"$f":"'Rate Base'!U50","v":1558772161.47},{"$f":"'Rate Base'!V50","v":1566647973.6999998},{"$f":"'Rate Base'!W50","v":1568048665.02},{"$f":"'Rate Base'!X50","v":1572083383.1400001},{"$f":"'Rate Base'!Y50","v":1569989010.9900002},{"$f":"'Rate Base'!Z50","v":1575879288.4200001},{"$f":"'Rate Base'!AA50","v":1577953803.8099999},{"$f":"'Rate Base'!AB50","v":1588306674.9000001},{"$f":"'Rate Base'!AC50","v":1593701613.8699999},{"$f":"'Rate Base'!AD50","v":1598778841.0099998},{"$f":"'Rate Base'!AE50","v":1603521659.2799997},null,{"$f":"((F52/2)+SUM(G52:Q52)+(R52/2))/12","v":1575433643.1791666},{"$f":"+R52","v":1603521659.2799997},{"$f":"(U52/U53)*V53","v":1603521659.2800007},{"$f":"(V52/V53)*W53","v":1617109350.2449529},{"$f":"(W52/W53)*X53","v":1649404240.0561025},{"$f":"(X52/X53)*Y53","v":1655896640.1622832},{"$f":"(Y52/Y53)*Z53","v":1671241408.9619663},{"$f":"(Z52/Z53)*AA53","v":1664205325.7221863},{"$f":"(AA52/AA53)*AB53","v":1688751437.7843938},{"$f":"(AB52/AB53)*AC53","v":1697913718.6832809},{"$f":"(AC52/AC53)*AD53","v":1740114967.1618028},{"$f":"(AD52/AD53)*AE53","v":1758906011.2620041},{"$f":"(AE52/AE53)*AF53","v":1796531758.2975674},{"$f":"(AF52/AF53)*AG53","v":1818105443.5058434},null,null,{"$f":"((U52/2)+SUM(V52:AF52)+(AG52/2))/12","v":1687867505.7507885},{"$f":"AG52","v":1818105443.5058434},{"$f":"(AK52/AK53)*AL53","v":1818105443.5058441},{"$f":"(AL52/AL53)*AM53","v":1829604396.3562076},1856934824.7714527,1862429194.8523762,1875415122.5852351,1869460645.8728817,1890233460.4733245,1897987289.7537997,1933701243.488301,1949603675.3786542,1981445486.6354482,1999702804.2075384,null,null,null,{"$f":"((AK52/2)+SUM(AL52:AV52)+(AW52/2))/12","v":1889485408.960851}]
[38,null,null,null,"Total",{"$f":"SUM(F46:F52)","v":1596898536.3699999},1596898536.3700001,1600471295,1608962939.8699999,1610670056.8899999,1614704823.01,1612854749.5000002,1619308924.3800001,1621718062.05,1632814493.01,1637755425.5899999,1647648770.4399998,1653321372.9599998,null,{"$f":"SUM(T46:T52)","v":1619076502.5645833},{"$f":"+R53","v":1653321372.9599998},{"$f":"IF($R53-$F53=0,U53+$AH53/12,U53+((G53-F53)/($R53-$F53))*$AH53)","v":1653321372.9600008},1667331049.5686834,1700628904.4826834,{"$f":"IF($R53-$F53=0,X53+$AH53/12,X53+((J53-I53)/($R53-$F53))*$AH53)","v":1707322935.5830655},{"$f":"IF($R53-$F53=0,Y53+$AH53/12,Y53+((K53-J53)/($R53-$F53))*$AH53)","v":1723144258.6520894},1715889659.5421047,1741198087.0651486,1750644916.0166173,1794156786.0754628,1813531413.5719488,1852325683.2891502,1874569370.8888357,{"$f":"'101_106 PROJECTION'!N16","v":221247997.92883578},{"$f":"+AG53-U53","v":221247997.92883587},{"$f":"SUM(AJ46:AJ52)","v":1740286703.2276139},{"$f":"AG53","v":1874569370.8888357},{"$f":"IF($R53-$F53=0,AK53+$AX53/12,AK53+((G53-F53)/($R53-$F53))*$AX53)","v":1874569370.8888364},{"$f":"IF($R53-$F53=0,AL53+$AX53/12,AL53+((H53-G53)/($R53-$F53))*$AX53)","v":1886425440.5615728},{"$f":"IF($R53-$F53=0,AM53+$AX53/12,AM53+((I53-H53)/($R53-$F53))*$AX53)","v":1914604655.4599655},{"$f":"IF($R53-$F53=0,AN53+$AX53/12,AN53+((J53-I53)/($R53-$F53))*$AX53)","v":1920269661.2509205},{"$f":"IF($R53-$F53=0,AO53+$AX53/12,AO53+((K53-J53)/($R53-$F53))*$AX53)","v":1933658885.9889822},{"$f":"IF($R53-$F53=0,AP53+$AX53/12,AP53+((L53-K53)/($R53-$F53))*$AX53)","v":1927519484.2812767},{"$f":"IF($R53-$F53=0,AQ53+$AX53/12,AQ53+((M53-L53)/($R53-$F53))*$AX53)","v":1948937429.0634313},{"$f":"IF($R53-$F53=0,AR53+$AX53/12,AR53+((N53-M53)/($R53-$F53))*$AX53)","v":1956932064.8686306},{"$f":"IF($R53-$F53=0,AS53+$AX53/12,AS53+((O53-N53)/($R53-$F53))*$AX53)","v":1993755167.7437539},{"$f":"IF($R53-$F53=0,AT53+$AX53/12,AT53+((P53-O53)/($R53-$F53))*$AX53)","v":2010151472.9474936},{"$f":"IF($R53-$F53=0,AU53+$AX53/12,AU53+((Q53-P53)/($R53-$F53))*$AX53)","v":2042982178.2890439},{"$f":"IF($R53-$F53=0,AV53+$AX53/12,AV53+((R53-Q53)/($R53-$F53))*$AX53)","v":2061806503.5983813},{"$f":"'101_106 PROJECTION'!$T$16","v":187237132.70954543},{"$f":"+AW53-AK53","v":187237132.70954561},null,{"$f":"SUM(BA46:BA52)","v":1948166145.715625}]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG54","v":0}]
[40,null,"377","Compressor Station Equipment"]
[41,null,null,null,"Wyoming",{"$f":"'Rate Base'!S54","v":0},{"$f":"'Rate Base'!T54","v":0},{"$f":"'Rate Base'!U54","v":0},{"$f":"'Rate Base'!V54","v":0},{"$f":"'Rate Base'!W54","v":0},{"$f":"'Rate Base'!X54","v":0},{"$f":"'Rate Base'!Y54","v":0},{"$f":"'Rate Base'!Z54","v":0},{"$f":"'Rate Base'!AA54","v":0},{"$f":"'Rate Base'!AB54","v":0},{"$f":"'Rate Base'!AC54","v":0},{"$f":"'Rate Base'!AD54","v":0},{"$f":"'Rate Base'!AE54","v":0},null,{"$f":"((F56/2)+SUM(G56:Q56)+(R56/2))/12","v":0},0,{"$f":"(U56/U58)*V58","v":0},{"$f":"(V56/V58)*W58","v":0},{"$f":"(W56/W58)*X58","v":0},{"$f":"(X56/X58)*Y58","v":0},{"$f":"(Y56/Y58)*Z58","v":0},{"$f":"(Z56/Z58)*AA58","v":0},{"$f":"(AA56/AA58)*AB58","v":0},{"$f":"(AB56/AB58)*AC58","v":0},{"$f":"(AC56/AC58)*AD58","v":0},{"$f":"(AD56/AD58)*AE58","v":0},{"$f":"(AE56/AE58)*AF58","v":0},{"$f":"(AF56/AF58)*AG58","v":0},null,null,{"$f":"((U56/2)+SUM(V56:AF56)+(AG56/2))/12","v":0},0,{"$f":"(AK56/AK58)*AL58","v":0},{"$f":"(AL56/AL58)*AM58","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK56/2)+SUM(AL56:AV56)+(AW56/2))/12","v":0}]
[42,null,null,null,"Utah",{"$f":"'Rate Base'!S55","v":14286566.039999999},{"$f":"'Rate Base'!T55","v":14446634.199999999},{"$f":"'Rate Base'!U55","v":14446634.199999999},{"$f":"'Rate Base'!V55","v":14446634.199999999},{"$f":"'Rate Base'!W55","v":14446634.199999999},{"$f":"'Rate Base'!X55","v":14446634.199999999},{"$f":"'Rate Base'!Y55","v":14446634.199999999},{"$f":"'Rate Base'!Z55","v":14446634.199999999},{"$f":"'Rate Base'!AA55","v":14446634.199999999},{"$f":"'Rate Base'!AB55","v":14446634.199999999},{"$f":"'Rate Base'!AC55","v":14446634.199999999},{"$f":"'Rate Base'!AD55","v":14446634.199999999},{"$f":"'Rate Base'!AE55","v":14446634.199999999},null,{"$f":"((F57/2)+SUM(G57:Q57)+(R57/2))/12","v":14439964.693333333},{"$f":"+R57","v":14446634.199999999},{"$f":"(U57/U58)*V58","v":14916115.564895764},{"$f":"(V57/V58)*W58","v":14916115.564895764},{"$f":"(W57/W58)*X58","v":14916115.564895764},{"$f":"(X57/X58)*Y58","v":14916115.564895764},{"$f":"(Y57/Y58)*Z58","v":14916115.564895764},{"$f":"(Z57/Z58)*AA58","v":14916115.564895764},{"$f":"(AA57/AA58)*AB58","v":14916115.564895764},{"$f":"(AB57/AB58)*AC58","v":14916115.564895764},{"$f":"(AC57/AC58)*AD58","v":14916115.564895764},{"$f":"(AD57/AD58)*AE58","v":14916115.564895764},{"$f":"(AE57/AE58)*AF58","v":14916115.564895764},{"$f":"(AF57/AF58)*AG58","v":14916115.564895764},null,null,{"$f":"((U57/2)+SUM(V57:AF57)+(AG57/2))/12","v":14896553.841358436},{"$f":"AG57","v":14916115.564895764},{"$f":"(AK57/AK58)*AL58","v":15099066.251197062},{"$f":"(AL57/AL58)*AM58","v":15099066.251197062},{"$f":"(AM57/AM58)*AN58","v":15099066.251197062},{"$f":"(AN57/AN58)*AO58","v":15099066.251197062},{"$f":"(AO57/AO58)*AP58","v":15099066.251197062},{"$f":"(AP57/AP58)*AQ58","v":15099066.251197062},{"$f":"(AQ57/AQ58)*AR58","v":15099066.251197062},{"$f":"(AR57/AR58)*AS58","v":15099066.251197062},{"$f":"(AS57/AS58)*AT58","v":15099066.251197062},{"$f":"(AT57/AT58)*AU58","v":15099066.251197062},{"$f":"(AU57/AU58)*AV58","v":15099066.251197062},{"$f":"(AV57/AV58)*AW58","v":15099066.251197062},null,null,null,{"$f":"((AK57/2)+SUM(AL57:AV57)+(AW57/2))/12","v":15091443.305934511}]
[{"$f":"+A57+1","v":43},null,null,null,"Total",{"$f":"SUM(F56:F57)","v":14286566.039999999},14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,null,{"$f":"SUM(T56:T57)","v":14439964.693333333},{"$f":"+R58","v":14446634.199999999},{"$f":"IF($R58-$F58=0,U58+$AH58/12,U58+((G58-F58)/($R58-$F58))*$AH58)","v":14916115.564895764},14916115.564895764,14916115.564895764,{"$f":"IF($R58-$F58=0,X58+$AH58/12,X58+((J58-I58)/($R58-$F58))*$AH58)","v":14916115.564895764},{"$f":"IF($R58-$F58=0,Y58+$AH58/12,Y58+((K58-J58)/($R58-$F58))*$AH58)","v":14916115.564895764},14916115.564895764,14916115.564895764,14916115.564895764,14916115.564895764,14916115.564895764,14916115.564895764,14916115.564895764,{"$f":"'101_106 PROJECTION'!N17","v":469481.36489576497},{"$f":"+AG58-U58","v":469481.36489576474},{"$f":"SUM(AJ56:AJ57)","v":14896553.841358436},{"$f":"AG58","v":14916115.564895764},{"$f":"IF($R58-$F58=0,AK58+$AX58/12,AK58+((G58-F58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AL58+$AX58/12,AL58+((H58-G58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AM58+$AX58/12,AM58+((I58-H58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AN58+$AX58/12,AN58+((J58-I58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AO58+$AX58/12,AO58+((K58-J58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AP58+$AX58/12,AP58+((L58-K58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AQ58+$AX58/12,AQ58+((M58-L58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AR58+$AX58/12,AR58+((N58-M58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AS58+$AX58/12,AS58+((O58-N58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AT58+$AX58/12,AT58+((P58-O58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AU58+$AX58/12,AU58+((Q58-P58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"IF($R58-$F58=0,AV58+$AX58/12,AV58+((R58-Q58)/($R58-$F58))*$AX58)","v":15099066.251197062},{"$f":"'101_106 PROJECTION'!$T$17","v":182950.6863012976},{"$f":"+AW58-AK58","v":182950.68630129844},null,{"$f":"SUM(BA56:BA57)","v":15091443.305934511}]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG59","v":0}]
[45,null,"378","Measuring & Regulation Station Equip"]
[46,null,null,null,"Wyoming",{"$f":"'Rate Base'!S59","v":7646803.6600000001},{"$f":"'Rate Base'!T59","v":7984715.1399999997},{"$f":"'Rate Base'!U59","v":7984715.1399999997},{"$f":"'Rate Base'!V59","v":7984715.1399999997},{"$f":"'Rate Base'!W59","v":7984715.1399999997},{"$f":"'Rate Base'!X59","v":7984715.1399999997},{"$f":"'Rate Base'!Y59","v":7984715.1399999997},{"$f":"'Rate Base'!Z59","v":7984715.1399999997},{"$f":"'Rate Base'!AA59","v":7984715.1399999997},{"$f":"'Rate Base'!AB59","v":7984715.1399999997},{"$f":"'Rate Base'!AC59","v":8000548.9100000001},{"$f":"'Rate Base'!AD59","v":8000548.9100000001},{"$f":"'Rate Base'!AE59","v":8000548.9100000001},null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":7973934.1970833316},{"$f":"+R61","v":8000548.9100000001},{"$f":"(U61/U63)*V63","v":7998862.7339966567},{"$f":"(V61/V63)*W63","v":8025180.7174185058},{"$f":"(W61/W63)*X63","v":8025235.013698874},{"$f":"(X61/X63)*Y63","v":8096033.5646544099},{"$f":"(Y61/Y63)*Z63","v":8096033.5646544099},{"$f":"(Z61/Z63)*AA63","v":8096033.5646544099},{"$f":"(AA61/AA63)*AB63","v":8096033.5646544099},{"$f":"(AB61/AB63)*AC63","v":8096033.5646544099},{"$f":"(AC61/AC63)*AD63","v":8096033.5646544099},{"$f":"(AD61/AD63)*AE63","v":9725320.2027530484},{"$f":"(AE61/AE63)*AF63","v":9746535.2364809103},{"$f":"(AF61/AF63)*AG63","v":9907461.0582070816},null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":8420945.0230314992},{"$f":"AG61","v":9907461.0582070816},{"$f":"(AK61/AK63)*AL63","v":9906673.5763262473},{"$f":"(AL61/AL63)*AM63","v":9918964.6628104895},9918990.0203869827,9952054.5260827728,9952054.5260827728,9952054.5260827728,9952054.5260827728,9952054.5260827728,9952054.5260827728,10712967.80182654,10722875.696749019,10798031.652305322,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":10103795.439154342}]
[47,null,null,null,"Utah",{"$f":"'Rate Base'!S60","v":101237991.53},{"$f":"'Rate Base'!T60","v":100896466.79000001},{"$f":"'Rate Base'!U60","v":100952862.86999999},{"$f":"'Rate Base'!V60","v":100952979.22},{"$f":"'Rate Base'!W60","v":101104691.48},{"$f":"'Rate Base'!X60","v":101104691.48},{"$f":"'Rate Base'!Y60","v":101104691.48},{"$f":"'Rate Base'!Z60","v":101104691.48},{"$f":"'Rate Base'!AA60","v":101104691.48},{"$f":"'Rate Base'!AB60","v":101104691.48},{"$f":"'Rate Base'!AC60","v":104580211.06},{"$f":"'Rate Base'!AD60","v":104625672.17},{"$f":"'Rate Base'!AE60","v":104970515.67},null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":101811716.21583337},{"$f":"+R62","v":104970515.67},{"$f":"(U62/U63)*V63","v":104948392.34239182},{"$f":"(V62/V63)*W63","v":105293695.18626705},{"$f":"(W62/W63)*X63","v":105294407.57595597},{"$f":"(X62/X63)*Y63","v":106223313.89052175},{"$f":"(Y62/Y63)*Z63","v":106223313.89052175},{"$f":"(Z62/Z63)*AA63","v":106223313.89052175},{"$f":"(AA62/AA63)*AB63","v":106223313.89052175},{"$f":"(AB62/AB63)*AC63","v":106223313.89052175},{"$f":"(AC62/AC63)*AD63","v":106223313.89052175},{"$f":"(AD62/AD63)*AE63","v":127600229.4621128},{"$f":"(AE62/AE63)*AF63","v":127878579.49226967},{"$f":"(AF62/AF63)*AG63","v":129989992.93167761},null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":110486286.80858058},{"$f":"AG62","v":129989992.93167761},{"$f":"(AK62/AK63)*AL63","v":129979660.84321198},{"$f":"(AL62/AL63)*AM63","v":130140924.9890736},{"$f":"(AM62/AM63)*AN63","v":130141257.69098076},{"$f":"(AN62/AN63)*AO63","v":130575077.70162061},{"$f":"(AO62/AO63)*AP63","v":130575077.70162061},{"$f":"(AP62/AP63)*AQ63","v":130575077.70162061},{"$f":"(AQ62/AQ63)*AR63","v":130575077.70162061},{"$f":"(AR62/AR63)*AS63","v":130575077.70162061},{"$f":"(AS62/AS63)*AT63","v":130575077.70162061},{"$f":"(AT62/AT63)*AU63","v":140558575.06330004},{"$f":"(AU62/AU63)*AV63","v":140688570.74871069},{"$f":"(AV62/AV63)*AW63","v":141674648.01655364},null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":132565981.33492637}]
[48,null,null,null,"Total",{"$f":"SUM(F61:F62)","v":108884795.19},108881181.93000001,108937578.00999999,108937694.36,109089406.62,109089406.62,109089406.62,109089406.62,109089406.62,109089406.62,112580759.97,112626221.08,112971064.58,null,{"$f":"SUM(T61:T62)","v":109785650.41291669},{"$f":"+R63","v":112971064.58},{"$f":"IF($R63-$F63=0,U63+$AH63/12,U63+((G63-F63)/($R63-$F63))*$AH63)","v":112947255.07638846},113318875.90368555,113319642.58965485,{"$f":"IF($R63-$F63=0,X63+$AH63/12,X63+((J63-I63)/($R63-$F63))*$AH63)","v":114319347.45517616},{"$f":"IF($R63-$F63=0,Y63+$AH63/12,Y63+((K63-J63)/($R63-$F63))*$AH63)","v":114319347.45517616},114319347.45517616,114319347.45517616,114319347.45517616,114319347.45517616,137325549.66486585,137625114.72875059,139897453.9898847,{"$f":"'101_106 PROJECTION'!N18","v":26926389.409884721},{"$f":"+AG63-U63","v":26926389.409884706},{"$f":"SUM(AJ61:AJ62)","v":118907231.83161208},{"$f":"AG63","v":139897453.9898847},{"$f":"IF($R63-$F63=0,AK63+$AX63/12,AK63+((G63-F63)/($R63-$F63))*$AX63)","v":139886334.41953823},{"$f":"IF($R63-$F63=0,AL63+$AX63/12,AL63+((H63-G63)/($R63-$F63))*$AX63)","v":140059889.65188411},{"$f":"IF($R63-$F63=0,AM63+$AX63/12,AM63+((I63-H63)/($R63-$F63))*$AX63)","v":140060247.71136776},{"$f":"IF($R63-$F63=0,AN63+$AX63/12,AN63+((J63-I63)/($R63-$F63))*$AX63)","v":140527132.22770339},{"$f":"IF($R63-$F63=0,AO63+$AX63/12,AO63+((K63-J63)/($R63-$F63))*$AX63)","v":140527132.22770339},{"$f":"IF($R63-$F63=0,AP63+$AX63/12,AP63+((L63-K63)/($R63-$F63))*$AX63)","v":140527132.22770339},{"$f":"IF($R63-$F63=0,AQ63+$AX63/12,AQ63+((M63-L63)/($R63-$F63))*$AX63)","v":140527132.22770339},{"$f":"IF($R63-$F63=0,AR63+$AX63/12,AR63+((N63-M63)/($R63-$F63))*$AX63)","v":140527132.22770339},{"$f":"IF($R63-$F63=0,AS63+$AX63/12,AS63+((O63-N63)/($R63-$F63))*$AX63)","v":140527132.22770339},{"$f":"IF($R63-$F63=0,AT63+$AX63/12,AT63+((P63-O63)/($R63-$F63))*$AX63)","v":151271542.86512658},{"$f":"IF($R63-$F63=0,AU63+$AX63/12,AU63+((Q63-P63)/($R63-$F63))*$AX63)","v":151411446.44545969},{"$f":"IF($R63-$F63=0,AV63+$AX63/12,AV63+((R63-Q63)/($R63-$F63))*$AX63)","v":152472679.66885895},{"$f":"'101_106 PROJECTION'!$T$18","v":12575225.678974263},{"$f":"+AW63-AK63","v":12575225.678974241},null,{"$f":"SUM(BA61:BA62)","v":142669776.77408069}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG64","v":0}]
[50,null,"380","Services"]
[51,null,null,null,"Wyoming",{"$f":"'Rate Base'!S64","v":20117572.069999997},{"$f":"'Rate Base'!T64","v":19704995.699999999},{"$f":"'Rate Base'!U64","v":19811281.82},{"$f":"'Rate Base'!V64","v":19860312.629999999},{"$f":"'Rate Base'!W64","v":19887035.030000001},{"$f":"'Rate Base'!X64","v":19887035.030000001},{"$f":"'Rate Base'!Y64","v":20028928.969999999},{"$f":"'Rate Base'!Z64","v":20047750.559999999},{"$f":"'Rate Base'!AA64","v":20103868.469999999},{"$f":"'Rate Base'!AB64","v":20108960.84},{"$f":"'Rate Base'!AC64","v":20156939.370000001},{"$f":"'Rate Base'!AD64","v":20257149.559999999},{"$f":"'Rate Base'!AE64","v":20295326.300000001},null,{"$f":"((F66/2)+SUM(G66:Q66)+(R66/2))/12","v":20005058.930416666},{"$f":"+R66","v":20295326.300000001},{"$f":"(U66/U68)*V68","v":20295326.300000001},{"$f":"(V66/V68)*W68","v":20363563.422549773},{"$f":"(W66/W68)*X68","v":20405076.331575491},{"$f":"(X66/X68)*Y68","v":20423272.507404536},{"$f":"(Y66/Y68)*Z68","v":20459009.75516481},{"$f":"(Z66/Z68)*AA68","v":20455047.859707113},{"$f":"(AA66/AA68)*AB68","v":20501661.54992095},{"$f":"(AB66/AB68)*AC68","v":20556986.481414743},{"$f":"(AC66/AC68)*AD68","v":20595427.375961136},{"$f":"(AD66/AD68)*AE68","v":20599888.425402582},{"$f":"(AE66/AE68)*AF68","v":20648447.716943722},{"$f":"(AF66/AF68)*AG68","v":20704039.061770152},null,null,{"$f":"((U66/2)+SUM(V66:AF66)+(AG66/2))/12","v":20483615.867244158},{"$f":"AG66","v":20704039.061770152},{"$f":"(AK66/AK68)*AL68","v":20704039.061770152},{"$f":"(AL66/AL68)*AM68","v":20764581.506643802},20801413.262033273,20817557.567814011,20849264.947486769,20845749.810441423,20887107.163516652,20936193.445146691,20970299.598102823,20974257.602628738,21017341.163619876,21066663.81680109,null,null,null,{"$f":"((AK66/2)+SUM(AL66:AV66)+(AW66/2))/12","v":20871096.380707484}]
[52,null,null,null,"Utah",{"$f":"'Rate Base'!S65","v":393312976.35000002},{"$f":"'Rate Base'!T65","v":393725552.72000003},{"$f":"'Rate Base'!U65","v":396864537.55000001},{"$f":"'Rate Base'!V65","v":398789808.00999999},{"$f":"'Rate Base'!W65","v":399628472.63999999},{"$f":"'Rate Base'!X65","v":401328090.78999996},{"$f":"'Rate Base'!Y65","v":400997774.13},{"$f":"'Rate Base'!Z65","v":403195840.49000001},{"$f":"'Rate Base'!AA65","v":405770906.11000001},{"$f":"'Rate Base'!AB65","v":407594013.90000004},{"$f":"'Rate Base'!AC65","v":407758197.22000003},{"$f":"'Rate Base'!AD65","v":409967405.31},{"$f":"'Rate Base'!AE65","v":412573082.38},null,{"$f":"((F67/2)+SUM(G67:Q67)+(R67/2))/12","v":402380302.35291672},{"$f":"+R67","v":412573082.38},{"$f":"(U67/U68)*V68","v":412573082.38},{"$f":"(V67/V68)*W68","v":413960239.18482065},{"$f":"(W67/W68)*X68","v":414804133.41850442},{"$f":"(X67/X68)*Y68","v":415174033.96793866},{"$f":"(Y67/Y68)*Z68","v":415900517.80201393},{"$f":"(Z67/Z68)*AA68","v":415819978.49966979},{"$f":"(AA67/AA68)*AB68","v":416767563.84855032},{"$f":"(AB67/AB68)*AC68","v":417892235.469073},{"$f":"(AC67/AC68)*AD68","v":418673680.32578617},{"$f":"(AD67/AD68)*AE68","v":418764366.66861707},{"$f":"(AE67/AE68)*AF68","v":419751503.130144},{"$f":"(AF67/AF68)*AG68","v":420881590.52808303},null,null,{"$f":"((U67/2)+SUM(V67:AF67)+(AG67/2))/12","v":416400722.59576327},{"$f":"AG67","v":420881590.52808303},{"$f":"(AK67/AK68)*AL68","v":420881590.52808303},{"$f":"(AL67/AL68)*AM68","v":422112326.25152606},{"$f":"(AM67/AM68)*AN68","v":422861059.75922531},{"$f":"(AN67/AN68)*AO68","v":423189248.91471797},{"$f":"(AO67/AO68)*AP68","v":423833811.66637886},{"$f":"(AP67/AP68)*AQ68","v":423762354.28233141},{"$f":"(AQ67/AQ68)*AR68","v":424603086.30038846},{"$f":"(AR67/AR68)*AS68","v":425600935.66803712},{"$f":"(AS67/AS68)*AT68","v":426294261.82821989},{"$f":"(AT67/AT68)*AU68","v":426374722.03384513},{"$f":"(AU67/AU68)*AV68","v":427250545.2305395},{"$f":"(AV67/AV68)*AW68","v":428253199.67192847},null,null,null,{"$f":"((AK67/2)+SUM(AL67:AV67)+(AW67/2))/12","v":424277611.46360821}]
[53,null,null,null,"Total",{"$f":"SUM(F66:F67)","v":413430548.42000002},413430548.42000002,416675819.37,418650120.63999999,419515507.66999996,421215125.81999993,421026703.10000002,423243591.05000001,425874774.58000004,427702974.74000001,427915136.59000003,430224554.87,432868408.68000001,null,{"$f":"SUM(T66:T67)","v":422385361.28333336},{"$f":"+R68","v":432868408.68000001},{"$f":"IF($R68-$F68=0,U68+$AH68/12,U68+((G68-F68)/($R68-$F68))*$AH68)","v":432868408.68000001},434323802.60737044,435209209.75007993,{"$f":"IF($R68-$F68=0,X68+$AH68/12,X68+((J68-I68)/($R68-$F68))*$AH68)","v":435597306.47534323},{"$f":"IF($R68-$F68=0,Y68+$AH68/12,Y68+((K68-J68)/($R68-$F68))*$AH68)","v":436359527.5571788},436275026.35937697,437269225.3984713,438449221.95048773,439269107.7017473,439364255.09401965,440399950.84708774,441585629.58985317,{"$f":"'101_106 PROJECTION'!N19","v":8717220.9098531306},{"$f":"+AG68-U68","v":8717220.9098531604},{"$f":"SUM(AJ66:AJ67)","v":436884338.46300745},{"$f":"AG68","v":441585629.58985317},{"$f":"IF($R68-$F68=0,AK68+$AX68/12,AK68+((G68-F68)/($R68-$F68))*$AX68)","v":441585629.58985317},{"$f":"IF($R68-$F68=0,AL68+$AX68/12,AL68+((H68-G68)/($R68-$F68))*$AX68)","v":442876907.75816989},{"$f":"IF($R68-$F68=0,AM68+$AX68/12,AM68+((I68-H68)/($R68-$F68))*$AX68)","v":443662473.02125859},{"$f":"IF($R68-$F68=0,AN68+$AX68/12,AN68+((J68-I68)/($R68-$F68))*$AX68)","v":444006806.48253196},{"$f":"IF($R68-$F68=0,AO68+$AX68/12,AO68+((K68-J68)/($R68-$F68))*$AX68)","v":444683076.61386561},{"$f":"IF($R68-$F68=0,AP68+$AX68/12,AP68+((L68-K68)/($R68-$F68))*$AX68)","v":444608104.09277284},{"$f":"IF($R68-$F68=0,AQ68+$AX68/12,AQ68+((M68-L68)/($R68-$F68))*$AX68)","v":445490193.4639051},{"$f":"IF($R68-$F68=0,AR68+$AX68/12,AR68+((N68-M68)/($R68-$F68))*$AX68)","v":446537129.1131838},{"$f":"IF($R68-$F68=0,AS68+$AX68/12,AS68+((O68-N68)/($R68-$F68))*$AX68)","v":447264561.4263227},{"$f":"IF($R68-$F68=0,AT68+$AX68/12,AT68+((P68-O68)/($R68-$F68))*$AX68)","v":447348979.63647389},{"$f":"IF($R68-$F68=0,AU68+$AX68/12,AU68+((Q68-P68)/($R68-$F68))*$AX68)","v":448267886.39415938},{"$f":"IF($R68-$F68=0,AV68+$AX68/12,AV68+((R68-Q68)/($R68-$F68))*$AX68)","v":449319863.48872954},{"$f":"'101_106 PROJECTION'!$T$19","v":7734233.8988763718},{"$f":"+AW68-AK68","v":7734233.898876369},null,{"$f":"SUM(BA66:BA67)","v":445148707.84431571}]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG69","v":0}]
[55,null,"381...2","Meters & Meter Installation"]
[56,null,null,null,"Wyoming",{"$f":"'Rate Base'!S69","v":10480480.653999999},{"$f":"'Rate Base'!T69","v":10366743.119999999},{"$f":"'Rate Base'!U69","v":10507614.91},{"$f":"'Rate Base'!V69","v":10554588.560000001},{"$f":"'Rate Base'!W69","v":10580159.98},{"$f":"'Rate Base'!X69","v":10580159.98},{"$f":"'Rate Base'!Y69","v":10618357.74},{"$f":"'Rate Base'!Z69","v":10634954.199999999},{"$f":"'Rate Base'!AA69","v":10704823.6},{"$f":"'Rate Base'!AB69","v":10729917.49},{"$f":"'Rate Base'!AC69","v":10749545.279999999},{"$f":"'Rate Base'!AD69","v":10736621.58},{"$f":"'Rate Base'!AE69","v":10747804.779999999},null,{"$f":"((F71/2)+SUM(G71:Q71)+(R71/2))/12","v":10614802.429749999},{"$f":"+R71","v":10747804.779999999},{"$f":"(U71/U73)*V73","v":10747801.112995466},{"$f":"(V71/V73)*W73","v":10732877.217859851},{"$f":"(W71/W73)*X73","v":10724333.854487563},{"$f":"(X71/X73)*Y73","v":10722428.150626946},{"$f":"(Y71/Y73)*Z73","v":10712931.425395707},{"$f":"(Z71/Z73)*AA73","v":10705063.113049455},{"$f":"(AA71/AA73)*AB73","v":10707866.27671458},{"$f":"(AB71/AB73)*AC73","v":10704663.62612962},{"$f":"(AC71/AC73)*AD73","v":10702345.759295771},{"$f":"(AD71/AD73)*AE73","v":10698788.561539121},{"$f":"(AE71/AE73)*AF73","v":10694153.440348037},{"$f":"(AF71/AF73)*AG73","v":10696484.790963549},null,null,{"$f":"((U71/2)+SUM(V71:AF71)+(AG71/2))/12","v":10714616.443660324},{"$f":"AG71","v":10696484.790963549},{"$f":"(AK71/AK73)*AL73","v":10696534.37917088},{"$f":"(AL71/AL73)*AM73","v":10898347.38477128},11013877.668549763,11039648.140695285,11168070.556214904,11274472.25290134,11236565.601902517,11279874.438809063,11311218.512730079,11359321.823846973,11422001.689283887,11390475.276738824,null,null,null,{"$f":"((AK71/2)+SUM(AL71:AV71)+(AW71/2))/12","v":11145284.373560598}]
[57,null,null,null,"Utah",{"$f":"'Rate Base'!S70","v":331969358.31600004},{"$f":"'Rate Base'!T70","v":332086709.11000001},{"$f":"'Rate Base'!U70","v":346651004.13},{"$f":"'Rate Base'!V70","v":355022180.19},{"$f":"'Rate Base'!W70","v":356874382.15999997},{"$f":"'Rate Base'!X70","v":366231921.01999998},{"$f":"'Rate Base'!Y70","v":373946715.66000003},{"$f":"'Rate Base'!Z70","v":371168039.40000004},{"$f":"'Rate Base'!AA70","v":374253881.74000001},{"$f":"'Rate Base'!AB70","v":376512683.44999999},{"$f":"'Rate Base'!AC70","v":379998118.24000001},{"$f":"'Rate Base'!AD70","v":384578229.63999999},{"$f":"'Rate Base'!AE70","v":382269864.68000001},null,{"$f":"((F72/2)+SUM(G72:Q72)+(R72/2))/12","v":364536956.35316658},{"$f":"+R72","v":382269864.68000001},{"$f":"(U72/U73)*V73","v":382269734.2547313},{"$f":"(V72/V73)*W73","v":381738932.33836168},{"$f":"(W72/W73)*X73","v":381435068.39339},{"$f":"(X72/X73)*Y73","v":381367287.7468459},{"$f":"(Y72/Y73)*Z73","v":381029515.34184241},{"$f":"(Z72/Z73)*AA73","v":380749661.10579795},{"$f":"(AA72/AA73)*AB73","v":380849361.93000138},{"$f":"(AB72/AB73)*AC73","v":380735452.45445818},{"$f":"(AC72/AC73)*AD73","v":380653012.3042081},{"$f":"(AD72/AD73)*AE73","v":380526492.5606038},{"$f":"(AE72/AE73)*AF73","v":380361634.04421276},{"$f":"(AF72/AF73)*AG73","v":380444553.77550262},null,null,{"$f":"((U72/2)+SUM(V72:AF72)+(AG72/2))/12","v":381089446.80851704},{"$f":"AG72","v":380444553.77550262},{"$f":"(AK72/AK73)*AL73","v":380446317.49169344},{"$f":"(AL72/AL73)*AM73","v":387624251.21124589},{"$f":"(AM72/AM73)*AN73","v":391733345.75198638},{"$f":"(AN72/AN73)*AO73","v":392649930.5896771},{"$f":"(AO72/AO73)*AP73","v":397217562.80922729},{"$f":"(AP72/AP73)*AQ73","v":401001978.60637075},{"$f":"(AQ72/AQ73)*AR73","v":399653743.25558013},{"$f":"(AR72/AR73)*AS73","v":401194119.50566995},{"$f":"(AS72/AS73)*AT73","v":402308942.03376454},{"$f":"(AT72/AT73)*AU73","v":404019844.54899567},{"$f":"(AU72/AU73)*AV73","v":406249195.02280748},{"$f":"(AV72/AV73)*AW73","v":405127887.2112},null,null,null,{"$f":"((AK72/2)+SUM(AL72:AV72)+(AW72/2))/12","v":396407120.94336414}]
[58,null,null,null,"Total",{"$f":"SUM(F71:F72)","v":342449838.97000003},342453452.23000002,357158619.04000002,365576768.75,367454542.13999999,376812081,384565073.40000004,381802993.60000002,384958705.34000003,387242600.94,390747663.51999998,395314851.21999997,393017669.45999998,null,{"$f":"SUM(T71:T72)","v":375151758.78291661},{"$f":"+R73","v":393017669.45999998},{"$f":"IF($R73-$F73=0,U73+$AH73/12,U73+((G73-F73)/($R73-$F73))*$AH73)","v":393017535.36772674},392471809.55622154,392159402.24787754,{"$f":"IF($R73-$F73=0,X73+$AH73/12,X73+((J73-I73)/($R73-$F73))*$AH73)","v":392089715.89747286},{"$f":"IF($R73-$F73=0,Y73+$AH73/12,Y73+((K73-J73)/($R73-$F73))*$AH73)","v":391742446.76723814},391454724.21884745,391557228.206716,391440116.08058786,391355358.06350398,391225281.12214303,391055787.48456091,391141038.56646627,{"$f":"'101_106 PROJECTION'!N20","v":-1876630.8935337588},{"$f":"+AG73-U73","v":-1876630.8935337067},{"$f":"SUM(AJ71:AJ72)","v":391804063.25217736},{"$f":"AG73","v":391141038.56646627},{"$f":"IF($R73-$F73=0,AK73+$AX73/12,AK73+((G73-F73)/($R73-$F73))*$AX73)","v":391142851.87086439},{"$f":"IF($R73-$F73=0,AL73+$AX73/12,AL73+((H73-G73)/($R73-$F73))*$AX73)","v":398522598.59601724},{"$f":"IF($R73-$F73=0,AM73+$AX73/12,AM73+((I73-H73)/($R73-$F73))*$AX73)","v":402747223.42053622},{"$f":"IF($R73-$F73=0,AN73+$AX73/12,AN73+((J73-I73)/($R73-$F73))*$AX73)","v":403689578.73037249},{"$f":"IF($R73-$F73=0,AO73+$AX73/12,AO73+((K73-J73)/($R73-$F73))*$AX73)","v":408385633.36544234},{"$f":"IF($R73-$F73=0,AP73+$AX73/12,AP73+((L73-K73)/($R73-$F73))*$AX73)","v":412276450.85927224},{"$f":"IF($R73-$F73=0,AQ73+$AX73/12,AQ73+((M73-L73)/($R73-$F73))*$AX73)","v":410890308.85748279},{"$f":"IF($R73-$F73=0,AR73+$AX73/12,AR73+((N73-M73)/($R73-$F73))*$AX73)","v":412473993.94447917},{"$f":"IF($R73-$F73=0,AS73+$AX73/12,AS73+((O73-N73)/($R73-$F73))*$AX73)","v":413620160.54649478},{"$f":"IF($R73-$F73=0,AT73+$AX73/12,AT73+((P73-O73)/($R73-$F73))*$AX73)","v":415379166.37284285},{"$f":"IF($R73-$F73=0,AU73+$AX73/12,AU73+((Q73-P73)/($R73-$F73))*$AX73)","v":417671196.71209157},{"$f":"IF($R73-$F73=0,AV73+$AX73/12,AV73+((R73-Q73)/($R73-$F73))*$AX73)","v":416518362.487939},{"$f":"'101_106 PROJECTION'!$T$20","v":25377323.921472754},{"$f":"+AW73-AK73","v":25377323.921472728},null,{"$f":"SUM(BA71:BA72)","v":407552405.31692475}]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG74","v":0}]
[60,null,"383...4","House Regulators & Reg Installations"]
[61,null,null,null,"Wyoming",{"$f":"'Rate Base'!S74","v":759017.98},{"$f":"'Rate Base'!T74","v":440052.27},{"$f":"'Rate Base'!U74","v":440052.27},{"$f":"'Rate Base'!V74","v":440052.27},{"$f":"'Rate Base'!W74","v":440052.27},{"$f":"'Rate Base'!X74","v":440052.27},{"$f":"'Rate Base'!Y74","v":440052.27},{"$f":"'Rate Base'!Z74","v":440052.27},{"$f":"'Rate Base'!AA74","v":440052.27},{"$f":"'Rate Base'!AB74","v":440052.27},{"$f":"'Rate Base'!AC74","v":440052.27},{"$f":"'Rate Base'!AD74","v":440052.27},{"$f":"'Rate Base'!AE74","v":440052.27},null,{"$f":"((F76/2)+SUM(G76:Q76)+(R76/2))/12","v":453342.50791666674},{"$f":"+R76","v":440052.27},{"$f":"(U76/U78)*V78","v":440052.27},{"$f":"(V76/V78)*W78","v":440052.27},{"$f":"(W76/W78)*X78","v":440052.27},{"$f":"(X76/X78)*Y78","v":440052.27},{"$f":"(Y76/Y78)*Z78","v":440052.27},{"$f":"(Z76/Z78)*AA78","v":440052.27},{"$f":"(AA76/AA78)*AB78","v":440052.27},{"$f":"(AB76/AB78)*AC78","v":440052.27},{"$f":"(AC76/AC78)*AD78","v":440052.27},{"$f":"(AD76/AD78)*AE78","v":440052.27},{"$f":"(AE76/AE78)*AF78","v":440052.27},{"$f":"(AF76/AF78)*AG78","v":440052.27},null,null,{"$f":"((U76/2)+SUM(V76:AF76)+(AG76/2))/12","v":440052.27},{"$f":"AG76","v":440052.27},{"$f":"(AK76/AK78)*AL78","v":440052.27},{"$f":"(AL76/AL78)*AM78","v":440052.27},440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,null,null,{"$f":"((AK76/2)+SUM(AL76:AV76)+(AW76/2))/12","v":440052.27}]
[62,null,null,null,"Utah",{"$f":"'Rate Base'!S75","v":13889337.84},{"$f":"'Rate Base'!T75","v":14208303.550000001},{"$f":"'Rate Base'!U75","v":14208303.550000001},{"$f":"'Rate Base'!V75","v":14208303.550000001},{"$f":"'Rate Base'!W75","v":14208303.550000001},{"$f":"'Rate Base'!X75","v":14208303.550000001},{"$f":"'Rate Base'!Y75","v":14208303.550000001},{"$f":"'Rate Base'!Z75","v":14208303.550000001},{"$f":"'Rate Base'!AA75","v":14208303.550000001},{"$f":"'Rate Base'!AB75","v":14208303.550000001},{"$f":"'Rate Base'!AC75","v":14208303.550000001},{"$f":"'Rate Base'!AD75","v":14208303.550000001},{"$f":"'Rate Base'!AE75","v":14208303.550000001},null,{"$f":"((F77/2)+SUM(G77:Q77)+(R77/2))/12","v":14195013.312083334},14208303.550000001,{"$f":"(U77/U78)*V78","v":14208303.550000001},{"$f":"(V77/V78)*W78","v":14208303.550000001},{"$f":"(W77/W78)*X78","v":14208303.550000001},{"$f":"(X77/X78)*Y78","v":14208303.550000001},{"$f":"(Y77/Y78)*Z78","v":14208303.550000001},{"$f":"(Z77/Z78)*AA78","v":14208303.550000001},{"$f":"(AA77/AA78)*AB78","v":14208303.550000001},{"$f":"(AB77/AB78)*AC78","v":14208303.550000001},{"$f":"(AC77/AC78)*AD78","v":14208303.550000001},{"$f":"(AD77/AD78)*AE78","v":14208303.550000001},{"$f":"(AE77/AE78)*AF78","v":14208303.550000001},{"$f":"(AF77/AF78)*AG78","v":14208303.550000001},null,null,{"$f":"((U77/2)+SUM(V77:AF77)+(AG77/2))/12","v":14208303.550000003},{"$f":"AG77","v":14208303.550000001},{"$f":"(AK77/AK78)*AL78","v":14208303.550000001},{"$f":"(AL77/AL78)*AM78","v":14208303.550000001},{"$f":"(AM77/AM78)*AN78","v":14208303.550000001},{"$f":"(AN77/AN78)*AO78","v":14208303.550000001},{"$f":"(AO77/AO78)*AP78","v":14208303.550000001},{"$f":"(AP77/AP78)*AQ78","v":14208303.550000001},{"$f":"(AQ77/AQ78)*AR78","v":14208303.550000001},{"$f":"(AR77/AR78)*AS78","v":14208303.550000001},{"$f":"(AS77/AS78)*AT78","v":14208303.550000001},{"$f":"(AT77/AT78)*AU78","v":14208303.550000001},{"$f":"(AU77/AU78)*AV78","v":14208303.550000001},{"$f":"(AV77/AV78)*AW78","v":14208303.550000001},null,null,null,{"$f":"((AK77/2)+SUM(AL77:AV77)+(AW77/2))/12","v":14208303.550000003}]
[63,null,null,null,"Total",{"$f":"SUM(F76:F77)","v":14648355.82},14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,null,{"$f":"SUM(T76:T77)","v":14648355.82},14648355.82,{"$f":"IF($R78-$F78=0,U78+$AH78/12,U78+((G78-F78)/($R78-$F78))*$AH78)","v":14648355.82},14648355.82,14648355.82,{"$f":"IF($R78-$F78=0,X78+$AH78/12,X78+((J78-I78)/($R78-$F78))*$AH78)","v":14648355.82},{"$f":"IF($R78-$F78=0,Y78+$AH78/12,Y78+((K78-J78)/($R78-$F78))*$AH78)","v":14648355.82},14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,{"$f":"+'101_106 PROJECTION'!N21","v":0},{"$f":"+AG78-U78","v":0},{"$f":"SUM(AJ76:AJ77)","v":14648355.820000002},{"$f":"AG78","v":14648355.82},{"$f":"IF($R78-$F78=0,AK78+$AX78/12,AK78+((G78-F78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AL78+$AX78/12,AL78+((H78-G78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AM78+$AX78/12,AM78+((I78-H78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AN78+$AX78/12,AN78+((J78-I78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AO78+$AX78/12,AO78+((K78-J78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AP78+$AX78/12,AP78+((L78-K78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AQ78+$AX78/12,AQ78+((M78-L78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AR78+$AX78/12,AR78+((N78-M78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AS78+$AX78/12,AS78+((O78-N78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AT78+$AX78/12,AT78+((P78-O78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AU78+$AX78/12,AU78+((Q78-P78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"IF($R78-$F78=0,AV78+$AX78/12,AV78+((R78-Q78)/($R78-$F78))*$AX78)","v":14648355.82},{"$f":"'101_106 PROJECTION'!$T$21","v":0},{"$f":"+AW78-AK78","v":0},null,{"$f":"SUM(BA76:BA77)","v":14648355.820000002}]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG79","v":0}]
[65,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG80","v":0}]
[{"$f":"+A80+1","v":66},null,null,null,"Wyoming",{"$f":"'Rate Base'!S79","v":68977.440000000002},{"$f":"'Rate Base'!T79","v":218027.68},{"$f":"'Rate Base'!U79","v":218027.68},{"$f":"'Rate Base'!V79","v":218027.68},{"$f":"'Rate Base'!W79","v":218027.68},{"$f":"'Rate Base'!X79","v":218027.68},{"$f":"'Rate Base'!Y79","v":218027.68},{"$f":"'Rate Base'!Z79","v":218027.68},{"$f":"'Rate Base'!AA79","v":218027.68},{"$f":"'Rate Base'!AB79","v":218027.68},{"$f":"'Rate Base'!AC79","v":218027.68},{"$f":"'Rate Base'!AD79","v":218027.68},{"$f":"'Rate Base'!AE79","v":218027.68},null,{"$f":"((F81/2)+SUM(G81:Q81)+(R81/2))/12","v":211817.25333333333},218027.68,{"$f":"(U81/U83)*V83","v":239386.58417361946},{"$f":"(V81/V83)*W83","v":239386.58417361951},{"$f":"(W81/W83)*X83","v":239386.58417361951},{"$f":"(X81/X83)*Y83","v":239386.58417361951},{"$f":"(Y81/Y83)*Z83","v":239386.58417361951},{"$f":"(Z81/Z83)*AA83","v":239386.58417361951},{"$f":"(AA81/AA83)*AB83","v":239386.58417361951},{"$f":"(AB81/AB83)*AC83","v":239386.58417361951},{"$f":"(AC81/AC83)*AD83","v":239386.58417361951},{"$f":"(AD81/AD83)*AE83","v":239386.58417361951},{"$f":"(AE81/AE83)*AF83","v":239161.32767467824},{"$f":"(AF81/AF83)*AG83","v":236474.14061720966},null,null,{"$f":"((U81/2)+SUM(V81:AF81)+(AG81/2))/12","v":238356.50664328985},{"$f":"AG81","v":236474.14061720966},{"$f":"(AK81/AK83)*AL83","v":236474.14061720966},{"$f":"(AL81/AL83)*AM83","v":236474.14061720966},236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,236474.14061720966,null,null,null,{"$f":"((AK81/2)+SUM(AL81:AV81)+(AW81/2))/12","v":236474.14061720963}]
[67,null,null,null,"Utah",{"$f":"'Rate Base'!S80","v":2237018.35},{"$f":"'Rate Base'!T80","v":1927899.9500000004},{"$f":"'Rate Base'!U80","v":1927899.95},{"$f":"'Rate Base'!V80","v":1927899.95},{"$f":"'Rate Base'!W80","v":1927899.95},{"$f":"'Rate Base'!X80","v":1927899.95},{"$f":"'Rate Base'!Y80","v":1927899.95},{"$f":"'Rate Base'!Z80","v":1927899.95},{"$f":"'Rate Base'!AA80","v":1927899.95},{"$f":"'Rate Base'!AB80","v":1927899.95},{"$f":"'Rate Base'!AC80","v":1927899.95},{"$f":"'Rate Base'!AD80","v":1929588.07},{"$f":"'Rate Base'!AE80","v":1949726.4200000002},null,{"$f":"((F82/2)+SUM(G82:Q82)+(R82/2))/12","v":1941829.9962499999},1949726.4200000002,{"$f":"(U82/U83)*V83","v":2140729.7814518772},{"$f":"(V82/V83)*W83","v":2140729.7814518777},{"$f":"(W82/W83)*X83","v":2140729.7814518777},{"$f":"(X82/X83)*Y83","v":2140729.7814518777},{"$f":"(Y82/Y83)*Z83","v":2140729.7814518777},{"$f":"(Z82/Z83)*AA83","v":2140729.7814518777},{"$f":"(AA82/AA83)*AB83","v":2140729.7814518777},{"$f":"(AB82/AB83)*AC83","v":2140729.7814518777},{"$f":"(AC82/AC83)*AD83","v":2140729.7814518777},{"$f":"(AD82/AD83)*AE83","v":2140729.7814518777},{"$f":"(AE82/AE83)*AF83","v":2138715.4108579122},{"$f":"(AF82/AF83)*AG83","v":2114685.0693827905},null,null,{"$f":"((U82/2)+SUM(V82:AF82)+(AG82/2))/12","v":2131518.2475056737},{"$f":"AG82","v":2114685.0693827905},{"$f":"(AK82/AK83)*AL83","v":2114685.0693827905},{"$f":"(AL82/AL83)*AM83","v":2114685.0693827905},{"$f":"(AM82/AM83)*AN83","v":2114685.0693827905},{"$f":"(AN82/AN83)*AO83","v":2114685.0693827905},{"$f":"(AO82/AO83)*AP83","v":2114685.0693827905},{"$f":"(AP82/AP83)*AQ83","v":2114685.0693827905},{"$f":"(AQ82/AQ83)*AR83","v":2114685.0693827905},{"$f":"(AR82/AR83)*AS83","v":2114685.0693827905},{"$f":"(AS82/AS83)*AT83","v":2114685.0693827905},{"$f":"(AT82/AT83)*AU83","v":2114685.0693827905},{"$f":"(AU82/AU83)*AV83","v":2114685.0693827905},{"$f":"(AV82/AV83)*AW83","v":2114685.0693827905},null,null,null,{"$f":"((AK82/2)+SUM(AL82:AV82)+(AW82/2))/12","v":2114685.0693827905}]
[68,null,null,null,"Total",{"$f":"SUM(F81:F82)","v":2305995.79},2145927.6300000004,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2147615.75,2167754.1,null,{"$f":"SUM(T81:T82)","v":2153647.2495833333},2167754.1,{"$f":"IF($R83-$F83=0,U83+$AH83/12,U83+((G83-F83)/($R83-$F83))*$AH83)","v":2380116.3656254965},2380116.365625497,2380116.365625497,{"$f":"IF($R83-$F83=0,X83+$AH83/12,X83+((J83-I83)/($R83-$F83))*$AH83)","v":2380116.365625497},{"$f":"IF($R83-$F83=0,Y83+$AH83/12,Y83+((K83-J83)/($R83-$F83))*$AH83)","v":2380116.365625497},2380116.365625497,2380116.365625497,2380116.365625497,2380116.365625497,2380116.365625497,2377876.7385325902,2351159.21,{"$f":"'101_106 PROJECTION'!N22","v":183405.11},{"$f":"+AG83-U83","v":183405.10999999987},{"$f":"SUM(AJ81:AJ82)","v":2369874.7541489634},{"$f":"AG83","v":2351159.21},{"$f":"IF($R83-$F83=0,AK83+$AX83/12,AK83+((G83-F83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AL83+$AX83/12,AL83+((H83-G83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AM83+$AX83/12,AM83+((I83-H83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AN83+$AX83/12,AN83+((J83-I83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AO83+$AX83/12,AO83+((K83-J83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AP83+$AX83/12,AP83+((L83-K83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AQ83+$AX83/12,AQ83+((M83-L83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AR83+$AX83/12,AR83+((N83-M83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AS83+$AX83/12,AS83+((O83-N83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AT83+$AX83/12,AT83+((P83-O83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AU83+$AX83/12,AU83+((Q83-P83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"IF($R83-$F83=0,AV83+$AX83/12,AV83+((R83-Q83)/($R83-$F83))*$AX83)","v":2351159.21},{"$f":"'101_106 PROJECTION'!$T$22","v":0},{"$f":"+AW83-AK83","v":0},null,{"$f":"SUM(BA81:BA82)","v":2351159.21}]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG84","v":0}]
[70,null,"388","Other Equipment"]
[71,null,null,null,"Wyoming",{"$f":"'Rate Base'!S84","v":0},{"$f":"'Rate Base'!T84","v":0},{"$f":"'Rate Base'!U84","v":0},{"$f":"'Rate Base'!V84","v":0},{"$f":"'Rate Base'!W84","v":0},{"$f":"'Rate Base'!X84","v":0},{"$f":"'Rate Base'!Y84","v":0},{"$f":"'Rate Base'!Z84","v":0},{"$f":"'Rate Base'!AA84","v":0},{"$f":"'Rate Base'!AB84","v":0},{"$f":"'Rate Base'!AC84","v":0},{"$f":"'Rate Base'!AD84","v":0},{"$f":"'Rate Base'!AE84","v":0},null,{"$f":"((F86/2)+SUM(G86:Q86)+(R86/2))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U86/2)+SUM(V86:AF86)+(AG86/2))/12","v":0},{"$f":"AG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK86/2)+SUM(AL86:AV86)+(AW86/2))/12","v":0}]
[72,null,null,null,"Utah",{"$f":"'Rate Base'!S85","v":0},{"$f":"'Rate Base'!T85","v":0},{"$f":"'Rate Base'!U85","v":0},{"$f":"'Rate Base'!V85","v":0},{"$f":"'Rate Base'!W85","v":0},{"$f":"'Rate Base'!X85","v":0},{"$f":"'Rate Base'!Y85","v":0},{"$f":"'Rate Base'!Z85","v":0},{"$f":"'Rate Base'!AA85","v":0},{"$f":"'Rate Base'!AB85","v":0},{"$f":"'Rate Base'!AC85","v":0},{"$f":"'Rate Base'!AD85","v":0},{"$f":"'Rate Base'!AE85","v":0},null,{"$f":"((F87/2)+SUM(G87:Q87)+(R87/2))/12","v":0},{"$f":"+R87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U87/2)+SUM(V87:AF87)+(AG87/2))/12","v":0},{"$f":"AG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK87/2)+SUM(AL87:AV87)+(AW87/2))/12","v":0}]
[73,null,null,null,"Total",{"$f":"SUM(F86:F87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T86:T87)","v":0},{"$f":"+R88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG88-U88","v":0},{"$f":"SUM(AJ86:AJ87)","v":0},{"$f":"AG88","v":0},{"$f":"IF($R88-$F88=0,AK88+$AX88/12,AK88+((G88-F88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AL88+$AX88/12,AL88+((H88-G88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AM88+$AX88/12,AM88+((I88-H88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AN88+$AX88/12,AN88+((J88-I88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AO88+$AX88/12,AO88+((K88-J88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AP88+$AX88/12,AP88+((L88-K88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AQ88+$AX88/12,AQ88+((M88-L88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AR88+$AX88/12,AR88+((N88-M88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AS88+$AX88/12,AS88+((O88-N88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AT88+$AX88/12,AT88+((P88-O88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AU88+$AX88/12,AU88+((Q88-P88)/($R88-$F88))*$AX88)","v":0},{"$f":"IF($R88-$F88=0,AV88+$AX88/12,AV88+((R88-Q88)/($R88-$F88))*$AX88)","v":0},{"$f":"+'101_106 PROJECTION'!$T$23","v":0},{"$f":"+AW88-AK88","v":0},null,{"$f":"SUM(BA86:BA87)","v":0}]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R88-O88","v":0},null,null,{"$f":"+R89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG89","v":0}]
[75,null,null,"Total Distribution Plant",null,{"$f":"F37+F42+F53+F58+F63+F68+F73+F78+F83+F88","v":2529881859.2999997},2529883669.3000007,2551463261.7700005,2570359049.9300003,2574964142.1300001,2590056065.2600007,2595775420.1800008,2601686063.2100005,2609889726.1500006,2625098252.8700008,2637746255.2800002,2654650051.9599996,2661069797.48,null,{"$f":"T37+T42+T53+T58+T63+T68+T73+T78+T83+T88","v":2594753982.2024999},{"$f":"+R90","v":2661069797.48},{"$f":"V37+V42+V53+V58+V63+V68+V73+V78+V83+V88","v":2661727873.7680812},2677018839.3199263,2710891587.9933848,{"$f":"Y37+Y42+Y53+Y58+Y63+Y68+Y73+Y78+Y83+Y88","v":2718904036.4481297},{"$f":"Z37+Z42+Z53+Z58+Z63+Z68+Z73+Z78+Z83+Z88","v":2735140311.4687543},2727513961.7459583,2753919253.94277,2764429710.3111629,2808676708.1041846,2851071150.2173371,2891037257.7198348,2916800952.7199359,{"$f":"AH37+AH42+AH53+AH58+AH63+AH68+AH73+AH78+AH83+AH88","v":255731155.23993564},{"$f":"+AG90-U90","v":255731155.23993587},{"$f":"AJ37+AJ42+AJ53+AJ58+AJ63+AJ68+AJ73+AJ78+AJ83+AJ88","v":2757438838.8449574},{"$f":"AG90","v":2916800952.7199359},{"$f":"AL37+AL42+AL53+AL58+AL63+AL68+AL73+AL78+AL83+AL88","v":2916974597.1402893},2937675246.9388413,2970865009.9843249,2978283589.0627255,2997045138.5671906,2994721581.8322225,3015635473.9837198,3026260730.5251942,3064957432.3154726,3093941572.1931338,3130123118.2119517,{"$f":"AW37+AW42+AW53+AW58+AW63+AW68+AW73+AW78+AW83+AW88","v":3149907819.6151056},null,{"$f":"+AW90-AK90","v":233106866.89516973},null,{"$f":"BA37+BA42+BA53+BA58+BA63+BA68+BA73+BA78+BA83+BA88","v":3013319823.0768805}]
[76]
[77,"General Plant"]
[78,null,"389","Land & Land Rights"]
[79,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S92","v":11584.02},{"$f":"'Rate Base'!T92","v":11584.02},{"$f":"'Rate Base'!U92","v":11584.02},{"$f":"'Rate Base'!V92","v":11584.02},{"$f":"'Rate Base'!W92","v":11584.02},{"$f":"'Rate Base'!X92","v":11584.02},{"$f":"'Rate Base'!Y92","v":11584.02},{"$f":"'Rate Base'!Z92","v":11584.02},{"$f":"'Rate Base'!AA92","v":11584.02},{"$f":"'Rate Base'!AB92","v":11584.02},{"$f":"'Rate Base'!AC92","v":11584.02},{"$f":"'Rate Base'!AD92","v":11584.02},{"$f":"'Rate Base'!AE92","v":11584.02},null,{"$f":"((F94/2)+SUM(G94:Q94)+(R94/2))/12","v":11584.020000000004},{"$f":"+R94","v":11584.02},{"$f":"(U94/U96)*V96","v":11617.76989214797},{"$f":"(V94/V96)*W96","v":11651.519784295939},{"$f":"(W94/W96)*X96","v":11685.269676443908},{"$f":"(X94/X96)*Y96","v":11719.019568591877},{"$f":"(Y94/Y96)*Z96","v":11752.769460739846},{"$f":"(Z94/Z96)*AA96","v":11786.519352887815},{"$f":"(AA94/AA96)*AB96","v":11820.269245035784},{"$f":"(AB94/AB96)*AC96","v":11854.019137183754},{"$f":"(AC94/AC96)*AD96","v":11887.769029331723},{"$f":"(AD94/AD96)*AE96","v":11921.518921479692},{"$f":"(AE94/AE96)*AF96","v":11955.268813627661},{"$f":"(AF94/AF96)*AG96","v":11989.01870577563},null,null,{"$f":"((U94/2)+SUM(V94:AF94)+(AG94/2))/12","v":11786.519352887815},{"$f":"AG94","v":11989.01870577563},{"$f":"(AK94/AK96)*AL96","v":11989.01870577563},{"$f":"(AL94/AL96)*AM96","v":11989.01870577563},11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,11989.01870577563,null,null,null,{"$f":"((AK94/2)+SUM(AL94:AV94)+(AW94/2))/12","v":11989.018705775627}]
[80,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S93","v":3775953.85},{"$f":"'Rate Base'!T93","v":3775953.85},{"$f":"'Rate Base'!U93","v":3775953.85},{"$f":"'Rate Base'!V93","v":3775953.85},{"$f":"'Rate Base'!W93","v":3775953.85},{"$f":"'Rate Base'!X93","v":3775953.85},{"$f":"'Rate Base'!Y93","v":3775953.85},{"$f":"'Rate Base'!Z93","v":3775953.85},{"$f":"'Rate Base'!AA93","v":3775953.85},{"$f":"'Rate Base'!AB93","v":3775953.85},{"$f":"'Rate Base'!AC93","v":3775953.85},{"$f":"'Rate Base'!AD93","v":3775953.85},{"$f":"'Rate Base'!AE93","v":3775953.85},null,{"$f":"((F95/2)+SUM(G95:Q95)+(R95/2))/12","v":3775953.85},{"$f":"+R95","v":3775953.85},{"$f":"(U95/U96)*V96","v":3786955.0426078523},{"$f":"(V95/V96)*W96","v":3797956.235215704},{"$f":"(W95/W96)*X96","v":3808957.4278235561},{"$f":"(X95/X96)*Y96","v":3819958.6204314078},{"$f":"(Y95/Y96)*Z96","v":3830959.81303926},{"$f":"(Z95/Z96)*AA96","v":3841961.0056471117},{"$f":"(AA95/AA96)*AB96","v":3852962.1982549638},{"$f":"(AB95/AB96)*AC96","v":3863963.3908628155},{"$f":"(AC95/AC96)*AD96","v":3874964.5834706677},{"$f":"(AD95/AD96)*AE96","v":3885965.7760785199},{"$f":"(AE95/AE96)*AF96","v":3896966.9686863716},{"$f":"(AF95/AF96)*AG96","v":3907968.1612942237},null,null,{"$f":"((U95/2)+SUM(V95:AF95)+(AG95/2))/12","v":3841961.0056471117},{"$f":"AG95","v":3907968.1612942237},{"$f":"(AK95/AK96)*AL96","v":3907968.1612942237},{"$f":"(AL95/AL96)*AM96","v":3907968.1612942237},{"$f":"(AM95/AM96)*AN96","v":3907968.1612942237},{"$f":"(AN95/AN96)*AO96","v":3907968.1612942237},{"$f":"(AO95/AO96)*AP96","v":3907968.1612942237},{"$f":"(AP95/AP96)*AQ96","v":3907968.1612942237},{"$f":"(AQ95/AQ96)*AR96","v":3907968.1612942237},{"$f":"(AR95/AR96)*AS96","v":3907968.1612942237},{"$f":"(AS95/AS96)*AT96","v":3907968.1612942237},{"$f":"(AT95/AT96)*AU96","v":3907968.1612942237},{"$f":"(AU95/AU96)*AV96","v":3907968.1612942237},{"$f":"(AV95/AV96)*AW96","v":3907968.1612942237},null,null,null,{"$f":"((AK95/2)+SUM(AL95:AV95)+(AW95/2))/12","v":3907968.1612942223}]
[81,null,null,null,"Total",{"$f":"SUM(F94:F95)","v":3787537.87},3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,null,{"$f":"SUM(T94:T95)","v":3787537.87},{"$f":"+R96","v":3787537.87},{"$f":"IF($R96-$F96=0,U96+$AH96/12,U96+((G96-F96)/($R96-$F96))*$AH96)","v":3798572.8125},3809607.7549999999,3820642.6974999998,{"$f":"IF($R96-$F96=0,X96+$AH96/12,X96+((J96-I96)/($R96-$F96))*$AH96)","v":3831677.6399999997},{"$f":"IF($R96-$F96=0,Y96+$AH96/12,Y96+((K96-J96)/($R96-$F96))*$AH96)","v":3842712.5824999996},{"$f":"IF($R96-$F96=0,Z96+$AH96/12,Z96+((L96-K96)/($R96-$F96))*$AH96)","v":3853747.5249999994},{"$f":"IF($R96-$F96=0,AA96+$AH96/12,AA96+((M96-L96)/($R96-$F96))*$AH96)","v":3864782.4674999993},3875817.4099999992,{"$f":"IF($R96-$F96=0,AC96+$AH96/12,AC96+((O96-N96)/($R96-$F96))*$AH96)","v":3886852.3524999991},{"$f":"IF($R96-$F96=0,AD96+$AH96/12,AD96+((P96-O96)/($R96-$F96))*$AH96)","v":3897887.294999999},{"$f":"IF($R96-$F96=0,AE96+$AH96/12,AE96+((Q96-P96)/($R96-$F96))*$AH96)","v":3908922.2374999989},3919957.1799999988,{"$f":"+'101_106 PROJECTION'!N24","v":132419.31},{"$f":"+AG96-U96","v":132419.30999999866},{"$f":"SUM(AJ94:AJ95)","v":3853747.5249999994},{"$f":"AG96","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AK96+$AX96/12,AK96+((G96-F96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AL96+$AX96/12,AL96+((H96-G96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AM96+$AX96/12,AM96+((I96-H96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AN96+$AX96/12,AN96+((J96-I96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AO96+$AX96/12,AO96+((K96-J96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AP96+$AX96/12,AP96+((L96-K96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AQ96+$AX96/12,AQ96+((M96-L96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AR96+$AX96/12,AR96+((N96-M96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AS96+$AX96/12,AS96+((O96-N96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AT96+$AX96/12,AT96+((P96-O96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AU96+$AX96/12,AU96+((Q96-P96)/($R96-$F96))*$AX96)","v":3919957.1799999988},{"$f":"IF($R96-$F96=0,AV96+$AX96/12,AV96+((R96-Q96)/($R96-$F96))*$AX96)","v":3919957.1799999988},null,{"$f":"+AW96-AK96","v":0},null,{"$f":"SUM(BA94:BA95)","v":3919957.1799999978}]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'101_106 PROJECTION'!$T$24","v":0}]
[83,null,"390","Structures & Improvements"]
[84,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S97","v":1617860.54},{"$f":"'Rate Base'!T97","v":3064609.28},{"$f":"'Rate Base'!U97","v":3064609.28},{"$f":"'Rate Base'!V97","v":3064609.28},{"$f":"'Rate Base'!W97","v":3064609.28},{"$f":"'Rate Base'!X97","v":3064609.28},{"$f":"'Rate Base'!Y97","v":3064609.28},{"$f":"'Rate Base'!Z97","v":3064609.28},{"$f":"'Rate Base'!AA97","v":3064609.28},{"$f":"'Rate Base'!AB97","v":3064609.28},{"$f":"'Rate Base'!AC97","v":3067806.94},{"$f":"'Rate Base'!AD97","v":3067806.94},{"$f":"'Rate Base'!AE97","v":3067806.94},null,{"$f":"((F99/2)+SUM(G99:Q99)+(R99/2))/12","v":3004994.2616666672},{"$f":"+R99","v":3067806.94},{"$f":"(U99/U102)*V102","v":3067806.9400000931},{"$f":"(V99/V102)*W102","v":3067806.9399999995},{"$f":"(W99/W102)*X102","v":3067806.9399999995},{"$f":"(X99/X102)*Y102","v":3067806.9399999995},{"$f":"(Y99/Y102)*Z102","v":3067806.9399999995},{"$f":"(Z99/Z102)*AA102","v":3067806.9399999995},{"$f":"(AA99/AA102)*AB102","v":3067806.9399999995},{"$f":"(AB99/AB102)*AC102","v":3067806.9399999995},{"$f":"(AC99/AC102)*AD102","v":3067806.9399999995},{"$f":"(AD99/AD102)*AE102","v":3357080.6173868501},{"$f":"(AE99/AE102)*AF102","v":3357080.6173868501},{"$f":"(AF99/AF102)*AG102","v":3357080.6173868501},null,null,{"$f":"((U99/2)+SUM(V99:AF99)+(AG99/2))/12","v":3128072.2894556005},{"$f":"AG99","v":3357080.6173868501},{"$f":"(AK99/AK102)*AL102","v":3357080.6173868864},{"$f":"(AL99/AL102)*AM102","v":3357080.6173868501},3357080.6173868501,3357080.6173868501,3357080.6173868501,3357080.6173868501,3357080.6173868501,3357080.6173868501,3357080.6173868501,3469158.3080169656,3469158.3080169656,3469158.3080169656,null,null,null,{"$f":"((AK99/2)+SUM(AL99:AV99)+(AW99/2))/12","v":3380430.1362681277}]
[85,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S98","v":44053641.369999982},{"$f":"'Rate Base'!T98","v":42606892.63000001},{"$f":"'Rate Base'!U98","v":42606892.629999988},{"$f":"'Rate Base'!V98","v":42606892.629999988},{"$f":"'Rate Base'!W98","v":42606892.629999995},{"$f":"'Rate Base'!X98","v":42606892.629999995},{"$f":"'Rate Base'!Y98","v":42606892.629999995},{"$f":"'Rate Base'!Z98","v":42606892.629999995},{"$f":"'Rate Base'!AA98","v":42606892.629999995},{"$f":"'Rate Base'!AB98","v":42606892.629999995},{"$f":"'Rate Base'!AC98","v":42649764.319999993},{"$f":"'Rate Base'!AD98","v":42649764.319999993},{"$f":"'Rate Base'!AE98","v":42649764.319999993},null,{"$f":"((F100/2)+SUM(G100:Q100)+(R100/2))/12","v":42676105.429583333},{"$f":"+R100","v":42649764.319999993},{"$f":"(U100/U102)*V102","v":42649764.320001289},{"$f":"(V100/V102)*W102","v":42649764.319999993},{"$f":"(W100/W102)*X102","v":42649764.319999993},{"$f":"(X100/X102)*Y102","v":42649764.319999993},{"$f":"(Y100/Y102)*Z102","v":42649764.319999993},{"$f":"(Z100/Z102)*AA102","v":42649764.319999993},{"$f":"(AA100/AA102)*AB102","v":42649764.319999993},{"$f":"(AB100/AB102)*AC102","v":42649764.319999993},{"$f":"(AC100/AC102)*AD102","v":42649764.319999993},{"$f":"(AD100/AD102)*AE102","v":46671351.859836802},{"$f":"(AE100/AE102)*AF102","v":46671351.859836802},{"$f":"(AF100/AF102)*AG102","v":46671351.859836802},null,null,{"$f":"((U100/2)+SUM(V100:AF100)+(AG100/2))/12","v":43487595.057466112},{"$f":"AG100","v":46671351.859836802},{"$f":"(AK100/AK102)*AL102","v":46671351.859837309},{"$f":"(AL100/AL102)*AM102","v":46671351.859836802},46671351.859836802,46671351.859836802,46671351.859836802,46671351.859836802,46671351.859836802,46671351.859836802,46671351.859836802,48229496.548988685,48229496.548988685,48229496.548988685,null,null,null,{"$f":"((AK100/2)+SUM(AL100:AV100)+(AW100/2))/12","v":46995965.336743496}]
[86,null,null,null,"General",{"$f":"'Rate Base'!S99","v":51076999.940000005},{"$f":"'Rate Base'!T99","v":51076999.939999998},{"$f":"'Rate Base'!U99","v":51076999.940000005},{"$f":"'Rate Base'!V99","v":51076999.940000005},{"$f":"'Rate Base'!W99","v":51076999.939999998},{"$f":"'Rate Base'!X99","v":51076999.939999998},{"$f":"'Rate Base'!Y99","v":51076999.939999998},{"$f":"'Rate Base'!Z99","v":51076999.939999998},{"$f":"'Rate Base'!AA99","v":51076999.939999998},{"$f":"'Rate Base'!AB99","v":51076999.939999998},{"$f":"'Rate Base'!AC99","v":51076999.939999998},{"$f":"'Rate Base'!AD99","v":51076999.939999998},{"$f":"'Rate Base'!AE99","v":51076999.939999998},null,{"$f":"((F101/2)+SUM(G101:Q101)+(R101/2))/12","v":51076999.939999998},{"$f":"+R101","v":51076999.939999998},{"$f":"(U101/U102)*V102","v":51076999.940001555},{"$f":"(V101/V102)*W102","v":51076999.939999998},{"$f":"(W101/W102)*X102","v":51076999.939999998},{"$f":"(X101/X102)*Y102","v":51076999.939999998},{"$f":"(Y101/Y102)*Z102","v":51076999.939999998},{"$f":"(Z101/Z102)*AA102","v":51076999.939999998},{"$f":"(AA101/AA102)*AB102","v":51076999.939999998},{"$f":"(AB101/AB102)*AC102","v":51076999.939999998},{"$f":"(AC101/AC102)*AD102","v":51076999.939999998},{"$f":"(AD101/AD102)*AE102","v":55893219.438653238},{"$f":"(AE101/AE102)*AF102","v":55893219.438653238},{"$f":"(AF101/AF102)*AG102","v":55893219.438653238},null,null,{"$f":"((U101/2)+SUM(V101:AF101)+(AG101/2))/12","v":52080379.002219558},{"$f":"AG101","v":55893219.438653238},{"$f":"(AK101/AK102)*AL102","v":55893219.438653849},{"$f":"(AL101/AL102)*AM102","v":55893219.438653238},55893219.438653238,55893219.438653238,55893219.438653238,55893219.438653238,55893219.438653238,55893219.438653238,55893219.438653238,57759240.446347341,57759240.446347341,57759240.446347341,null,null,null,{"$f":"((AK101/2)+SUM(AL101:AV101)+(AW101/2))/12","v":56281973.815256216}]
[87,null,null,null,"Total",{"$f":"SUM(F99:F101)","v":96748501.849999994},96748501.850000009,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96794571.199999988,96794571.199999988,96794571.199999988,null,{"$f":"SUM(T99:T101)","v":96758099.631249994},{"$f":"+R102","v":96794571.199999988},{"$f":"IF($R102-$F102=0,U102+$AH102/12,U102+((G102-F102)/($R102-$F102))*$AH102)","v":96794571.200002939},96794571.199999988,96794571.199999988,{"$f":"IF($R102-$F102=0,X102+$AH102/12,X102+((J102-I102)/($R102-$F102))*$AH102)","v":96794571.199999988},{"$f":"IF($R102-$F102=0,Y102+$AH102/12,Y102+((K102-J102)/($R102-$F102))*$AH102)","v":96794571.199999988},{"$f":"IF($R102-$F102=0,Z102+$AH102/12,Z102+((L102-K102)/($R102-$F102))*$AH102)","v":96794571.199999988},{"$f":"IF($R102-$F102=0,AA102+$AH102/12,AA102+((M102-L102)/($R102-$F102))*$AH102)","v":96794571.199999988},96794571.199999988,{"$f":"IF($R102-$F102=0,AC102+$AH102/12,AC102+((O102-N102)/($R102-$F102))*$AH102)","v":96794571.199999988},{"$f":"IF($R102-$F102=0,AD102+$AH102/12,AD102+((P102-O102)/($R102-$F102))*$AH102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AE102+$AH102/12,AE102+((Q102-P102)/($R102-$F102))*$AH102)","v":105921651.9158769},105921651.9158769,{"$f":"+'101_106 PROJECTION'!N25","v":9127080.7158769071},{"$f":"+AG102-U102","v":9127080.7158769071},{"$f":"SUM(AJ99:AJ101)","v":98696046.34914127},{"$f":"AG102","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AK102+$AX102/12,AK102+((G102-F102)/($R102-$F102))*$AX102)","v":105921651.91587804},{"$f":"IF($R102-$F102=0,AL102+$AX102/12,AL102+((H102-G102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AM102+$AX102/12,AM102+((I102-H102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AN102+$AX102/12,AN102+((J102-I102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AO102+$AX102/12,AO102+((K102-J102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AP102+$AX102/12,AP102+((L102-K102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AQ102+$AX102/12,AQ102+((M102-L102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AR102+$AX102/12,AR102+((N102-M102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AS102+$AX102/12,AS102+((O102-N102)/($R102-$F102))*$AX102)","v":105921651.9158769},{"$f":"IF($R102-$F102=0,AT102+$AX102/12,AT102+((P102-O102)/($R102-$F102))*$AX102)","v":109457895.303353},{"$f":"IF($R102-$F102=0,AU102+$AX102/12,AU102+((Q102-P102)/($R102-$F102))*$AX102)","v":109457895.303353},{"$f":"IF($R102-$F102=0,AV102+$AX102/12,AV102+((R102-Q102)/($R102-$F102))*$AX102)","v":109457895.303353},{"$f":"'101_106 PROJECTION'!$T$25","v":3536243.3874761085},{"$f":"+AW102-AK102","v":3536243.3874761015},null,{"$f":"SUM(BA99:BA101)","v":106658369.28826785}]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG103","v":0}]
[89,null,"391","Office Furniture & Equipment"]
[90,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S103","v":147841.16000000003},{"$f":"'Rate Base'!T103","v":352994.12},{"$f":"'Rate Base'!U103","v":352994.12},{"$f":"'Rate Base'!V103","v":352994.12},{"$f":"'Rate Base'!W103","v":352994.12},{"$f":"'Rate Base'!X103","v":244686.33},{"$f":"'Rate Base'!Y103","v":244686.33},{"$f":"'Rate Base'!Z103","v":244686.33},{"$f":"'Rate Base'!AA103","v":244686.33000000002},{"$f":"'Rate Base'!AB103","v":244686.33000000002},{"$f":"'Rate Base'!AC103","v":244686.33000000002},{"$f":"'Rate Base'!AD103","v":244686.33000000002},{"$f":"'Rate Base'!AE103","v":244686.33000000002},null,{"$f":"((F105/2)+SUM(G105:Q105)+(R105/2))/12","v":276753.71125000005},{"$f":"+R105","v":244686.33000000002},{"$f":"(U105/U108)*V108","v":244686.33},{"$f":"(V105/V108)*W108","v":244686.33000000039},{"$f":"(W105/W108)*X108","v":244686.33000000039},{"$f":"(X105/X108)*Y108","v":244686.33000000039},{"$f":"(Y105/Y108)*Z108","v":282236.79426471837},{"$f":"(Z105/Z108)*AA108","v":282236.79426471837},{"$f":"(AA105/AA108)*AB108","v":282236.79426471837},{"$f":"(AB105/AB108)*AC108","v":282236.79426471837},{"$f":"(AC105/AC108)*AD108","v":282236.79426471837},{"$f":"(AD105/AD108)*AE108","v":236372.57836391049},{"$f":"(AE105/AE108)*AF108","v":222553.45848125764},{"$f":"(AF105/AF108)*AG108","v":220239.83668690256},null,null,{"$f":"((U105/2)+SUM(V105:AF105)+(AG105/2))/12","v":256776.5342926844},{"$f":"AG105","v":220239.83668690256},{"$f":"(AK105/AK108)*AL108","v":220239.83668690256},{"$f":"(AL105/AL108)*AM108","v":220239.83668690233},220239.83668690233,220239.83668690233,198321.81808983145,198321.81808983145,198321.81808983145,198321.81808983145,198321.81808983145,225092.53202740868,233158.68333909105,234509.13283440954,null,null,null,{"$f":"((AK105/2)+SUM(AL105:AV105)+(AW105/2))/12","v":213182.8447769935}]
[91,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S104","v":12701483.740000002},{"$f":"'Rate Base'!T104","v":12496330.780000009},{"$f":"'Rate Base'!U104","v":12496330.779999999},{"$f":"'Rate Base'!V104","v":12496330.779999999},{"$f":"'Rate Base'!W104","v":12496330.779999999},{"$f":"'Rate Base'!X104","v":11953119.319999998},{"$f":"'Rate Base'!Y104","v":11953119.319999998},{"$f":"'Rate Base'!Z104","v":11931879.329999996},{"$f":"'Rate Base'!AA104","v":11931879.329999996},{"$f":"'Rate Base'!AB104","v":9466574.2300000023},{"$f":"'Rate Base'!AC104","v":10262341.210000001},{"$f":"'Rate Base'!AD104","v":10502109.819999998},{"$f":"'Rate Base'!AE104","v":10542252.310000001},null,{"$f":"((F106/2)+SUM(G106:Q106)+(R106/2))/12","v":11634017.808750002},{"$f":"+R106","v":10542252.310000001},{"$f":"(U106/U108)*V108","v":10542252.310000001},{"$f":"(V106/V108)*W108","v":10542252.310000019},{"$f":"(W106/W108)*X108","v":10542252.310000019},{"$f":"(X106/X108)*Y108","v":10542252.310000019},{"$f":"(Y106/Y108)*Z108","v":12160105.128489288},{"$f":"(Z106/Z108)*AA108","v":12160105.128489288},{"$f":"(AA106/AA108)*AB108","v":12160105.128489288},{"$f":"(AB106/AB108)*AC108","v":12160105.128489288},{"$f":"(AC106/AC108)*AD108","v":12160105.128489288},{"$f":"(AD106/AD108)*AE108","v":10184056.298844287},{"$f":"(AE106/AE108)*AF108","v":9588662.8066738658},{"$f":"(AF106/AF108)*AG108","v":9488980.9621425178},null,null,{"$f":"((U106/2)+SUM(V106:AF106)+(AG106/2))/12","v":11063155.885336326},{"$f":"AG106","v":9488980.9621425178},{"$f":"(AK106/AK108)*AL108","v":9488980.9621425178},{"$f":"(AL106/AL108)*AM108","v":9488980.9621425066},9488980.9621425066,9488980.9621425066,8544648.3458267804,8544648.3458267804,8544648.3458267804,8544648.3458267804,8544648.3458267804,9698058.1862897631,10045586.396379771,{"$f":"(AV106/AV108)*AW108","v":10103770.19157405},null,null,null,{"$f":"((AK106/2)+SUM(AL106:AV106)+(AW106/2))/12","v":9184932.1447693128}]
[92,null,null,null,"General",{"$f":"'Rate Base'!S105","v":39749385.780000001},{"$f":"'Rate Base'!T105","v":39749385.780000001},{"$f":"'Rate Base'!U105","v":39749385.780000001},{"$f":"'Rate Base'!V105","v":39749385.780000001},{"$f":"'Rate Base'!W105","v":39749385.780000001},{"$f":"'Rate Base'!X105","v":39749385.780000001},{"$f":"'Rate Base'!Y105","v":39749385.780000001},{"$f":"'Rate Base'!Z105","v":39770625.770000003},{"$f":"'Rate Base'!AA105","v":39770625.770000003},{"$f":"'Rate Base'!AB105","v":42235930.869999997},{"$f":"'Rate Base'!AC105","v":42235930.869999997},{"$f":"'Rate Base'!AD105","v":42235930.869999997},{"$f":"'Rate Base'!AE105","v":42235930.869999997},null,{"$f":"((F107/2)+SUM(G107:Q107)+(R107/2))/12","v":40478168.096249998},{"$f":"+R107","v":42235930.869999997},{"$f":"(U107/U108)*V108","v":42235930.869999997},{"$f":"(V107/V108)*W108","v":42235930.870000072},{"$f":"(W107/W108)*X108","v":42235930.870000072},{"$f":"(X107/X108)*Y108","v":42235930.870000072},{"$f":"(Y107/Y108)*Z108","v":48717612.183463857},{"$f":"(Z107/Z108)*AA108","v":48717612.183463857},{"$f":"(AA107/AA108)*AB108","v":48717612.183463857},{"$f":"(AB107/AB108)*AC108","v":48717612.183463857},{"$f":"(AC107/AC108)*AD108","v":48717612.183463857},{"$f":"(AD107/AD108)*AE108","v":40800873.017065488},{"$f":"(AE107/AE108)*AF108","v":38415519.523684926},{"$f":"(AF107/AF108)*AG108","v":38016159.370767079},null,null,{"$f":"((U107/2)+SUM(V107:AF107)+(AG107/2))/12","v":44322851.838204458},{"$f":"AG107","v":38016159.370767079},{"$f":"(AK107/AK108)*AL108","v":38016159.370767079},{"$f":"(AL107/AL108)*AM108","v":38016159.370767035},{"$f":"(AM107/AM108)*AN108","v":38016159.370767035},{"$f":"(AN107/AN108)*AO108","v":38016159.370767035},{"$f":"(AO107/AO108)*AP108","v":34232834.334696323},{"$f":"(AP107/AP108)*AQ108","v":34232834.334696323},{"$f":"(AQ107/AQ108)*AR108","v":34232834.334696323},{"$f":"(AR107/AR108)*AS108","v":34232834.334696323},{"$f":"(AS107/AS108)*AT108","v":34232834.334696323},{"$f":"(AT107/AT108)*AU108","v":38853795.477920204},{"$f":"(AU107/AU108)*AV108","v":40246114.407985389},{"$f":"(AV107/AV108)*AW108","v":40479218.936251014},null,null,null,{"$f":"((AK107/2)+SUM(AL107:AV107)+(AW107/2))/12","v":36798034.016330369}]
[93,null,null,null,"Total",{"$f":"SUM(F105:F107)","v":52598710.680000007},52598710.680000007,52598710.68,52598710.68,52598710.68,51947191.43,51947191.43,51947191.43,51947191.43,51947191.43,52742958.409999996,52982727.019999996,53022869.509999998,null,{"$f":"SUM(T105:T107)","v":52388939.616250001},{"$f":"+R108","v":53022869.509999998},{"$f":"IF($R108-$F108=0,U108+$AH108/12,U108+((G108-F108)/($R108-$F108))*$AH108)","v":53022869.509999998},53022869.510000087,53022869.510000087,{"$f":"IF($R108-$F108=0,X108+$AH108/12,X108+((J108-I108)/($R108-$F108))*$AH108)","v":53022869.510000087},{"$f":"IF($R108-$F108=0,Y108+$AH108/12,Y108+((K108-J108)/($R108-$F108))*$AH108)","v":61159954.106217861},{"$f":"IF($R108-$F108=0,Z108+$AH108/12,Z108+((L108-K108)/($R108-$F108))*$AH108)","v":61159954.106217861},{"$f":"IF($R108-$F108=0,AA108+$AH108/12,AA108+((M108-L108)/($R108-$F108))*$AH108)","v":61159954.106217861},61159954.106217861,{"$f":"IF($R108-$F108=0,AC108+$AH108/12,AC108+((O108-N108)/($R108-$F108))*$AH108)","v":61159954.106217861},{"$f":"IF($R108-$F108=0,AD108+$AH108/12,AD108+((P108-O108)/($R108-$F108))*$AH108)","v":51221301.894273683},{"$f":"IF($R108-$F108=0,AE108+$AH108/12,AE108+((Q108-P108)/($R108-$F108))*$AH108)","v":48226735.788840048},47725380.169596501,{"$f":"'101_106 PROJECTION'!N26","v":-5297489.3404034916},{"$f":"+AG108-U108","v":-5297489.3404034972},{"$f":"SUM(AJ105:AJ107)","v":55642784.257833466},{"$f":"AG108","v":47725380.169596501},{"$f":"IF($R108-$F108=0,AK108+$AX108/12,AK108+((G108-F108)/($R108-$F108))*$AX108)","v":47725380.169596501},{"$f":"IF($R108-$F108=0,AL108+$AX108/12,AL108+((H108-G108)/($R108-$F108))*$AX108)","v":47725380.169596449},{"$f":"IF($R108-$F108=0,AM108+$AX108/12,AM108+((I108-H108)/($R108-$F108))*$AX108)","v":47725380.169596449},{"$f":"IF($R108-$F108=0,AN108+$AX108/12,AN108+((J108-I108)/($R108-$F108))*$AX108)","v":47725380.169596449},{"$f":"IF($R108-$F108=0,AO108+$AX108/12,AO108+((K108-J108)/($R108-$F108))*$AX108)","v":42975804.49861294},{"$f":"IF($R108-$F108=0,AP108+$AX108/12,AP108+((L108-K108)/($R108-$F108))*$AX108)","v":42975804.49861294},{"$f":"IF($R108-$F108=0,AQ108+$AX108/12,AQ108+((M108-L108)/($R108-$F108))*$AX108)","v":42975804.49861294},{"$f":"IF($R108-$F108=0,AR108+$AX108/12,AR108+((N108-M108)/($R108-$F108))*$AX108)","v":42975804.49861294},{"$f":"IF($R108-$F108=0,AS108+$AX108/12,AS108+((O108-N108)/($R108-$F108))*$AX108)","v":42975804.49861294},{"$f":"IF($R108-$F108=0,AT108+$AX108/12,AT108+((P108-O108)/($R108-$F108))*$AX108)","v":48776946.196237385},{"$f":"IF($R108-$F108=0,AU108+$AX108/12,AU108+((Q108-P108)/($R108-$F108))*$AX108)","v":50524859.487704262},{"$f":"IF($R108-$F108=0,AV108+$AX108/12,AV108+((R108-Q108)/($R108-$F108))*$AX108)","v":50817498.260659486},{"$f":"'101_106 PROJECTION'!$T$26","v":3092118.0910629821},{"$f":"+AW108-AK108","v":3092118.0910629854},null,{"$f":"SUM(BA105:BA107)","v":46196149.005876675}]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG109","v":0}]
[95,null,"392","Transportation Equipment"]
[96,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S109","v":2941469.68},{"$f":"'Rate Base'!T109","v":3056045.14},{"$f":"'Rate Base'!U109","v":2602630.73},{"$f":"'Rate Base'!V109","v":2602630.73},{"$f":"'Rate Base'!W109","v":2602630.73},{"$f":"'Rate Base'!X109","v":2589708.7599999998},{"$f":"'Rate Base'!Y109","v":2577983.19},{"$f":"'Rate Base'!Z109","v":2577983.19},{"$f":"'Rate Base'!AA109","v":2577983.19},{"$f":"'Rate Base'!AB109","v":2577983.19},{"$f":"'Rate Base'!AC109","v":2549458.6},{"$f":"'Rate Base'!AD109","v":2549458.6},{"$f":"'Rate Base'!AE109","v":2549458.6},null,{"$f":"((F111/2)+SUM(G111:Q111)+(R111/2))/12","v":2634163.3491666671},{"$f":"+R111","v":2549458.6},{"$f":"(U111/U114)*V114","v":2549850.1618735013},{"$f":"(V111/V114)*W114","v":2569503.4376549772},{"$f":"(W111/W114)*X114","v":2569503.4376549772},{"$f":"(X111/X114)*Y114","v":2569503.4376549772},{"$f":"(Y111/Y114)*Z114","v":2574258.3599047889},{"$f":"(Z111/Z114)*AA114","v":2579308.0353497737},{"$f":"(AA111/AA114)*AB114","v":2579308.0353497737},{"$f":"(AB111/AB114)*AC114","v":2580132.0323176081},{"$f":"(AC111/AC114)*AD114","v":2580132.0323176081},{"$f":"(AD111/AD114)*AE114","v":2574965.1324354289},{"$f":"(AE111/AE114)*AF114","v":2573856.5649876776},{"$f":"(AF111/AF114)*AG114","v":2573577.0336826071},null,null,{"$f":"((U111/2)+SUM(V111:AF111)+(AG111/2))/12","v":2571819.8736951998},{"$f":"AG111","v":2573577.0336826071},{"$f":"(AK111/AK114)*AL114","v":2571055.4329613345},{"$f":"(AL111/AL114)*AM114","v":2444491.2352196141},2444491.2352196141,2444491.2352196141,2413870.2371446313,2381351.0719603235,2381351.0719603235,2376044.6530032409,2376044.6530032409,2409318.7262758589,2416457.7371576703,2418257.8775395239,null,null,null,{"$f":"((AK111/2)+SUM(AL111:AV111)+(AW111/2))/12","v":2429573.7287280443}]
[97,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S110","v":49990448.509999998},{"$f":"'Rate Base'!T110","v":49785078.760000005},{"$f":"'Rate Base'!U110","v":45681345.649999999},{"$f":"'Rate Base'!V110","v":45681345.649999999},{"$f":"'Rate Base'!W110","v":45681345.649999999},{"$f":"'Rate Base'!X110","v":44591709.330000006},{"$f":"'Rate Base'!Y110","v":43432530.050000004},{"$f":"'Rate Base'!Z110","v":43432530.050000004},{"$f":"'Rate Base'!AA110","v":43241463.900000006},{"$f":"'Rate Base'!AB110","v":43241463.900000006},{"$f":"'Rate Base'!AC110","v":44468075.020000003},{"$f":"'Rate Base'!AD110","v":44725126.590000004},{"$f":"'Rate Base'!AE110","v":44789943.540000007},null,{"$f":"((F112/2)+SUM(G112:Q112)+(R112/2))/12","v":45112684.214583337},{"$f":"+R112","v":44789943.540000007},{"$f":"(U112/U114)*V114","v":44796822.661004968},{"$f":"(V112/V114)*W114","v":45142099.541605569},{"$f":"(W112/W114)*X114","v":45142099.541605569},{"$f":"(X112/X114)*Y114","v":45142099.541605569},{"$f":"(Y112/Y114)*Z114","v":45225635.983070493},{"$f":"(Z112/Z114)*AA114","v":45314350.770624295},{"$f":"(AA112/AA114)*AB114","v":45314350.770624295},{"$f":"(AB112/AB114)*AC114","v":45328827.090289354},{"$f":"(AC112/AC114)*AD114","v":45328827.090289354},{"$f":"(AD112/AD114)*AE114","v":45238052.855320543},{"$f":"(AE112/AE114)*AF114","v":45218577.083721407},{"$f":"(AF112/AF114)*AG114","v":45213666.162096024},null,null,{"$f":"((U112/2)+SUM(V112:AF112)+(AG112/2))/12","v":45182795.648400784},{"$f":"AG112","v":45213666.162096024},{"$f":"(AK112/AK114)*AL114","v":45169365.637295887},{"$f":"(AL112/AL114)*AM114","v":42945833.444603264},42945833.444603264,42945833.444603264,42407871.08078339,41836560.931807801,41836560.931807801,41743335.568004169,41743335.568004169,42327908.254623361,42453329.351607554,42484954.962655835,null,null,null,{"$f":"((AK112/2)+SUM(AL112:AV112)+(AW112/2))/12","v":42683756.518343322}]
[98,null,null,null,"General",{"$f":"'Rate Base'!S111","v":0},{"$f":"'Rate Base'!T111","v":0},{"$f":"'Rate Base'!U111","v":0},{"$f":"'Rate Base'!V111","v":0},{"$f":"'Rate Base'!W111","v":0},{"$f":"'Rate Base'!X111","v":0},{"$f":"'Rate Base'!Y111","v":0},{"$f":"'Rate Base'!Z111","v":0},{"$f":"'Rate Base'!AA111","v":0},{"$f":"'Rate Base'!AB111","v":0},{"$f":"'Rate Base'!AC111","v":0},{"$f":"'Rate Base'!AD111","v":0},{"$f":"'Rate Base'!AE111","v":0},null,{"$f":"((F113/2)+SUM(G113:Q113)+(R113/2))/12","v":0},{"$f":"+R113","v":0},{"$f":"(U113/U114)*V114","v":0},{"$f":"(V113/V114)*W114","v":0},{"$f":"(W113/W114)*X114","v":0},{"$f":"(X113/X114)*Y114","v":0},{"$f":"(Y113/Y114)*Z114","v":0},{"$f":"(Z113/Z114)*AA114","v":0},{"$f":"(AA113/AA114)*AB114","v":0},{"$f":"(AB113/AB114)*AC114","v":0},{"$f":"(AC113/AC114)*AD114","v":0},{"$f":"(AD113/AD114)*AE114","v":0},{"$f":"(AE113/AE114)*AF114","v":0},{"$f":"(AF113/AF114)*AG114","v":0},null,null,{"$f":"((U113/2)+SUM(V113:AF113)+(AG113/2))/12","v":0},{"$f":"AG113","v":0},{"$f":"(AK113/AK114)*AL114","v":0},{"$f":"(AL113/AL114)*AM114","v":0},{"$f":"(AM113/AM114)*AN114","v":0},{"$f":"(AN113/AN114)*AO114","v":0},{"$f":"(AO113/AO114)*AP114","v":0},{"$f":"(AP113/AP114)*AQ114","v":0},{"$f":"(AQ113/AQ114)*AR114","v":0},{"$f":"(AR113/AR114)*AS114","v":0},{"$f":"(AS113/AS114)*AT114","v":0},{"$f":"(AT113/AT114)*AU114","v":0},{"$f":"(AU113/AU114)*AV114","v":0},{"$f":"(AV113/AV114)*AW114","v":0},null,null,null,{"$f":"((AK113/2)+SUM(AL113:AV113)+(AW113/2))/12","v":0}]
[99,null,null,null,"Total",{"$f":"SUM(F111:F113)","v":52931918.189999998},52841123.900000006,48283976.379999995,48283976.379999995,48283976.379999995,47181418.090000004,46010513.240000002,46010513.240000002,45819447.090000004,45819447.090000004,47017533.620000005,47274585.190000005,47339402.140000008,null,{"$f":"SUM(T111:T113)","v":47746847.563750006},{"$f":"+R114","v":47339402.140000008},{"$f":"IF($R114-$F114=0,U114+$AH114/12,U114+((G114-F114)/($R114-$F114))*$AH114)","v":47346672.822878473},47711602.979260549,47711602.979260549,{"$f":"IF($R114-$F114=0,X114+$AH114/12,X114+((J114-I114)/($R114-$F114))*$AH114)","v":47711602.979260549},{"$f":"IF($R114-$F114=0,Y114+$AH114/12,Y114+((K114-J114)/($R114-$F114))*$AH114)","v":47799894.342975289},{"$f":"IF($R114-$F114=0,Z114+$AH114/12,Z114+((L114-K114)/($R114-$F114))*$AH114)","v":47893658.805974074},{"$f":"IF($R114-$F114=0,AA114+$AH114/12,AA114+((M114-L114)/($R114-$F114))*$AH114)","v":47893658.805974074},47908959.12260697,{"$f":"IF($R114-$F114=0,AC114+$AH114/12,AC114+((O114-N114)/($R114-$F114))*$AH114)","v":47908959.12260697},{"$f":"IF($R114-$F114=0,AD114+$AH114/12,AD114+((P114-O114)/($R114-$F114))*$AH114)","v":47813017.987755984},{"$f":"IF($R114-$F114=0,AE114+$AH114/12,AE114+((Q114-P114)/($R114-$F114))*$AH114)","v":47792433.648709096},47787243.195778638,{"$f":"'101_106 PROJECTION'!N27","v":447841.05577863031},{"$f":"+AG114-U114","v":447841.05577863008},{"$f":"SUM(AJ111:AJ113)","v":47754615.522095986},{"$f":"AG114","v":47787243.195778638},{"$f":"IF($R114-$F114=0,AK114+$AX114/12,AK114+((G114-F114)/($R114-$F114))*$AX114)","v":47740421.070257224},{"$f":"IF($R114-$F114=0,AL114+$AX114/12,AL114+((H114-G114)/($R114-$F114))*$AX114)","v":45390324.679822885},{"$f":"IF($R114-$F114=0,AM114+$AX114/12,AM114+((I114-H114)/($R114-$F114))*$AX114)","v":45390324.679822885},{"$f":"IF($R114-$F114=0,AN114+$AX114/12,AN114+((J114-I114)/($R114-$F114))*$AX114)","v":45390324.679822885},{"$f":"IF($R114-$F114=0,AO114+$AX114/12,AO114+((K114-J114)/($R114-$F114))*$AX114)","v":44821741.317928024},{"$f":"IF($R114-$F114=0,AP114+$AX114/12,AP114+((L114-K114)/($R114-$F114))*$AX114)","v":44217912.003768131},{"$f":"IF($R114-$F114=0,AQ114+$AX114/12,AQ114+((M114-L114)/($R114-$F114))*$AX114)","v":44217912.003768131},{"$f":"IF($R114-$F114=0,AR114+$AX114/12,AR114+((N114-M114)/($R114-$F114))*$AX114)","v":44119380.221007414},{"$f":"IF($R114-$F114=0,AS114+$AX114/12,AS114+((O114-N114)/($R114-$F114))*$AX114)","v":44119380.221007414},{"$f":"IF($R114-$F114=0,AT114+$AX114/12,AT114+((P114-O114)/($R114-$F114))*$AX114)","v":44737226.980899222},{"$f":"IF($R114-$F114=0,AU114+$AX114/12,AU114+((Q114-P114)/($R114-$F114))*$AX114)","v":44869787.088765226},{"$f":"IF($R114-$F114=0,AV114+$AX114/12,AV114+((R114-Q114)/($R114-$F114))*$AX114)","v":44903212.840195358},{"$f":"'101_106 PROJECTION'!$T$27","v":-2884030.3555832794},{"$f":"+AW114-AK114","v":-2884030.3555832803},null,{"$f":"SUM(BA111:BA113)","v":45113330.247071363}]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG115","v":0}]
[101,null,"393","Stores Equipment"]
[102,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S115","v":12371.89},{"$f":"'Rate Base'!T115","v":12371.89},{"$f":"'Rate Base'!U115","v":12371.89},{"$f":"'Rate Base'!V115","v":12371.89},{"$f":"'Rate Base'!W115","v":12371.89},{"$f":"'Rate Base'!X115","v":12371.89},{"$f":"'Rate Base'!Y115","v":12371.89},{"$f":"'Rate Base'!Z115","v":12371.89},{"$f":"'Rate Base'!AA115","v":12371.89},{"$f":"'Rate Base'!AB115","v":12371.89},{"$f":"'Rate Base'!AC115","v":12371.89},{"$f":"'Rate Base'!AD115","v":12371.89},{"$f":"'Rate Base'!AE115","v":12371.89},null,{"$f":"((F117/2)+SUM(G117:Q117)+(R117/2))/12","v":12371.89},{"$f":"+R117","v":12371.89},{"$f":"(U117/U119)*V119","v":12371.89},{"$f":"(V117/V119)*W119","v":12371.89},{"$f":"(W117/W119)*X119","v":12371.89},{"$f":"(X117/X119)*Y119","v":12371.89},{"$f":"(Y117/Y119)*Z119","v":12371.89},{"$f":"(Z117/Z119)*AA119","v":12371.89},{"$f":"(AA117/AA119)*AB119","v":12371.89},{"$f":"(AB117/AB119)*AC119","v":12371.89},{"$f":"(AC117/AC119)*AD119","v":12371.89},{"$f":"(AD117/AD119)*AE119","v":12371.89},{"$f":"(AE117/AE119)*AF119","v":12371.89},{"$f":"(AF117/AF119)*AG119","v":12371.89},null,null,{"$f":"((U117/2)+SUM(V117:AF117)+(AG117/2))/12","v":12371.89},{"$f":"AG117","v":12371.89},{"$f":"(AK117/AK119)*AL119","v":12371.89},{"$f":"(AL117/AL119)*AM119","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,null,{"$f":"((AK117/2)+SUM(AL117:AV117)+(AW117/2))/12","v":12371.89}]
[103,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S116","v":45026.020000000004},{"$f":"'Rate Base'!T116","v":45026.020000000004},{"$f":"'Rate Base'!U116","v":45026.020000000004},{"$f":"'Rate Base'!V116","v":45026.020000000004},{"$f":"'Rate Base'!W116","v":45026.020000000004},{"$f":"'Rate Base'!X116","v":45026.020000000004},{"$f":"'Rate Base'!Y116","v":45026.020000000004},{"$f":"'Rate Base'!Z116","v":45026.020000000004},{"$f":"'Rate Base'!AA116","v":45026.020000000004},{"$f":"'Rate Base'!AB116","v":52487.310000000005},{"$f":"'Rate Base'!AC116","v":52487.310000000005},{"$f":"'Rate Base'!AD116","v":52487.310000000005},{"$f":"'Rate Base'!AE116","v":52487.310000000005},null,{"$f":"((F118/2)+SUM(G118:Q118)+(R118/2))/12","v":47202.229583333341},{"$f":"+R118","v":52487.310000000005},{"$f":"(U118/U119)*V119","v":52487.310000000005},{"$f":"(V118/V119)*W119","v":52487.310000000005},{"$f":"(W118/W119)*X119","v":52487.310000000005},{"$f":"(X118/X119)*Y119","v":52487.310000000005},{"$f":"(Y118/Y119)*Z119","v":52487.310000000005},{"$f":"(Z118/Z119)*AA119","v":52487.310000000005},{"$f":"(AA118/AA119)*AB119","v":52487.310000000005},{"$f":"(AB118/AB119)*AC119","v":52487.310000000005},{"$f":"(AC118/AC119)*AD119","v":52487.310000000005},{"$f":"(AD118/AD119)*AE119","v":52487.310000000005},{"$f":"(AE118/AE119)*AF119","v":52487.310000000005},{"$f":"(AF118/AF119)*AG119","v":52487.310000000005},null,null,{"$f":"((U118/2)+SUM(V118:AF118)+(AG118/2))/12","v":52487.310000000019},{"$f":"AG118","v":52487.310000000005},{"$f":"(AK118/AK119)*AL119","v":52487.310000000005},{"$f":"(AL118/AL119)*AM119","v":52487.310000000005},{"$f":"(AM118/AM119)*AN119","v":52487.310000000005},{"$f":"(AN118/AN119)*AO119","v":52487.310000000005},{"$f":"(AO118/AO119)*AP119","v":52487.310000000005},{"$f":"(AP118/AP119)*AQ119","v":52487.310000000005},{"$f":"(AQ118/AQ119)*AR119","v":52487.310000000005},{"$f":"(AR118/AR119)*AS119","v":52487.310000000005},{"$f":"(AS118/AS119)*AT119","v":52487.310000000005},{"$f":"(AT118/AT119)*AU119","v":52487.310000000005},{"$f":"(AU118/AU119)*AV119","v":52487.310000000005},{"$f":"(AV118/AV119)*AW119","v":52487.310000000005},null,null,null,{"$f":"((AK118/2)+SUM(AL118:AV118)+(AW118/2))/12","v":52487.310000000019}]
[104,null,null,null,"Total",{"$f":"SUM(F117:F118)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,null,{"$f":"SUM(T117:T118)","v":59574.11958333334},{"$f":"+R119","v":64859.200000000004},{"$f":"IF($R119-$F119=0,U119+$AH119/12,U119+((G119-F119)/($R119-$F119))*$AH119)","v":64859.200000000004},64859.200000000004,64859.200000000004,{"$f":"IF($R119-$F119=0,X119+$AH119/12,X119+((J119-I119)/($R119-$F119))*$AH119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,Y119+$AH119/12,Y119+((K119-J119)/($R119-$F119))*$AH119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,Z119+$AH119/12,Z119+((L119-K119)/($R119-$F119))*$AH119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AA119+$AH119/12,AA119+((M119-L119)/($R119-$F119))*$AH119)","v":64859.200000000004},64859.200000000004,{"$f":"IF($R119-$F119=0,AC119+$AH119/12,AC119+((O119-N119)/($R119-$F119))*$AH119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AD119+$AH119/12,AD119+((P119-O119)/($R119-$F119))*$AH119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AE119+$AH119/12,AE119+((Q119-P119)/($R119-$F119))*$AH119)","v":64859.200000000004},64859.200000000004,{"$f":"'101_106 PROJECTION'!N28","v":0},{"$f":"+AG119-U119","v":0},{"$f":"SUM(AJ117:AJ118)","v":64859.200000000019},{"$f":"AG119","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AK119+$AX119/12,AK119+((G119-F119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AL119+$AX119/12,AL119+((H119-G119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AM119+$AX119/12,AM119+((I119-H119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AN119+$AX119/12,AN119+((J119-I119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AO119+$AX119/12,AO119+((K119-J119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AP119+$AX119/12,AP119+((L119-K119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AQ119+$AX119/12,AQ119+((M119-L119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AR119+$AX119/12,AR119+((N119-M119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AS119+$AX119/12,AS119+((O119-N119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AT119+$AX119/12,AT119+((P119-O119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AU119+$AX119/12,AU119+((Q119-P119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AV119+$AX119/12,AV119+((R119-Q119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"'101_106 PROJECTION'!$T$28","v":0},{"$f":"+AW119-AK119","v":0},null,{"$f":"SUM(BA117:BA118)","v":64859.200000000019}]
[105]
[106,null,"394","Tools, Shop & Garage Equipment"]
[107,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S120","v":2395252.1300000004},{"$f":"'Rate Base'!T120","v":2329345.88},{"$f":"'Rate Base'!U120","v":2329345.88},{"$f":"'Rate Base'!V120","v":2329345.88},{"$f":"'Rate Base'!W120","v":2329345.88},{"$f":"'Rate Base'!X120","v":2329345.88},{"$f":"'Rate Base'!Y120","v":2329345.88},{"$f":"'Rate Base'!Z120","v":2329345.88},{"$f":"'Rate Base'!AA120","v":2329345.88},{"$f":"'Rate Base'!AB120","v":2329345.88},{"$f":"'Rate Base'!AC120","v":2329345.88},{"$f":"'Rate Base'!AD120","v":2329345.88},{"$f":"'Rate Base'!AE120","v":2329345.88},null,{"$f":"((F122/2)+SUM(G122:Q122)+(R122/2))/12","v":2332091.9737499994},{"$f":"+R122","v":2329345.88},{"$f":"(U122/U125)*V125","v":2375365.840596464},{"$f":"(V122/V125)*W125","v":2375365.840596464},{"$f":"(W122/W125)*X125","v":2375365.840596464},{"$f":"(X122/X125)*Y125","v":2426017.9209376578},{"$f":"(Y122/Y125)*Z125","v":2426017.9209376578},{"$f":"(Z122/Z125)*AA125","v":2439063.044803007},{"$f":"(AA122/AA125)*AB125","v":2452792.4191123936},{"$f":"(AB122/AB125)*AC125","v":2461689.0484746327},{"$f":"(AC122/AC125)*AD125","v":2461689.0484746327},{"$f":"(AD122/AD125)*AE125","v":2473479.4006291064},{"$f":"(AE122/AE125)*AF125","v":2504816.6142512499},{"$f":"(AF122/AF125)*AG125","v":2627055.3371344297},null,null,{"$f":"((U122/2)+SUM(V122:AF122)+(AG122/2))/12","v":2437488.6289980789},{"$f":"AG122","v":2627055.3371344297},{"$f":"(AK122/AK125)*AL125","v":2656666.046704391},{"$f":"(AL122/AL125)*AM125","v":2656666.046704391},2656666.046704391,2689257.2097705477,2689257.2097705477,2697650.8582890281,2706484.7753542191,2712209.1502728951,2712209.1502728951,2719795.4386757696,2739958.8008184223,2818611.0915762503,null,null,null,{"$f":"((AK122/2)+SUM(AL122:AV122)+(AW122/2))/12","v":2696637.8289744025}]
[108,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S121","v":29287123.41},{"$f":"'Rate Base'!T121","v":29443823.940000001},{"$f":"'Rate Base'!U121","v":29443823.940000001},{"$f":"'Rate Base'!V121","v":29443823.940000001},{"$f":"'Rate Base'!W121","v":29543757.080000002},{"$f":"'Rate Base'!X121","v":29543757.080000002},{"$f":"'Rate Base'!Y121","v":29569494.23},{"$f":"'Rate Base'!Z121","v":29596581.359999999},{"$f":"'Rate Base'!AA121","v":29614133.809999999},{"$f":"'Rate Base'!AB121","v":29614133.809999999},{"$f":"'Rate Base'!AC121","v":29637395.379999999},{"$f":"'Rate Base'!AD121","v":29699221.59},{"$f":"'Rate Base'!AE121","v":29940390.349999998},null,{"$f":"((F123/2)+SUM(G123:Q123)+(R123/2))/12","v":29563641.919999998},{"$f":"+R123","v":29940390.349999998},{"$f":"(U123/U125)*V125","v":30531910.740329385},{"$f":"(V123/V125)*W125","v":30531910.740329385},{"$f":"(W123/W125)*X125","v":30531910.740329385},{"$f":"(X123/X125)*Y125","v":31182970.366328299},{"$f":"(Y123/Y125)*Z125","v":31182970.366328299},{"$f":"(Z123/Z125)*AA125","v":31350646.667235851},{"$f":"(AA123/AA125)*AB125","v":31527118.023256324},{"$f":"(AB123/AB125)*AC125","v":31641471.395244479},{"$f":"(AC123/AC125)*AD125","v":31641471.395244479},{"$f":"(AD123/AD125)*AE125","v":31793019.410891216},{"$f":"(AE123/AE125)*AF125","v":32195814.211089939},{"$f":"(AF123/AF125)*AG125","v":33767017.144253254},null,null,{"$f":"((U123/2)+SUM(V123:AF123)+(AG123/2))/12","v":31330409.816977803},{"$f":"AG123","v":33767017.144253254},{"$f":"(AK123/AK125)*AL125","v":34147620.21856574},{"$f":"(AL123/AL125)*AM125","v":34147620.21856574},34147620.21856574,34566532.734967656,34566532.734967656,34674421.011784665,34787968.307410575,34861546.912050821,34861546.912050821,34959057.736029319,35218228.749876112,36229190.800394371,null,null,null,{"$f":"((AK123/2)+SUM(AL123:AV123)+(AW123/2))/12","v":34661399.977263227}]
[109,null,null,null,"General",{"$f":"'Rate Base'!S122","v":0},{"$f":"'Rate Base'!T122","v":0},{"$f":"'Rate Base'!U122","v":0},{"$f":"'Rate Base'!V122","v":0},{"$f":"'Rate Base'!W122","v":0},{"$f":"'Rate Base'!X122","v":0},{"$f":"'Rate Base'!Y122","v":0},{"$f":"'Rate Base'!Z122","v":0},{"$f":"'Rate Base'!AA122","v":0},{"$f":"'Rate Base'!AB122","v":0},{"$f":"'Rate Base'!AC122","v":0},{"$f":"'Rate Base'!AD122","v":0},{"$f":"'Rate Base'!AE122","v":0},null,{"$f":"((F124/2)+SUM(G124:Q124)+(R124/2))/12","v":0},{"$f":"+R124","v":0},{"$f":"(U124/U125)*V125","v":0},{"$f":"(V124/V125)*W125","v":0},{"$f":"(W124/W125)*X125","v":0},{"$f":"(X124/X125)*Y125","v":0},{"$f":"(Y124/Y125)*Z125","v":0},{"$f":"(Z124/Z125)*AA125","v":0},{"$f":"(AA124/AA125)*AB125","v":0},{"$f":"(AB124/AB125)*AC125","v":0},{"$f":"(AC124/AC125)*AD125","v":0},{"$f":"(AD124/AD125)*AE125","v":0},{"$f":"(AE124/AE125)*AF125","v":0},{"$f":"(AF124/AF125)*AG125","v":0},null,null,{"$f":"((U124/2)+SUM(V124:AF124)+(AG124/2))/12","v":0},{"$f":"AG124","v":0},{"$f":"(AK124/AK125)*AL125","v":0},{"$f":"(AL124/AL125)*AM125","v":0},{"$f":"(AM124/AM125)*AN125","v":0},{"$f":"(AN124/AN125)*AO125","v":0},{"$f":"(AO124/AO125)*AP125","v":0},{"$f":"(AP124/AP125)*AQ125","v":0},{"$f":"(AQ124/AQ125)*AR125","v":0},{"$f":"(AR124/AR125)*AS125","v":0},{"$f":"(AS124/AS125)*AT125","v":0},{"$f":"(AT124/AT125)*AU125","v":0},{"$f":"(AU124/AU125)*AV125","v":0},{"$f":"(AV124/AV125)*AW125","v":0},null,null,null,{"$f":"((AK124/2)+SUM(AL124:AV124)+(AW124/2))/12","v":0}]
[110,null,null,null,"Total",{"$f":"SUM(F122:F124)","v":31682375.539999999},31773169.82,31773169.82,31773169.82,31873102.960000001,31873102.960000001,31898840.109999999,31925927.239999998,31943479.689999998,31943479.689999998,31966741.259999998,32028567.469999999,32269736.229999997,null,{"$f":"SUM(T122:T124)","v":31895733.893749997},{"$f":"+R125","v":32269736.229999997},{"$f":"IF($R125-$F125=0,U125+$AH125/12,U125+((G125-F125)/($R125-$F125))*$AH125)","v":32907276.580925848},32907276.580925848,32907276.580925848,{"$f":"IF($R125-$F125=0,X125+$AH125/12,X125+((J125-I125)/($R125-$F125))*$AH125)","v":33608988.287265956},{"$f":"IF($R125-$F125=0,Y125+$AH125/12,Y125+((K125-J125)/($R125-$F125))*$AH125)","v":33608988.287265956},{"$f":"IF($R125-$F125=0,Z125+$AH125/12,Z125+((L125-K125)/($R125-$F125))*$AH125)","v":33789709.71203886},{"$f":"IF($R125-$F125=0,AA125+$AH125/12,AA125+((M125-L125)/($R125-$F125))*$AH125)","v":33979910.442368716},34103160.443719111,{"$f":"IF($R125-$F125=0,AC125+$AH125/12,AC125+((O125-N125)/($R125-$F125))*$AH125)","v":34103160.443719111},{"$f":"IF($R125-$F125=0,AD125+$AH125/12,AD125+((P125-O125)/($R125-$F125))*$AH125)","v":34266498.811520323},{"$f":"IF($R125-$F125=0,AE125+$AH125/12,AE125+((Q125-P125)/($R125-$F125))*$AH125)","v":34700630.825341187},36394072.481387682,{"$f":"'101_106 PROJECTION'!N29","v":4124336.2513876841},{"$f":"+AG125-U125","v":4124336.2513876855},{"$f":"SUM(AJ122:AJ124)","v":33767898.445975885},{"$f":"AG125","v":36394072.481387682},{"$f":"IF($R125-$F125=0,AK125+$AX125/12,AK125+((G125-F125)/($R125-$F125))*$AX125)","v":36804286.265270129},{"$f":"IF($R125-$F125=0,AL125+$AX125/12,AL125+((H125-G125)/($R125-$F125))*$AX125)","v":36804286.265270129},{"$f":"IF($R125-$F125=0,AM125+$AX125/12,AM125+((I125-H125)/($R125-$F125))*$AX125)","v":36804286.265270129},{"$f":"IF($R125-$F125=0,AN125+$AX125/12,AN125+((J125-I125)/($R125-$F125))*$AX125)","v":37255789.944738202},{"$f":"IF($R125-$F125=0,AO125+$AX125/12,AO125+((K125-J125)/($R125-$F125))*$AX125)","v":37255789.944738202},{"$f":"IF($R125-$F125=0,AP125+$AX125/12,AP125+((L125-K125)/($R125-$F125))*$AX125)","v":37372071.870073691},{"$f":"IF($R125-$F125=0,AQ125+$AX125/12,AQ125+((M125-L125)/($R125-$F125))*$AX125)","v":37494453.082764789},{"$f":"IF($R125-$F125=0,AR125+$AX125/12,AR125+((N125-M125)/($R125-$F125))*$AX125)","v":37573756.062323712},{"$f":"IF($R125-$F125=0,AS125+$AX125/12,AS125+((O125-N125)/($R125-$F125))*$AX125)","v":37573756.062323712},{"$f":"IF($R125-$F125=0,AT125+$AX125/12,AT125+((P125-O125)/($R125-$F125))*$AX125)","v":37678853.174705088},{"$f":"IF($R125-$F125=0,AU125+$AX125/12,AU125+((Q125-P125)/($R125-$F125))*$AX125)","v":37958187.550694533},{"$f":"IF($R125-$F125=0,AV125+$AX125/12,AV125+((R125-Q125)/($R125-$F125))*$AX125)","v":39047801.89197062},{"$f":"'101_106 PROJECTION'!$T$29","v":2653729.410582942},{"$f":"+AW125-AK125","v":2653729.4105829373},null,{"$f":"SUM(BA122:BA124)","v":37358037.806237631}]
[111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG126","v":0}]
[112,null,"395","Laboratory Equipment"]
[113,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S126","v":0},{"$f":"'Rate Base'!T126","v":0},{"$f":"'Rate Base'!U126","v":0},{"$f":"'Rate Base'!V126","v":0},{"$f":"'Rate Base'!W126","v":0},{"$f":"'Rate Base'!X126","v":0},{"$f":"'Rate Base'!Y126","v":0},{"$f":"'Rate Base'!Z126","v":0},{"$f":"'Rate Base'!AA126","v":0},{"$f":"'Rate Base'!AB126","v":0},{"$f":"'Rate Base'!AC126","v":0},{"$f":"'Rate Base'!AD126","v":0},{"$f":"'Rate Base'!AE126","v":0},null,{"$f":"((F128/2)+SUM(G128:Q128)+(R128/2))/12","v":0},null,{"$f":"(U128/U131)*V131","v":0},{"$f":"(V128/V131)*W131","v":0},{"$f":"(W128/W131)*X131","v":0},{"$f":"(X128/X131)*Y131","v":0},{"$f":"(Y128/Y131)*Z131","v":0},{"$f":"(Z128/Z131)*AA131","v":0},{"$f":"(AA128/AA131)*AB131","v":0},{"$f":"(AB128/AB131)*AC131","v":0},{"$f":"(AC128/AC131)*AD131","v":0},{"$f":"(AD128/AD131)*AE131","v":0},{"$f":"(AE128/AE131)*AF131","v":0},{"$f":"(AF128/AF131)*AG131","v":0},null,null,{"$f":"((U128/2)+SUM(V128:AF128)+(AG128/2))/12","v":0},{"$f":"AG128","v":0},{"$f":"(AK128/AK131)*AL131","v":0},{"$f":"(AL128/AL131)*AM131","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK128/2)+SUM(AL128:AV128)+(AW128/2))/12","v":0}]
[114,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S127","v":61117.83},{"$f":"'Rate Base'!T127","v":61117.83},{"$f":"'Rate Base'!U127","v":61117.83},{"$f":"'Rate Base'!V127","v":61117.83},{"$f":"'Rate Base'!W127","v":61117.83},{"$f":"'Rate Base'!X127","v":61117.83},{"$f":"'Rate Base'!Y127","v":61117.83},{"$f":"'Rate Base'!Z127","v":61117.83},{"$f":"'Rate Base'!AA127","v":61117.83},{"$f":"'Rate Base'!AB127","v":61117.83},{"$f":"'Rate Base'!AC127","v":61117.83},{"$f":"'Rate Base'!AD127","v":61117.83},{"$f":"'Rate Base'!AE127","v":61117.83},null,{"$f":"((F129/2)+SUM(G129:Q129)+(R129/2))/12","v":61117.830000000009},{"$f":"+R129","v":61117.83},{"$f":"(U129/U131)*V131","v":56612.003333333334},{"$f":"(V129/V131)*W131","v":52106.176666666666},{"$f":"(W129/W131)*X131","v":47600.35},{"$f":"(X129/X131)*Y131","v":43094.523333333331},{"$f":"(Y129/Y131)*Z131","v":38588.696666666663},{"$f":"(Z129/Z131)*AA131","v":34082.869999999995},{"$f":"(AA129/AA131)*AB131","v":29577.043333333328},{"$f":"(AB129/AB131)*AC131","v":25071.21666666666},{"$f":"(AC129/AC131)*AD131","v":20565.389999999992},{"$f":"(AD129/AD131)*AE131","v":16059.563333333324},{"$f":"(AE129/AE131)*AF131","v":11553.736666666657},{"$f":"(AF129/AF131)*AG131","v":7047.9099999999899},null,null,{"$f":"((U129/2)+SUM(V129:AF129)+(AG129/2))/12","v":34082.870000000003},{"$f":"AG129","v":7047.9099999999899},{"$f":"(AK129/AK131)*AL131","v":7047.9099999999899},{"$f":"(AL129/AL131)*AM131","v":7047.9099999999899},7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,7047.9099999999899,null,null,null,{"$f":"((AK129/2)+SUM(AL129:AV129)+(AW129/2))/12","v":7047.9099999999917}]
[115,null,null,null,"General",{"$f":"'Rate Base'!S128","v":0},{"$f":"'Rate Base'!T128","v":0},{"$f":"'Rate Base'!U128","v":0},{"$f":"'Rate Base'!V128","v":0},{"$f":"'Rate Base'!W128","v":0},{"$f":"'Rate Base'!X128","v":0},{"$f":"'Rate Base'!Y128","v":0},{"$f":"'Rate Base'!Z128","v":0},{"$f":"'Rate Base'!AA128","v":0},{"$f":"'Rate Base'!AB128","v":0},{"$f":"'Rate Base'!AC128","v":0},{"$f":"'Rate Base'!AD128","v":0},{"$f":"'Rate Base'!AE128","v":0},null,{"$f":"((F130/2)+SUM(G130:Q130)+(R130/2))/12","v":0},0,{"$f":"(U130/U131)*V131","v":0},{"$f":"(V130/V131)*W131","v":0},{"$f":"(W130/W131)*X131","v":0},{"$f":"(X130/X131)*Y131","v":0},{"$f":"(Y130/Y131)*Z131","v":0},{"$f":"(Z130/Z131)*AA131","v":0},{"$f":"(AA130/AA131)*AB131","v":0},{"$f":"(AB130/AB131)*AC131","v":0},{"$f":"(AC130/AC131)*AD131","v":0},{"$f":"(AD130/AD131)*AE131","v":0},{"$f":"(AE130/AE131)*AF131","v":0},{"$f":"(AF130/AF131)*AG131","v":0},null,null,{"$f":"((U130/2)+SUM(V130:AF130)+(AG130/2))/12","v":0},{"$f":"AG130","v":0},{"$f":"(AK130/AK131)*AL131","v":0},{"$f":"(AL130/AL131)*AM131","v":0},{"$f":"(AM130/AM131)*AN131","v":0},{"$f":"(AN130/AN131)*AO131","v":0},{"$f":"(AO130/AO131)*AP131","v":0},{"$f":"(AP130/AP131)*AQ131","v":0},{"$f":"(AQ130/AQ131)*AR131","v":0},{"$f":"(AR130/AR131)*AS131","v":0},{"$f":"(AS130/AS131)*AT131","v":0},{"$f":"(AT130/AT131)*AU131","v":0},{"$f":"(AU130/AU131)*AV131","v":0},{"$f":"(AV130/AV131)*AW131","v":0},null,null,null,{"$f":"((AK130/2)+SUM(AL130:AV130)+(AW130/2))/12","v":0}]
[116,null,null,null,"Total",{"$f":"SUM(F128:F130)","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,{"$f":"SUM(T128:T130)","v":61117.830000000009},61117.83,{"$f":"IF($R131-$F131=0,U131+$AH131/12,U131+((G131-F131)/($R131-$F131))*$AH131)","v":56612.003333333334},52106.176666666666,47600.35,{"$f":"IF($R131-$F131=0,X131+$AH131/12,X131+((J131-I131)/($R131-$F131))*$AH131)","v":43094.523333333331},{"$f":"IF($R131-$F131=0,Y131+$AH131/12,Y131+((K131-J131)/($R131-$F131))*$AH131)","v":38588.696666666663},{"$f":"IF($R131-$F131=0,Z131+$AH131/12,Z131+((L131-K131)/($R131-$F131))*$AH131)","v":34082.869999999995},{"$f":"IF($R131-$F131=0,AA131+$AH131/12,AA131+((M131-L131)/($R131-$F131))*$AH131)","v":29577.043333333328},25071.21666666666,{"$f":"IF($R131-$F131=0,AC131+$AH131/12,AC131+((O131-N131)/($R131-$F131))*$AH131)","v":20565.389999999992},{"$f":"IF($R131-$F131=0,AD131+$AH131/12,AD131+((P131-O131)/($R131-$F131))*$AH131)","v":16059.563333333324},{"$f":"IF($R131-$F131=0,AE131+$AH131/12,AE131+((Q131-P131)/($R131-$F131))*$AH131)","v":11553.736666666657},7047.9099999999899,{"$f":"'101_106 PROJECTION'!N30","v":-54069.919999999998},{"$f":"+AG131-U131","v":-54069.920000000013},{"$f":"SUM(AJ128:AJ130)","v":34082.870000000003},{"$f":"AG131","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AK131+$AX131/12,AK131+((G131-F131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AL131+$AX131/12,AL131+((H131-G131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AM131+$AX131/12,AM131+((I131-H131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AN131+$AX131/12,AN131+((J131-I131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AO131+$AX131/12,AO131+((K131-J131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AP131+$AX131/12,AP131+((L131-K131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AQ131+$AX131/12,AQ131+((M131-L131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AR131+$AX131/12,AR131+((N131-M131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AS131+$AX131/12,AS131+((O131-N131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AT131+$AX131/12,AT131+((P131-O131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AU131+$AX131/12,AU131+((Q131-P131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"IF($R131-$F131=0,AV131+$AX131/12,AV131+((R131-Q131)/($R131-$F131))*$AX131)","v":7047.9099999999899},{"$f":"'101_106 PROJECTION'!$T$30","v":0},{"$f":"+AW131-AK131","v":0},null,{"$f":"SUM(BA128:BA130)","v":7047.9099999999917}]
[117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG132","v":0}]
[118,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG133","v":0}]
[119,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S132","v":1042453.89},{"$f":"'Rate Base'!T132","v":1114209.94},{"$f":"'Rate Base'!U132","v":1114209.94},{"$f":"'Rate Base'!V132","v":1114209.94},{"$f":"'Rate Base'!W132","v":1114209.94},{"$f":"'Rate Base'!X132","v":1114209.94},{"$f":"'Rate Base'!Y132","v":1056398.69},{"$f":"'Rate Base'!Z132","v":1056398.69},{"$f":"'Rate Base'!AA132","v":1056398.69},{"$f":"'Rate Base'!AB132","v":1056398.69},{"$f":"'Rate Base'!AC132","v":1053958.6200000001},{"$f":"'Rate Base'!AD132","v":1121497.3500000001},{"$f":"'Rate Base'!AE132","v":1218083.0900000001},null,{"$f":"((F134/2)+SUM(G134:Q134)+(R134/2))/12","v":1091864.0766666664},1218083.0900000001,{"$f":"(U134/U137)*V137","v":1218083.0900000003},{"$f":"(V134/V137)*W137","v":1218121.0586511823},{"$f":"(W134/W137)*X137","v":1218121.0586511823},{"$f":"(X134/X137)*Y137","v":1218121.0586511823},{"$f":"(Y134/Y137)*Z137","v":1218121.0586511823},{"$f":"(Z134/Z137)*AA137","v":1213164.3469456087},{"$f":"(AA134/AA137)*AB137","v":1213164.3469456087},{"$f":"(AB134/AB137)*AC137","v":1212945.3738220064},{"$f":"(AC134/AC137)*AD137","v":1212945.3738220064},{"$f":"(AD134/AD137)*AE137","v":1214714.4232328499},{"$f":"(AE134/AE137)*AF137","v":1262264.1781657389},{"$f":"(AF134/AF137)*AG137","v":1288289.3850137317},null,null,{"$f":"((U134/2)+SUM(V134:AF134)+(AG134/2))/12","v":1222745.9670871182},{"$f":"AG134","v":1288289.3850137317},{"$f":"(AK134/AK137)*AL137","v":1288289.3850137317},{"$f":"(AL134/AL137)*AM137","v":1288289.3850137317},1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,1288289.3850137317,null,null,null,{"$f":"((AK134/2)+SUM(AL134:AV134)+(AW134/2))/12","v":1288289.3850137314}]
[120,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S133","v":11060442.789999999},{"$f":"'Rate Base'!T133","v":10988686.740000004},{"$f":"'Rate Base'!U133","v":10989470.66},{"$f":"'Rate Base'!V133","v":10989470.66},{"$f":"'Rate Base'!W133","v":10989470.66},{"$f":"'Rate Base'!X133","v":10989470.66},{"$f":"'Rate Base'!Y133","v":10944943.130000001},{"$f":"'Rate Base'!Z133","v":10944943.130000001},{"$f":"'Rate Base'!AA133","v":10940422.100000001},{"$f":"'Rate Base'!AB133","v":10940422.100000001},{"$f":"'Rate Base'!AC133","v":10979386.859999999},{"$f":"'Rate Base'!AD133","v":11893584.450000001},{"$f":"'Rate Base'!AE133","v":12334328.310000001},null,{"$f":"((F135/2)+SUM(G135:Q135)+(R135/2))/12","v":11107304.725},12334328.310000001,{"$f":"(U135/U137)*V137","v":12334328.310000002},{"$f":"(V135/V137)*W137","v":12334712.781152269},{"$f":"(W135/W137)*X137","v":12334712.781152269},{"$f":"(X135/X137)*Y137","v":12334712.781152269},{"$f":"(Y135/Y137)*Z137","v":12334712.781152269},{"$f":"(Z135/Z137)*AA137","v":12284521.041346928},{"$f":"(AA135/AA137)*AB137","v":12284521.041346928},{"$f":"(AB135/AB137)*AC137","v":12282303.716092395},{"$f":"(AC135/AC137)*AD137","v":12282303.716092395},{"$f":"(AD135/AD137)*AE137","v":12300217.137934541},{"$f":"(AE135/AE137)*AF137","v":12781706.695762895},{"$f":"(AF135/AF137)*AG137","v":13045238.344986269},null,null,{"$f":"((U135/2)+SUM(V135:AF135)+(AG135/2))/12","v":12381544.675889857},{"$f":"AG135","v":13045238.344986269},{"$f":"(AK135/AK137)*AL137","v":13045238.344986269},{"$f":"(AL135/AL137)*AM137","v":13045238.344986269},13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,13045238.344986269,null,null,null,{"$f":"((AK135/2)+SUM(AL135:AV135)+(AW135/2))/12","v":13045238.344986269}]
[121,null,null,null,"General",{"$f":"'Rate Base'!S134","v":0},{"$f":"'Rate Base'!T134","v":0},{"$f":"'Rate Base'!U134","v":0},{"$f":"'Rate Base'!V134","v":0},{"$f":"'Rate Base'!W134","v":0},{"$f":"'Rate Base'!X134","v":0},{"$f":"'Rate Base'!Y134","v":0},{"$f":"'Rate Base'!Z134","v":0},{"$f":"'Rate Base'!AA134","v":0},{"$f":"'Rate Base'!AB134","v":0},{"$f":"'Rate Base'!AC134","v":0},{"$f":"'Rate Base'!AD134","v":0},{"$f":"'Rate Base'!AE134","v":0},null,{"$f":"((F136/2)+SUM(G136:Q136)+(R136/2))/12","v":0},0,{"$f":"(U136/U137)*V137","v":0},{"$f":"(V136/V137)*W137","v":0},{"$f":"(W136/W137)*X137","v":0},{"$f":"(X136/X137)*Y137","v":0},{"$f":"(Y136/Y137)*Z137","v":0},{"$f":"(Z136/Z137)*AA137","v":0},{"$f":"(AA136/AA137)*AB137","v":0},{"$f":"(AB136/AB137)*AC137","v":0},{"$f":"(AC136/AC137)*AD137","v":0},{"$f":"(AD136/AD137)*AE137","v":0},{"$f":"(AE136/AE137)*AF137","v":0},{"$f":"(AF136/AF137)*AG137","v":0},null,null,{"$f":"((U136/2)+SUM(V136:AF136)+(AG136/2))/12","v":0},{"$f":"AG136","v":0},{"$f":"(AK136/AK137)*AL137","v":0},{"$f":"(AL136/AL137)*AM137","v":0},{"$f":"(AM136/AM137)*AN137","v":0},{"$f":"(AN136/AN137)*AO137","v":0},{"$f":"(AO136/AO137)*AP137","v":0},{"$f":"(AP136/AP137)*AQ137","v":0},{"$f":"(AQ136/AQ137)*AR137","v":0},{"$f":"(AR136/AR137)*AS137","v":0},{"$f":"(AS136/AS137)*AT137","v":0},{"$f":"(AT136/AT137)*AU137","v":0},{"$f":"(AU136/AU137)*AV137","v":0},{"$f":"(AV136/AV137)*AW137","v":0},null,null,null,{"$f":"((AK136/2)+SUM(AL136:AV136)+(AW136/2))/12","v":0}]
[122,null,null,null,"Total",{"$f":"SUM(F134:F136)","v":12102896.68},12102896.680000003,12103680.6,12103680.6,12103680.6,12103680.6,12001341.82,12001341.82,11996820.790000001,11996820.790000001,12033345.48,13015081.800000001,13552411.4,null,{"$f":"SUM(T134:T136)","v":12199168.801666666},13552411.4,{"$f":"IF($R137-$F137=0,U137+$AH137/12,U137+((G137-F137)/($R137-$F137))*$AH137)","v":13552411.400000002},13552833.83980345,13552833.83980345,{"$f":"IF($R137-$F137=0,X137+$AH137/12,X137+((J137-I137)/($R137-$F137))*$AH137)","v":13552833.83980345},{"$f":"IF($R137-$F137=0,Y137+$AH137/12,Y137+((K137-J137)/($R137-$F137))*$AH137)","v":13552833.83980345},{"$f":"IF($R137-$F137=0,Z137+$AH137/12,Z137+((L137-K137)/($R137-$F137))*$AH137)","v":13497685.388292536},{"$f":"IF($R137-$F137=0,AA137+$AH137/12,AA137+((M137-L137)/($R137-$F137))*$AH137)","v":13497685.388292536},13495249.0899144,{"$f":"IF($R137-$F137=0,AC137+$AH137/12,AC137+((O137-N137)/($R137-$F137))*$AH137)","v":13495249.0899144},{"$f":"IF($R137-$F137=0,AD137+$AH137/12,AD137+((P137-O137)/($R137-$F137))*$AH137)","v":13514931.561167391},{"$f":"IF($R137-$F137=0,AE137+$AH137/12,AE137+((Q137-P137)/($R137-$F137))*$AH137)","v":14043970.873928634},14333527.73,{"$f":"'101_106 PROJECTION'!N31","v":781116.33},{"$f":"+AG137-U137","v":781116.33000000007},{"$f":"SUM(AJ134:AJ136)","v":13604290.642976975},{"$f":"AG137","v":14333527.73},{"$f":"IF($R137-$F137=0,AK137+$AX137/12,AK137+((G137-F137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AL137+$AX137/12,AL137+((H137-G137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AM137+$AX137/12,AM137+((I137-H137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AN137+$AX137/12,AN137+((J137-I137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AO137+$AX137/12,AO137+((K137-J137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AP137+$AX137/12,AP137+((L137-K137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AQ137+$AX137/12,AQ137+((M137-L137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AR137+$AX137/12,AR137+((N137-M137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AS137+$AX137/12,AS137+((O137-N137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AT137+$AX137/12,AT137+((P137-O137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AU137+$AX137/12,AU137+((Q137-P137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"IF($R137-$F137=0,AV137+$AX137/12,AV137+((R137-Q137)/($R137-$F137))*$AX137)","v":14333527.73},{"$f":"'101_106 PROJECTION'!$T$31","v":0},{"$f":"+AW137-AK137","v":0},null,{"$f":"SUM(BA134:BA136)","v":14333527.73}]
[123]
[124,null,"397","Communication Equipment"]
[125,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S138","v":100471.2800000003},{"$f":"'Rate Base'!T138","v":3426951.01},{"$f":"'Rate Base'!U138","v":3426951.01},{"$f":"'Rate Base'!V138","v":3426951.01},{"$f":"'Rate Base'!W138","v":3426951.01},{"$f":"'Rate Base'!X138","v":3074827.55},{"$f":"'Rate Base'!Y138","v":3074827.55},{"$f":"'Rate Base'!Z138","v":3074827.55},{"$f":"'Rate Base'!AA138","v":3074827.55},{"$f":"'Rate Base'!AB138","v":3074827.55},{"$f":"'Rate Base'!AC138","v":3074827.55},{"$f":"'Rate Base'!AD138","v":3074827.55},{"$f":"'Rate Base'!AE138","v":3074827.55},null,{"$f":"((F140/2)+SUM(G140:Q140)+(R140/2))/12","v":3068270.5254166666},{"$f":"+R140","v":3074827.55},{"$f":"(U140/U142)*V142","v":3074827.5500000054},{"$f":"(V140/V142)*W142","v":3074827.55},{"$f":"(W140/W142)*X142","v":3074827.55},{"$f":"(X140/X142)*Y142","v":3074827.55},{"$f":"(Y140/Y142)*Z142","v":4120183.866611016},{"$f":"(Z140/Z142)*AA142","v":4120183.866611016},{"$f":"(AA140/AA142)*AB142","v":4120183.866611016},{"$f":"(AB140/AB142)*AC142","v":4120183.866611016},{"$f":"(AC140/AC142)*AD142","v":4120183.866611016},{"$f":"(AD140/AD142)*AE142","v":4120183.866611016},{"$f":"(AE140/AE142)*AF142","v":4120183.866611016},{"$f":"(AF140/AF142)*AG142","v":4120183.866611016},null,null,{"$f":"((U140/2)+SUM(V140:AF140)+(AG140/2))/12","v":3728175.2478818856},{"$f":"AG140","v":4120183.866611016},{"$f":"(AK140/AK142)*AL142","v":4120183.8666110174},{"$f":"(AL140/AL142)*AM142","v":4120183.866611016},4120183.866611016,4120183.866611016,4487719.2825762685,4487719.2825762685,4487719.2825762685,4487719.2825762685,4487719.2825762685,4487719.2825762685,4487719.2825762685,4487719.2825762685,null,null,null,{"$f":"((AK140/2)+SUM(AL140:AV140)+(AW140/2))/12","v":4349893.5015892992}]
[126,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S139","v":15148750.27},{"$f":"'Rate Base'!T139","v":11822270.539999997},{"$f":"'Rate Base'!U139","v":11822270.540000001},{"$f":"'Rate Base'!V139","v":11822270.540000001},{"$f":"'Rate Base'!W139","v":11822270.540000001},{"$f":"'Rate Base'!X139","v":11470664.800000001},{"$f":"'Rate Base'!Y139","v":11470664.800000001},{"$f":"'Rate Base'!Z139","v":11470664.800000001},{"$f":"'Rate Base'!AA139","v":11470664.800000001},{"$f":"'Rate Base'!AB139","v":11470664.800000001},{"$f":"'Rate Base'!AC139","v":11470664.800000001},{"$f":"'Rate Base'!AD139","v":11470664.800000001},{"$f":"'Rate Base'!AE139","v":11470664.800000001},null,{"$f":"((F141/2)+SUM(G141:Q141)+(R141/2))/12","v":11741120.274583332},{"$f":"+R141","v":11470664.800000001},{"$f":"(U141/U142)*V142","v":11470664.800000021},{"$f":"(V141/V142)*W142","v":11470664.800000001},{"$f":"(W141/W142)*X142","v":11470664.800000001},{"$f":"(X141/X142)*Y142","v":11470664.800000001},{"$f":"(Y141/Y142)*Z142","v":15370373.550953411},{"$f":"(Z141/Z142)*AA142","v":15370373.550953411},{"$f":"(AA141/AA142)*AB142","v":15370373.550953411},{"$f":"(AB141/AB142)*AC142","v":15370373.550953411},{"$f":"(AC141/AC142)*AD142","v":15370373.550953411},{"$f":"(AD141/AD142)*AE142","v":15370373.550953411},{"$f":"(AE141/AE142)*AF142","v":15370373.550953411},{"$f":"(AF141/AF142)*AG142","v":15370373.550953411},null,null,{"$f":"((U141/2)+SUM(V141:AF141)+(AG141/2))/12","v":13907982.769345885},{"$f":"AG141","v":15370373.550953411},{"$f":"(AK141/AK142)*AL142","v":15370373.550953416},{"$f":"(AL141/AL142)*AM142","v":15370373.550953411},15370373.550953411,15370373.550953411,16741466.885493744,16741466.885493744,16741466.885493744,16741466.885493744,16741466.885493744,16741466.885493744,16741466.885493744,16741466.885493744,null,null,null,{"$f":"((AK141/2)+SUM(AL141:AV141)+(AW141/2))/12","v":16227306.88504112}]
[127,null,null,null,"Total",{"$f":"SUM(F140:F141)","v":15249221.550000001},15249221.549999997,15249221.550000001,15249221.550000001,15249221.550000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,null,{"$f":"SUM(T140:T141)","v":14809390.799999999},{"$f":"+R142","v":14545492.350000001},{"$f":"IF($R142-$F142=0,U142+$AH142/12,U142+((G142-F142)/($R142-$F142))*$AH142)","v":14545492.350000028},14545492.350000001,14545492.350000001,{"$f":"IF($R142-$F142=0,X142+$AH142/12,X142+((J142-I142)/($R142-$F142))*$AH142)","v":14545492.350000001},{"$f":"IF($R142-$F142=0,Y142+$AH142/12,Y142+((K142-J142)/($R142-$F142))*$AH142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,Z142+$AH142/12,Z142+((L142-K142)/($R142-$F142))*$AH142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AA142+$AH142/12,AA142+((M142-L142)/($R142-$F142))*$AH142)","v":19490557.417564429},19490557.417564429,{"$f":"IF($R142-$F142=0,AC142+$AH142/12,AC142+((O142-N142)/($R142-$F142))*$AH142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AD142+$AH142/12,AD142+((P142-O142)/($R142-$F142))*$AH142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AE142+$AH142/12,AE142+((Q142-P142)/($R142-$F142))*$AH142)","v":19490557.417564429},19490557.417564429,{"$f":"'101_106 PROJECTION'!N32","v":4945065.0675644269},{"$f":"+AG142-U142","v":4945065.0675644279},{"$f":"SUM(AJ140:AJ141)","v":17636158.017227769},{"$f":"AG142","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AK142+$AX142/12,AK142+((G142-F142)/($R142-$F142))*$AX142)","v":19490557.417564437},{"$f":"IF($R142-$F142=0,AL142+$AX142/12,AL142+((H142-G142)/($R142-$F142))*$AX142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AM142+$AX142/12,AM142+((I142-H142)/($R142-$F142))*$AX142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AN142+$AX142/12,AN142+((J142-I142)/($R142-$F142))*$AX142)","v":19490557.417564429},{"$f":"IF($R142-$F142=0,AO142+$AX142/12,AO142+((K142-J142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AP142+$AX142/12,AP142+((L142-K142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AQ142+$AX142/12,AQ142+((M142-L142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AR142+$AX142/12,AR142+((N142-M142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AS142+$AX142/12,AS142+((O142-N142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AT142+$AX142/12,AT142+((P142-O142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AU142+$AX142/12,AU142+((Q142-P142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"IF($R142-$F142=0,AV142+$AX142/12,AV142+((R142-Q142)/($R142-$F142))*$AX142)","v":21229186.168070015},{"$f":"'101_106 PROJECTION'!$T$32","v":1738628.7505055855},{"$f":"+AW142-AK142","v":1738628.7505055852},null,{"$f":"SUM(BA140:BA141)","v":20577200.38663042}]
[128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG143","v":0}]
[129,null,"398","Miscellaneous Equipment"]
[{"$f":"+A144+1","v":130},null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S143","v":3863.92},{"$f":"'Rate Base'!T143","v":4819.5600000000004},{"$f":"'Rate Base'!U143","v":11449.04},{"$f":"'Rate Base'!V143","v":11449.04},{"$f":"'Rate Base'!W143","v":11449.04},{"$f":"'Rate Base'!X143","v":11449.04},{"$f":"'Rate Base'!Y143","v":11449.04},{"$f":"'Rate Base'!Z143","v":11449.04},{"$f":"'Rate Base'!AA143","v":11449.04},{"$f":"'Rate Base'!AB143","v":11449.04},{"$f":"'Rate Base'!AC143","v":11449.04},{"$f":"'Rate Base'!AD143","v":11449.04},{"$f":"'Rate Base'!AE143","v":11449.04},null,{"$f":"((F145/2)+SUM(G145:Q145)+(R145/2))/12","v":10580.536666666672},{"$f":"R145","v":11449.04},{"$f":"(U145/U148)*V148","v":11460.763420929785},{"$f":"(V145/V148)*W148","v":14621.676818285156},{"$f":"(W145/W148)*X148","v":15980.672326020765},{"$f":"(X145/X148)*Y148","v":15980.672326020765},{"$f":"(Y145/Y148)*Z148","v":1482.4708127461151},{"$f":"(Z145/Z148)*AA148","v":1482.4708127461151},{"$f":"(AA145/AA148)*AB148","v":1482.4708127461151},{"$f":"(AB145/AB148)*AC148","v":1482.4708127461151},{"$f":"(AC145/AC148)*AD148","v":1482.4708127461151},{"$f":"(AD145/AD148)*AE148","v":103406.46027197631},{"$f":"(AE145/AE148)*AF148","v":103406.46027197628},{"$f":"(AF145/AF148)*AG148","v":103406.46027197628},null,null,{"$f":"((U145/2)+SUM(V145:AF145)+(AG145/2))/12","v":27474.734136243987},{"$f":"AG145","v":103406.46027197628},{"$f":"(AK145/AK148)*AL148","v":103406.45623886435},{"$f":"(AL145/AL148)*AM148","v":103405.36881586869},103404.90129183989,103404.90129183989,103409.88898866659,103409.88898866659,103409.88898866659,103409.88898866659,103409.88898866659,103374.8249182491,103374.8249182491,103374.8249182491,null,null,null,{"$f":"((AK145/2)+SUM(AL145:AV145)+(AW145/2))/12","v":103400.94708444639}]
[131,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S144","v":322484.51},{"$f":"'Rate Base'!T144","v":321567.68},{"$f":"'Rate Base'!U144","v":325402.3},{"$f":"'Rate Base'!V144","v":329901.21000000002},{"$f":"'Rate Base'!W144","v":329901.21000000002},{"$f":"'Rate Base'!X144","v":281905.39},{"$f":"'Rate Base'!Y144","v":281905.39},{"$f":"'Rate Base'!Z144","v":281905.39},{"$f":"'Rate Base'!AA144","v":281905.39},{"$f":"'Rate Base'!AB144","v":281905.39},{"$f":"'Rate Base'!AC144","v":619321.41},{"$f":"'Rate Base'!AD144","v":619321.40999999992},{"$f":"'Rate Base'!AE144","v":619321.40999999992},null,{"$f":"((F146/2)+SUM(G146:Q146)+(R146/2))/12","v":368820.42750000005},{"$f":"+R146","v":619321.40999999992},{"$f":"(U146/U148)*V148","v":619955.57370108378},{"$f":"(V146/V148)*W148","v":790941.20587094408},{"$f":"(W146/W148)*X148","v":864454.35754431435},{"$f":"(X146/X148)*Y148","v":864454.35754431435},{"$f":"(Y146/Y148)*Z148","v":80192.392902266874},{"$f":"(Z146/Z148)*AA148","v":80192.392902266874},{"$f":"(AA146/AA148)*AB148","v":80192.392902266874},{"$f":"(AB146/AB148)*AC148","v":80192.392902266874},{"$f":"(AC146/AC148)*AD148","v":80192.392902266874},{"$f":"(AD146/AD148)*AE148","v":5593642.3297280222},{"$f":"(AE146/AE148)*AF148","v":5593642.3297280204},{"$f":"(AF146/AF148)*AG148","v":5593642.3297280204},null,null,{"$f":"((U146/2)+SUM(V146:AF146)+(AG146/2))/12","v":1486211.1657076702},{"$f":"AG146","v":5593642.3297280204},{"$f":"(AK146/AK148)*AL148","v":5593642.1115619065},{"$f":"(AL146/AL148)*AM148","v":5593583.2887834953},5593557.9986595446,5593557.9986595446,5593827.8018422881,5593827.8018422881,5593827.8018422881,5593827.8018422881,5593827.8018422881,5591931.0550817475,5591931.0550817475,5591931.0550817475,null,null,null,{"$f":"((AK146/2)+SUM(AL146:AV146)+(AW146/2))/12","v":5593344.1007870259}]
[132,null,null,null,"General",{"$f":"'Rate Base'!S145","v":0},{"$f":"'Rate Base'!T145","v":0},{"$f":"'Rate Base'!U145","v":0},{"$f":"'Rate Base'!V145","v":0},{"$f":"'Rate Base'!W145","v":0},{"$f":"'Rate Base'!X145","v":0},{"$f":"'Rate Base'!Y145","v":0},{"$f":"'Rate Base'!Z145","v":0},{"$f":"'Rate Base'!AA145","v":0},{"$f":"'Rate Base'!AB145","v":0},{"$f":"'Rate Base'!AC145","v":0},{"$f":"'Rate Base'!AD145","v":0},{"$f":"'Rate Base'!AE145","v":0},null,{"$f":"((F147/2)+SUM(G147:Q147)+(R147/2))/12","v":0},{"$f":"+R147","v":0},{"$f":"(U147/U148)*V148","v":0},{"$f":"(V147/V148)*W148","v":0},{"$f":"(W147/W148)*X148","v":0},{"$f":"(X147/X148)*Y148","v":0},{"$f":"(Y147/Y148)*Z148","v":0},{"$f":"(Z147/Z148)*AA148","v":0},{"$f":"(AA147/AA148)*AB148","v":0},{"$f":"(AB147/AB148)*AC148","v":0},{"$f":"(AC147/AC148)*AD148","v":0},{"$f":"(AD147/AD148)*AE148","v":0},{"$f":"(AE147/AE148)*AF148","v":0},{"$f":"(AF147/AF148)*AG148","v":0},null,null,{"$f":"((U147/2)+SUM(V147:AF147)+(AG147/2))/12","v":0},{"$f":"AG147","v":0},{"$f":"(AK147/AK148)*AL148","v":0},{"$f":"(AL147/AL148)*AM148","v":0},{"$f":"(AM147/AM148)*AN148","v":0},{"$f":"(AN147/AN148)*AO148","v":0},{"$f":"(AO147/AO148)*AP148","v":0},{"$f":"(AP147/AP148)*AQ148","v":0},{"$f":"(AQ147/AQ148)*AR148","v":0},{"$f":"(AR147/AR148)*AS148","v":0},{"$f":"(AS147/AS148)*AT148","v":0},{"$f":"(AT147/AT148)*AU148","v":0},{"$f":"(AU147/AU148)*AV148","v":0},{"$f":"(AV147/AV148)*AW148","v":0},null,null,null,{"$f":"((AK147/2)+SUM(AL147:AV147)+(AW147/2))/12","v":0}]
[133,null,null,null,"Total",{"$f":"SUM(F145:F147)","v":326348.43},326387.24,336851.33999999997,341350.25,341350.25,293354.43,293354.43,293354.43,293354.43,293354.43,630770.45000000007,630770.44999999995,630770.44999999995,null,{"$f":"SUM(T145:T147)","v":379400.96416666673},{"$f":"+R148","v":630770.44999999995},{"$f":"IF($R148-$F148=0,U148+$AH148/12,U148+((G148-F148)/($R148-$F148))*$AH148)","v":631416.33712201368},805562.88268922945,880435.02987033536,{"$f":"IF($R148-$F148=0,X148+$AH148/12,X148+((J148-I148)/($R148-$F148))*$AH148)","v":880435.02987033536},{"$f":"IF($R148-$F148=0,Y148+$AH148/12,Y148+((K148-J148)/($R148-$F148))*$AH148)","v":81674.863715013023},{"$f":"IF($R148-$F148=0,Z148+$AH148/12,Z148+((L148-K148)/($R148-$F148))*$AH148)","v":81674.863715013023},{"$f":"IF($R148-$F148=0,AA148+$AH148/12,AA148+((M148-L148)/($R148-$F148))*$AH148)","v":81674.863715013023},81674.863715013023,{"$f":"IF($R148-$F148=0,AC148+$AH148/12,AC148+((O148-N148)/($R148-$F148))*$AH148)","v":81674.863715013023},{"$f":"IF($R148-$F148=0,AD148+$AH148/12,AD148+((P148-O148)/($R148-$F148))*$AH148)","v":5697048.790000001},{"$f":"IF($R148-$F148=0,AE148+$AH148/12,AE148+((Q148-P148)/($R148-$F148))*$AH148)","v":5697048.7899999991},5697048.7899999991,{"$f":"'101_106 PROJECTION'!N33","v":5066278.34},{"$f":"+AG148-U148","v":5066278.3399999989},{"$f":"SUM(AJ145:AJ147)","v":1513685.8998439142},{"$f":"AG148","v":5697048.7899999991},{"$f":"IF($R148-$F148=0,AK148+$AX148/12,AK148+((G148-F148)/($R148-$F148))*$AX148)","v":5697048.5678007733},{"$f":"IF($R148-$F148=0,AL148+$AX148/12,AL148+((H148-G148)/($R148-$F148))*$AX148)","v":5696988.6575993663},{"$f":"IF($R148-$F148=0,AM148+$AX148/12,AM148+((I148-H148)/($R148-$F148))*$AX148)","v":5696962.8999513872},{"$f":"IF($R148-$F148=0,AN148+$AX148/12,AN148+((J148-I148)/($R148-$F148))*$AX148)","v":5696962.8999513872},{"$f":"IF($R148-$F148=0,AO148+$AX148/12,AO148+((K148-J148)/($R148-$F148))*$AX148)","v":5697237.6908309571},{"$f":"IF($R148-$F148=0,AP148+$AX148/12,AP148+((L148-K148)/($R148-$F148))*$AX148)","v":5697237.6908309571},{"$f":"IF($R148-$F148=0,AQ148+$AX148/12,AQ148+((M148-L148)/($R148-$F148))*$AX148)","v":5697237.6908309571},{"$f":"IF($R148-$F148=0,AR148+$AX148/12,AR148+((N148-M148)/($R148-$F148))*$AX148)","v":5697237.6908309571},{"$f":"IF($R148-$F148=0,AS148+$AX148/12,AS148+((O148-N148)/($R148-$F148))*$AX148)","v":5697237.6908309571},{"$f":"IF($R148-$F148=0,AT148+$AX148/12,AT148+((P148-O148)/($R148-$F148))*$AX148)","v":5695305.879999999},{"$f":"IF($R148-$F148=0,AU148+$AX148/12,AU148+((Q148-P148)/($R148-$F148))*$AX148)","v":5695305.879999999},{"$f":"IF($R148-$F148=0,AV148+$AX148/12,AV148+((R148-Q148)/($R148-$F148))*$AX148)","v":5695305.879999999},{"$f":"'101_106 PROJECTION'!$T$33","v":-1742.91},{"$f":"+AW148-AK148","v":-1742.910000000149},null,{"$f":"SUM(BA145:BA147)","v":5696745.0478714723}]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R148-O148","v":337416.01999999996},null,null,{"$f":"+R149","v":337416.01999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG149","v":0}]
[135,null,"399","Communication Equipment"]
[136,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S149","v":0},{"$f":"'Rate Base'!T149","v":0},{"$f":"'Rate Base'!U149","v":0},{"$f":"'Rate Base'!V149","v":0},{"$f":"'Rate Base'!W149","v":0},{"$f":"'Rate Base'!X149","v":0},{"$f":"'Rate Base'!Y149","v":0},{"$f":"'Rate Base'!Z149","v":0},{"$f":"'Rate Base'!AA149","v":0},{"$f":"'Rate Base'!AB149","v":0},{"$f":"'Rate Base'!AC149","v":0},{"$f":"'Rate Base'!AD149","v":0},{"$f":"'Rate Base'!AE149","v":0},null,{"$f":"((F151/2)+SUM(G151:Q151)+(R151/2))/12","v":0},{"$f":"+R151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U151/2)+SUM(V151:AF151)+(AG151/2))/12","v":0},{"$f":"AG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK151/2)+SUM(AL151:AV151)+(AW151/2))/12","v":0}]
[137,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S150","v":0},{"$f":"'Rate Base'!T150","v":0},{"$f":"'Rate Base'!U150","v":0},{"$f":"'Rate Base'!V150","v":0},{"$f":"'Rate Base'!W150","v":0},{"$f":"'Rate Base'!X150","v":0},{"$f":"'Rate Base'!Y150","v":0},{"$f":"'Rate Base'!Z150","v":0},{"$f":"'Rate Base'!AA150","v":0},{"$f":"'Rate Base'!AB150","v":0},{"$f":"'Rate Base'!AC150","v":0},{"$f":"'Rate Base'!AD150","v":0},{"$f":"'Rate Base'!AE150","v":0},null,{"$f":"((F152/2)+SUM(G152:Q152)+(R152/2))/12","v":0},{"$f":"+R152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U152/2)+SUM(V152:AF152)+(AG152/2))/12","v":0},{"$f":"AG152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK152/2)+SUM(AL152:AV152)+(AW152/2))/12","v":0}]
[138,null,null,null,"Total",{"$f":"SUM(F151:F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T151:T152)","v":0},{"$f":"+R153","v":0},{"$f":"IF($R153-$F153=0,U153+$AH153/12,U153+((G153-F153)/($R153-$F153))*$AH153)","v":0},0,0,{"$f":"IF($R153-$F153=0,X153+$AH153/12,X153+((J153-I153)/($R153-$F153))*$AH153)","v":0},{"$f":"IF($R153-$F153=0,Y153+$AH153/12,Y153+((K153-J153)/($R153-$F153))*$AH153)","v":0},{"$f":"IF($R153-$F153=0,Z153+$AH153/12,Z153+((L153-K153)/($R153-$F153))*$AH153)","v":0},{"$f":"IF($R153-$F153=0,AA153+$AH153/12,AA153+((M153-L153)/($R153-$F153))*$AH153)","v":0},0,{"$f":"IF($R153-$F153=0,AC153+$AH153/12,AC153+((O153-N153)/($R153-$F153))*$AH153)","v":0},{"$f":"IF($R153-$F153=0,AD153+$AH153/12,AD153+((P153-O153)/($R153-$F153))*$AH153)","v":0},{"$f":"IF($R153-$F153=0,AE153+$AH153/12,AE153+((Q153-P153)/($R153-$F153))*$AH153)","v":0},0,{"$f":"+'101_106 PROJECTION'!N34","v":0},{"$f":"+AG153-U153","v":0},{"$f":"SUM(AJ151:AJ152)","v":0},{"$f":"AG153","v":0},{"$f":"IF($R153-$F153=0,AK153+$AX153/12,AK153+((G153-F153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AL153+$AX153/12,AL153+((H153-G153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AM153+$AX153/12,AM153+((I153-H153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AN153+$AX153/12,AN153+((J153-I153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AO153+$AX153/12,AO153+((K153-J153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AP153+$AX153/12,AP153+((L153-K153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AQ153+$AX153/12,AQ153+((M153-L153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AR153+$AX153/12,AR153+((N153-M153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AS153+$AX153/12,AS153+((O153-N153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AT153+$AX153/12,AT153+((P153-O153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AU153+$AX153/12,AU153+((Q153-P153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AV153+$AX153/12,AV153+((R153-Q153)/($R153-$F153))*$AX153)","v":0},0,{"$f":"+AW153-AK153","v":0},null,{"$f":"SUM(BA151:BA152)","v":0}]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R153-O153","v":0}]
[140,null,null,"Total General Plant",null,{"$f":"F96+F102+F108+F114+F119+F125+F131+F137+F142+F148+F153","v":265546026.53000003},265546065.33000004,261000165.83000001,261004664.74000001,261104597.88000003,258598795.32000002,257351288.84000003,257378375.97000003,257200341.24000001,257207802.53,259644927.66999996,261185310.37999997,262068768.17999998,null,{"$f":"T96+T102+T108+T114+T119+T125+T131+T137+T142+T148+T153","v":260085811.09041673},{"$f":"+R155","v":262068768.17999998},{"$f":"V153+V148+V142+V137+V131+V125+V119+V114+V108+V102+V96","v":262720754.21676263},263266782.4743458,263348183.73736024,{"$f":"Y153+Y148+Y142+Y137+Y131+Y125+Y119+Y114+Y108+Y102+Y96","v":264056424.55953369},276434634.53670865,276660501.08880275,276857230.93496591,{"$f":"AC153+AC148+AC142+AC137+AC131+AC125+AC119+AC114+AC108+AC102+AC96","v":276999874.07040447},277006403.18623781,281903814.43649203,279858364.43442696,281341345.99020416,{"$f":"AH96+AH102+AH108+AH114+AH119+AH125+AH131+AH137+AH142+AH148+AH153","v":19272577.810204156},{"$f":"+AG155-U155","v":19272577.810204178},{"$f":"AJ96+AJ102+AJ108+AJ114+AJ119+AJ125+AJ131+AJ137+AJ142+AJ148+AJ153","v":272568168.73009527},{"$f":"AG155","v":281341345.99020416},{"$f":"AL153+AL148+AL142+AL137+AL131+AL125+AL119+AL114+AL108+AL102+AL96","v":281704737.4263671},{"$f":"AM153+AM148+AM142+AM137+AM131+AM125+AM119+AM114+AM108+AM102+AM96","v":279354581.12573022},{"$f":"AN153+AN148+AN142+AN137+AN131+AN125+AN119+AN114+AN108+AN102+AN96","v":279354555.36808223},279806059.04755026,276226803.55605704,275739256.16723263,275861637.37992376,275842408.57672197,275842408.57672197,285900805.72326469,288060613.49858707,{"$f":"AW153+AW148+AW142+AW137+AW131+AW125+AW119+AW114+AW108+AW102+AW96","v":289476292.36424851},{"$f":"AX153+AX148+AX142+AX137+AX131+AX125+AX119+AX114+AX108+AX102+AX96","v":8134946.3740443401},{"$f":"AY153+AY148+AY142+AY137+AY131+AY125+AY119+AY114+AY108+AY102+AY96","v":8134946.3740443289},null,{"$f":"BA96+BA102+BA108+BA114+BA119+BA125+BA131+BA137+BA142+BA148+BA153","v":279925223.8019554}]
[141]
[142,"101","Gas Plant in Service"]
[143,null,null,"Production",null,{"$f":"F31","v":79968136},79968136,79968135.999999925,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"T31","v":79968135.999999985},{"$f":"+R158","v":79968136},79968136,79968136,79968136,{"$f":"Y31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AG158-U158","v":0},{"$f":"AJ31","v":79968136},{"$f":"AG158","v":79968136},{"$f":"AL31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"AW31","v":79968136},null,{"$f":"+AW158-AK158","v":0},null,{"$f":"BA31","v":79968136}]
[144,null,null,"Distribution - Wyoming",null,{"$f":"F17+F35+F40+F48+F56+F61+F66+F71+F76+F81+F86","v":82055245.603999987},81655977.120000005,82302448.690000013,83014285.790000007,83373005.310000002,83373053.310000002,83797443.649999991,84396759.150000006,84857368.739999995,85631114.870000005,85260548.570000008,90163952.770000011,91143096.960000008,null,{"$f":"T17+T35+T40+T48+T56+T61+T66+T71+T76+T81+T86","v":84535427.437666669},{"$f":"+R159","v":91143096.960000008},73262079.994000003,73300157.143999994,74193137.464000002,{"$f":"Y17+Y35+Y40+Y48+Y56+Y61+Y66+Y71+Y76+Y81+Y86","v":92989202.221427932},93491997.013297588,93261683.462718561,94073426.890484199,94410148.303838298,95756892.911874592,97974004.007118627,99208011.95624423,100094413.26339929,null,{"$f":"+AG159-U159","v":8951316.3033992797},{"$f":"AJ17+AJ35+AJ40+AJ48+AJ56+AJ61+AJ66+AJ71+AJ76+AJ81+AJ86","v":94359313.037030354},{"$f":"AG159","v":100094413.26339929},{"$f":"AL17+AL35+AL40+AL48+AL56+AL61+AL66+AL71+AL76+AL81+AL86","v":100093675.36972581},100725438.72905684,101726612.60894868,101972227.60260212,102535654.40299736,102453615.9672863,103102196.85107431,103435398.49433513,104609997.86183412,105916845.76660699,107021411.17271404,{"$f":"AW17+AW35+AW40+AW48+AW56+AW61+AW66+AW71+AW76+AW81+AW86","v":107681371.1061535},null,{"$f":"+AW159-AK159","v":7586957.842754215},null,{"$f":"BA17+BA35+BA40+BA48+BA56+BA61+BA66+BA71+BA76+BA81+BA86","v":103123413.91766317}]
[145,null,null,"Distribution - Utah",null,{"$f":"F18+F36+F41+F52+F57+F62+F67+F72+F77+F82+F87","v":2447896239.6560001},2448297318.1400003,2469230439.04,2487414390.0999999,2491660762.7799997,2506752637.9099998,2512047602.4900002,2517358930.02,2525101983.3699999,2539536763.96,2552555332.6700001,2564555725.1500001,2569996326.48,null,{"$f":"T18+T36+T41+T52+T57+T62+T67+T72+T77+T82+T87","v":2510288180.7248335},{"$f":"+R160","v":2569996326.48},2114032062.9059994,2128700259.1759999,2135873441.8759999,{"$f":"Y18+Y36+Y41+Y51+Y52+Y57+Y62+Y67+Y72+Y77+Y82+Y87","v":2625984460.1867013},2641717940.4154563,2634321904.2432389,2659915453.0122848,2670089187.9673243,2712989441.1523094,2753166772.1702175,2791898871.7235899,2816776165.4165359,null,{"$f":"+AG160-U160","v":246779838.93653584},{"$f":"AJ18+AJ36+AJ41+AJ52+AJ57+AJ62+AJ67+AJ72+AJ77+AJ82+AJ87","v":2663149151.7679267},{"$f":"AG160","v":2816776165.4165359},{"$f":"AL18+AL36+AL41+AL51+AL52+AL57+AL62+AL67+AL72+AL77+AL82+AL87","v":2816950547.7305632},2837019434.1697836,2869208023.3353758,2876380987.4201221,2894579110.1241927,2892337591.824935,2912602903.0926442,2922894957.9908581,2960417060.4136367,2988094352.3865256,3023171332.9992366,{"$f":"AW18+AW36+AW41+AW51+AW52+AW57+AW62+AW67+AW72+AW77+AW82+AW87","v":3042296074.4689512},null,{"$f":"+AW160-AK160","v":225519909.05241537},null,{"$f":"BA18+BA36+BA41+BA52+BA57+BA62+BA67+BA72+BA77+BA82+BA87","v":2910266035.1192174}]
[146,null,null,"General",null,{"$f":"+F155","v":265546026.53000003},265546065.33000004,261000165.83000001,261004664.74000001,261104597.88000003,258598795.32000002,257351288.84000003,257378375.97000003,257200341.24000001,257207802.53,259644927.66999996,261185310.37999997,262068768.17999998,null,{"$f":"+T155","v":260085811.09041673},{"$f":"+R161","v":262068768.17999998},239037103.87000003,240526487.00000003,240722756.19999999,{"$f":"+Y155","v":264056424.55953369},276434634.53670865,276660501.08880275,276857230.93496591,276999874.07040447,277006403.18623781,281903814.43649203,279858364.43442696,281341345.99020416,null,{"$f":"+AG161-U161","v":19272577.810204178},{"$f":"+AJ155","v":272568168.73009527},{"$f":"AG161","v":281341345.99020416},{"$f":"+AL155","v":281704737.4263671},279354581.12573022,279354555.36808223,279806059.04755026,276226803.55605704,275739256.16723263,275861637.37992376,275842408.57672197,275842408.57672197,285900805.72326469,288060613.49858707,{"$f":"+AW155","v":289476292.36424851},null,{"$f":"+AW161-AK161","v":8134946.3740443587},null,{"$f":"+BA155","v":279925223.8019554}]
[147,null,null,"Total",null,{"$f":"SUM(F158:F161)","v":2875465647.7900004},2875467496.5900002,2892501189.5599999,2911401476.6300001,2916106501.9699998,2928692622.54,2933164470.9800005,2939102201.1400003,2947127829.3499994,2962343817.3600001,2977428944.9100003,2995873124.3000002,3003176327.6199999,null,{"$f":"SUM(T158:T161)","v":2934877555.2529173},{"$f":"+R162","v":3003176327.6199999},2506299382.7699995,2522495039.3199997,2530757471.54,{"$f":"SUM(Y158:Y161)","v":3062998222.9676628},3091612707.9654627,3084212224.7947602,3110814246.8377352,3121467346.341567,3165720873.250422,3213012726.6138282,3250933384.1142612,3278180060.6701393,{"$f":"+AG162-U162","v":275003733.05013943},{"$f":"+AG162-U162","v":275003733.05013943},{"$f":"SUM(AJ158:AJ161)","v":3110044769.5350523},{"$f":"AG162","v":3278180060.6701393},{"$f":"SUM(AL158:AL161)","v":3278717096.5266562},3297067590.0245705,3330257327.3124065,3338127410.0702744,3353309704.0832472,3350498599.9594536,3371534873.3236423,3382140901.0619154,3420837602.8521929,3459880139.8763971,3498221493.6705379,{"$f":"SUM(AW158:AW161)","v":3519421873.939353},{"$f":"AW162-AK162","v":241241813.26921368},{"$f":"+AW162-AK162","v":241241813.26921368},null,{"$f":"SUM(BA158:BA161)","v":3373282808.8388357}]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW162-AG162","v":241241813.26921368},"CHECK"]
[149,"105","Gas Plant Held for Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY153+AY148+AY142+AY137+AY131+AY125+AY119+AY114+AY108+AY102+AY96+AY88+AY83+AY78+AY73+AY68+AY63+AY58+AY53+AY42+AY37+AY31+AY20","v":241241813.26921457},"CHECK"]
[150,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S163","v":5036.83},{"$f":"'Rate Base'!T163","v":5036.83},{"$f":"'Rate Base'!U163","v":5036.83},{"$f":"'Rate Base'!V163","v":5036.83},{"$f":"'Rate Base'!W163","v":5036.83},{"$f":"'Rate Base'!X163","v":0},{"$f":"'Rate Base'!Y163","v":0},{"$f":"'Rate Base'!Z163","v":0},{"$f":"'Rate Base'!AA163","v":0},{"$f":"'Rate Base'!AB163","v":0},{"$f":"'Rate Base'!AC163","v":0},{"$f":"'Rate Base'!AD163","v":0},{"$f":"'Rate Base'!AE163","v":0},null,{"$f":"((F165/2)+SUM(G165:Q165)+(R165/2))/12","v":1888.81125},{"$f":"+R165","v":0},5036.83,5036.83,5036.83,{"$f":"Y166","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,{"$f":"((U165/2)+SUM(V165:AF165)+(AG165/2))/12","v":4826.9620833333347},{"$f":"AG165","v":5036.83},{"$f":"AL166","v":5036.83},{"$f":"AM166","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,null,{"$f":"((AK165/2)+SUM(AL165:AV165)+(AW165/2))/12","v":5036.8300000000008}]
[151,null,null,"Total",null,{"$f":"SUM(F165)","v":5036.83},5036.83,5036.83,5036.83,5036.83,0,0,0,0,0,0,0,{"$f":"+R165","v":0},null,{"$f":"SUM(T165)","v":1888.81125},{"$f":"+R166","v":0},5036.83,5036.83,5036.83,{"$f":"IF($R166-$F166=0,X166+$AH166/12,X166+((J166-I166)/($R166-$F166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,Y166+$AH166/12,Y166+((K166-J166)/($R166-$I166))*$AH166)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,{"$f":"SUM(AJ165)","v":4826.9620833333347},{"$f":"AG166","v":5036.83},{"$f":"IF($R166-$F166=0,AK166+$AX166/12,AK166+((G166-F166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AL166+$AX166/12,AL166+((H166-G166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AM166+$AX166/12,AM166+((I166-H166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AN166+$AX166/12,AN166+((J166-I166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AO166+$AX166/12,AO166+((K166-J166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AP166+$AX166/12,AP166+((L166-K166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AQ166+$AX166/12,AQ166+((M166-L166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AR166+$AX166/12,AR166+((N166-M166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AS166+$AX166/12,AS166+((O166-N166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AT166+$AX166/12,AT166+((P166-O166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AU166+$AX166/12,AU166+((Q166-P166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AV166+$AX166/12,AV166+((R166-Q166)/($R166-$F166))*$AX166)","v":5036.83},null,null,null,{"$f":"SUM(BA165)","v":5036.8300000000008}]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R166-O166","v":0}]
[153,"106","Completed Construction Not Classified - Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[154,null,null,"Production",null,{"$f":"'Rate Base'!S167","v":0},{"$f":"'Rate Base'!T167","v":0},{"$f":"'Rate Base'!U167","v":0},{"$f":"'Rate Base'!V167","v":0},{"$f":"'Rate Base'!W167","v":0},{"$f":"'Rate Base'!X167","v":0},{"$f":"'Rate Base'!Y167","v":0},{"$f":"'Rate Base'!Z167","v":0},{"$f":"'Rate Base'!AA167","v":0},{"$f":"'Rate Base'!AB167","v":0},{"$f":"'Rate Base'!AC167","v":0},{"$f":"'Rate Base'!AD167","v":0},{"$f":"'Rate Base'!AE167","v":0},null,{"$f":"((F169/2)+SUM(G169:Q169)+(R169/2))/12","v":0},{"$f":"+R169","v":0},{"$f":"U169","v":0},{"$f":"V169","v":0},{"$f":"W169","v":0},{"$f":"X169","v":0},{"$f":"Y169","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U169/2)+SUM(V169:AF169)+(AG169/2))/12","v":0},{"$f":"AG169","v":0},{"$f":"AK169","v":0},{"$f":"AL169","v":0},{"$f":"AM169","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK169/2)+SUM(AL169:AV169)+(AW169/2))/12","v":0}]
[155,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S168","v":710920.69000000006},{"$f":"'Rate Base'!T168","v":379770.96},{"$f":"'Rate Base'!U168","v":694464.74},{"$f":"'Rate Base'!V168","v":694528.8},{"$f":"'Rate Base'!W168","v":694464.74},{"$f":"'Rate Base'!X168","v":800826.87},{"$f":"'Rate Base'!Y168","v":800805.98},{"$f":"'Rate Base'!Z168","v":800805.98},{"$f":"'Rate Base'!AA168","v":865874.75},{"$f":"'Rate Base'!AB168","v":5463376.4299999997},{"$f":"'Rate Base'!AC168","v":5578157.5800000001},{"$f":"'Rate Base'!AD168","v":1391148.01},{"$f":"'Rate Base'!AE168","v":1357281.1},null,{"$f":"((F170/2)+SUM(G170:Q170)+(R170/2))/12","v":1599860.4779166665},1357281.1,0,0,0,0,{"$f":"Y170","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U170/2)+SUM(V170:AF170)+(AG170/2))/12","v":56553.379166666673},0,{"$f":"AK170","v":0},{"$f":"AL170","v":0},0,{"$f":"AN170","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK170/2)+SUM(AL170:AV170)+(AW170/2))/12","v":0}]
[156,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S169","v":22418304.782000002},{"$f":"'Rate Base'!T169","v":14441758.537999999},{"$f":"'Rate Base'!U169","v":651695.31000000006},{"$f":"'Rate Base'!V169","v":128043.79799999925},{"$f":"'Rate Base'!W169","v":145144.7379999992},{"$f":"'Rate Base'!X169","v":5137049.4099999992},{"$f":"'Rate Base'!Y169","v":8133513.8200000003},{"$f":"'Rate Base'!Z169","v":19239433.02},{"$f":"'Rate Base'!AA169","v":26093137.140000001},{"$f":"'Rate Base'!AB169","v":56893343.450000003},{"$f":"'Rate Base'!AC169","v":86910291.489999995},{"$f":"'Rate Base'!AD169","v":86138368.519999996},{"$f":"'Rate Base'!AE169","v":85794827.420000002},null,{"$f":"((F171/2)+SUM(G171:Q171)+(R171/2))/12","v":29834862.111249994},85794827.420000002,0,0,0,0,{"$f":"Y171","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U171/2)+SUM(V171:AF171)+(AG171/2))/12","v":3574784.4758333336},0,{"$f":"AK171","v":0},0,0,{"$f":"AN171","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK171/2)+SUM(AL171:AV171)+(AW171/2))/12","v":0}]
[157,null,null,"General",null,{"$f":"'Rate Base'!S170","v":3618205.25},{"$f":"'Rate Base'!T170","v":10466.14},{"$f":"'Rate Base'!U170","v":0},{"$f":"'Rate Base'!V170","v":38447},{"$f":"'Rate Base'!W170","v":407051.99},{"$f":"'Rate Base'!X170","v":1705726.6500000006},{"$f":"'Rate Base'!Y170","v":2337329.59},{"$f":"'Rate Base'!Z170","v":3144281.09},{"$f":"'Rate Base'!AA170","v":3901215.13},{"$f":"'Rate Base'!AB170","v":6240162.0099999998},{"$f":"'Rate Base'!AC170","v":4855686.76},{"$f":"'Rate Base'!AD170","v":3845456.84},{"$f":"'Rate Base'!AE170","v":3422906.55},null,{"$f":"((F172/2)+SUM(G172:Q172)+(R172/2))/12","v":2500531.5916666663},3422906.55,0,0,0,0,{"$f":"Y172","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U172/2)+SUM(V172:AF172)+(AG172/2))/12","v":142621.10624999998},0,{"$f":"AK172","v":0},0,0,{"$f":"AN172","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK172/2)+SUM(AL172:AV172)+(AW172/2))/12","v":0}]
[158,null,null,"Total",null,{"$f":"SUM(F169:F172)","v":26747430.722000003},14831995.638,1346160.05,861019.5979999993,1246661.4679999992,7643602.9299999997,11271649.390000001,23184520.09,30860227.02,68596881.890000001,97344135.829999998,91374973.370000005,90575015.069999993,null,{"$f":"SUM(T169:T172)","v":33935254.180833325},90575015.069999993,0,0,0,0,{"$f":"IF($R173-$I173=0,Y173+$AH173/12,Y173+((K173-J173)/($R173-$I173))*$AH173)","v":0},0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!N39","v":0},{"$f":"+AG173-U173","v":-90575015.069999993},{"$f":"SUM(AJ169:AJ172)","v":3773958.9612500006},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$39","v":0},null,null,{"$f":"SUM(BA169:BA172)","v":0}]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[160,"108","Accum Prov for Depreciation of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG175","v":0}]
[161,null,null,"Production",null,{"$f":"'Rate Base'!S174","v":-69576718.010000005},{"$f":"'Rate Base'!T174","v":-69622848.390000001},{"$f":"'Rate Base'!U174","v":-69665875},{"$f":"'Rate Base'!V174","v":-69708590.370000005},{"$f":"'Rate Base'!W174","v":-69750061.260000005},{"$f":"'Rate Base'!X174","v":-69786491.310000002},{"$f":"'Rate Base'!Y174","v":-69827958.189999998},{"$f":"'Rate Base'!Z174","v":-69869425.069999993},{"$f":"'Rate Base'!AA174","v":-69910891.950000003},{"$f":"'Rate Base'!AB174","v":-69952358.829999998},{"$f":"'Rate Base'!AC174","v":-69993825.709999993},{"$f":"'Rate Base'!AD174","v":-70035292.590000004},{"$f":"'Rate Base'!AE174","v":-70076759.469999999},null,{"$f":"((F176/2)+SUM(G176:Q176)+(R176/2))/12","v":-69829196.450833336},-70076759.469999999,{"$f":"U176+'108_111 Projection'!$H$43/12","v":-70118978.272499993},{"$f":"V176+'108_111 Projection'!$H$43/12","v":-70161197.074999988},{"$f":"W176+'108_111 Projection'!$H$43/12","v":-70203415.877499983},{"$f":"X176+'108_111 Projection'!$H$43/12","v":-70245634.679999977},{"$f":"Y176+'108_111 Projection'!$H$43/12","v":-70287853.482499972},{"$f":"Z176+'108_111 Projection'!$H$43/12","v":-70330072.284999967},{"$f":"AA176+'108_111 Projection'!$H$43/12","v":-70372291.087499961},{"$f":"AB176+'108_111 Projection'!$H$43/12","v":-70414509.889999956},{"$f":"AC176+'108_111 Projection'!$H$43/12","v":-70456728.692499951},{"$f":"AD176+'108_111 Projection'!$H$43/12","v":-70498947.494999945},{"$f":"AE176+'108_111 Projection'!$H$43/12","v":-70541166.29749994},{"$f":"AF176+'108_111 Projection'!$H$43/12","v":-70583385.099999934},null,null,{"$f":"((U176/2)+SUM(V176:AF176)+(AG176/2))/12","v":-70330072.284999982},{"$f":"AG176","v":-70583385.099999934},{"$f":"AK176+'108_111 Projection'!$I$43/12","v":-70625603.902499929},{"$f":"AL176+'108_111 Projection'!$I$43/12","v":-70667822.704999924},{"$f":"AM176+'108_111 Projection'!$I$43/12","v":-70710041.507499918},{"$f":"AN176+'108_111 Projection'!$I$43/12","v":-70752260.309999913},{"$f":"AO176+'108_111 Projection'!$I$43/12","v":-70794479.112499908},{"$f":"AP176+'108_111 Projection'!$I$43/12","v":-70836697.914999902},{"$f":"AQ176+'108_111 Projection'!$I$43/12","v":-70878916.717499897},{"$f":"AR176+'108_111 Projection'!$I$43/12","v":-70921135.519999892},{"$f":"AS176+'108_111 Projection'!$I$43/12","v":-70963354.322499886},{"$f":"AT176+'108_111 Projection'!$I$43/12","v":-71005573.124999881},{"$f":"AU176+'108_111 Projection'!$I$43/12","v":-71047791.927499875},{"$f":"AV176+'108_111 Projection'!$I$43/12","v":-71090010.72999987},null,null,null,{"$f":"((AK176/2)+SUM(AL176:AV176)+(AW176/2))/12","v":-70836697.914999902}]
[162,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S175","v":-27333445.210000001},{"$f":"'Rate Base'!T175","v":-27471489.32},{"$f":"'Rate Base'!U175","v":-27636597.93},{"$f":"'Rate Base'!V175","v":-27802077.34},{"$f":"'Rate Base'!W175","v":-27962429.719999999},{"$f":"'Rate Base'!X175","v":-28133132.620000001},{"$f":"'Rate Base'!Y175","v":-28294571.489999998},{"$f":"'Rate Base'!Z175","v":-28464704.039999999},{"$f":"'Rate Base'!AA175","v":-28577611.030000001},{"$f":"'Rate Base'!AB175","v":-28743696.629999999},{"$f":"'Rate Base'!AC175","v":-28912988.93},{"$f":"'Rate Base'!AD175","v":-28795329.620000001},{"$f":"'Rate Base'!AE175","v":-28980505.75},null,{"$f":"((F177/2)+SUM(G177:Q177)+(R177/2))/12","v":-28245967.012500003},-28980505.75,{"$f":"(U177/SUM(U$177:U$179))*(V$180-V$176)","v":-29041852.297223419},{"$f":"(V177/SUM(V$177:V$179))*(W$180-W$176)","v":-29097045.017370701},-29163153.912272327,-29255636.47268999,-29316483.981546059,-29336792.958816357,-29426301.479830477,-29501830.570873652,-29569045.706676621,-29659683.851165392,-29753512.372727163,-29777825.69195566,null,null,{"$f":"((U177/2)+SUM(V177:AF177)+(AG177/2))/12","v":-29375042.028514165},{"$f":"AG177","v":-29777825.69195566},{"$f":"(AK177/SUM(AK$177:AK$179))*(AL$180-AL$176)","v":-29949542.820924859},-30104331.46785536,-30289149.27647236,-30546518.054991357,-30716862.385873493,-30775689.80291741,-31024877.335521922,-31235609.037917569,-31423469.990093425,-31675764.989070389,-31936836.354413945,-32006679.263131175,null,null,null,{"$f":"((AK177/2)+SUM(AL177:AV177)+(AW177/2))/12","v":-30880908.666132957}]
[163,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S176","v":-512951843.95999998},{"$f":"'Rate Base'!T176","v":-515825350.58999997},{"$f":"'Rate Base'!U176","v":-521532355.5},{"$f":"'Rate Base'!V176","v":-524761345.25999999},{"$f":"'Rate Base'!W176","v":-529774381.51999998},{"$f":"'Rate Base'!X176","v":-535174162.62},{"$f":"'Rate Base'!Y176","v":-536613226.92000002},{"$f":"'Rate Base'!Z176","v":-541433931.55999994},{"$f":"'Rate Base'!AA176","v":-545536052.63999999},{"$f":"'Rate Base'!AB176","v":-549027682.97000003},{"$f":"'Rate Base'!AC176","v":-553948067.87},{"$f":"'Rate Base'!AD176","v":-559712532.36000001},{"$f":"'Rate Base'!AE176","v":-560274505.97000003},null,{"$f":"((F178/2)+SUM(G178:Q178)+(R178/2))/12","v":-537496022.06458318},-560274505.97000003,{"$f":"(U178/SUM(U$177:U$179))*(V$180-V$176)","v":-561460506.88851631},-562527537.0597775,-563805607.52379036,-565593554.95631051,-566769908.06270301,-567162537.58770263,-568892988.4923178,-570353177.78423786,-571652634.98938739,-573404924.68590117,-575218893.32459259,-575688938.01728177,null,null,{"$f":"((U178/2)+SUM(V178:AF178)+(AG178/2))/12","v":-567901999.44573987},{"$f":"AG178","v":-575688938.01728177},{"$f":"(AK178/SUM(AK$177:AK$179))*(AL$180-AL$176)","v":-579008712.02087402},-582001210.95919061,-585574257.86563909,-590549918.6246593,-593843152.58865857,-594980451.65121102,-599797945.96715736,-603871981.16414285,-607503860.57574975,-612381430.93735468,-617428673.09049654,-618778932.52056372,null,null,null,{"$f":"((AK178/2)+SUM(AL178:AV178)+(AW178/2))/12","v":-597014627.55950463}]
[164,null,null,"General",null,{"$f":"'Rate Base'!S177","v":-128844639.09999999},{"$f":"'Rate Base'!T177","v":-130040675.62},{"$f":"'Rate Base'!U177","v":-127963994.47},{"$f":"'Rate Base'!V177","v":-129101889.56},{"$f":"'Rate Base'!W177","v":-130241797.78999999},{"$f":"'Rate Base'!X177","v":-128854926.39999999},{"$f":"'Rate Base'!Y177","v":-128697469.38},{"$f":"'Rate Base'!Z177","v":-129819245.66},{"$f":"'Rate Base'!AA177","v":-130773502.73999999},{"$f":"'Rate Base'!AB177","v":-131724048.41},{"$f":"'Rate Base'!AC177","v":-132823211.38},{"$f":"'Rate Base'!AD177","v":-133580532.19},{"$f":"'Rate Base'!AE177","v":-134546640.56},null,{"$f":"((F179/2)+SUM(G179:Q179)+(R179/2))/12","v":-130443077.78583331},-134546640.56,-134831451.73307163,-135087692.77811223,-135394613.91319793,-135823979.0154472,-136106473.32295349,-136200761.00338596,-136616318.65126947,-136966974.55603778,-137279031.59172544,-137699833.69755328,-138135447.64003417,-138248326.11949468,null,null,{"$f":"((U179/2)+SUM(V179:AF179)+(AG179/2))/12","v":-136378338.43687797},{"$f":"AG179","v":-138248326.11949468},{"$f":"(AK179/SUM(AK$177:AK$179))*(AL$180-AL$176)","v":-139045550.39945444},-139764181.48964259,-140622227.77356842,-141817103.55777594,-142607954.40269718,-142881070.11035115,-144037963.14978239,-145016318.83692646,-145888493.40232942,-147059813.35220429,-148271878.98889139,-148596135.88129714,null,null,null,{"$f":"((AK179/2)+SUM(AL179:AV179)+(AW179/2))/12","v":-143369565.5386683}]
[165,null,null,"Total",null,{"$f":"SUM(F176:F179)","v":-738706646.27999997},-742960363.91999996,-746798822.9000001,-751373902.52999997,-757728670.28999996,-761948712.94999993,-763433225.98000002,-769587306.32999992,-774798058.36000001,-779447786.84000003,-785678093.88999999,-792123686.75999999,-793878411.75,null,{"$f":"SUM(T176:T179)","v":-766014263.31374991},-793878411.75,{"$f":"IF($R180-$F180=0,U180+$AH180/12,U180+((G180-F180)/($R180-$F180))*$AH180)","v":-795452789.19131136},{"$f":"IF($R180-$F180=0,V180+$AH180/12,V180+((H180-G180)/($R180-$F180))*$AH180)","v":-796873471.93026042},{"$f":"IF($R180-$F180=0,W180+$AH180/12,W180+((I180-H180)/($R180-$F180))*$AH180)","v":-798566791.22676051},{"$f":"IF($R180-$F180=0,X180+$AH180/12,X180+((J180-I180)/($R180-$F180))*$AH180)","v":-800918805.12444758},{"$f":"IF($R180-$F180=0,Y180+$AH180/12,Y180+((K180-J180)/($R180-$F180))*$AH180)","v":-802480718.8497026},{"$f":"IF($R180-$F180=0,Z180+$AH180/12,Z180+((L180-K180)/($R180-$F180))*$AH180)","v":-803030163.83490491},{"$f":"IF($R180-$F180=0,AA180+$AH180/12,AA180+((M180-L180)/($R180-$F180))*$AH180)","v":-805307899.71091783},{"$f":"IF($R180-$F180=0,AB180+$AH180/12,AB180+((N180-M180)/($R180-$F180))*$AH180)","v":-807236492.80114925},{"$f":"IF($R180-$F180=0,AC180+$AH180/12,AC180+((O180-N180)/($R180-$F180))*$AH180)","v":-808957440.98028946},{"$f":"IF($R180-$F180=0,AD180+$AH180/12,AD180+((P180-O180)/($R180-$F180))*$AH180)","v":-811263389.72961986},{"$f":"IF($R180-$F180=0,AE180+$AH180/12,AE180+((Q180-P180)/($R180-$F180))*$AH180)","v":-813649019.63485384},{"$f":"IF($R180-$F180=0,AF180+$AH180/12,AF180+((R180-Q180)/($R180-$F180))*$AH180)","v":-814298474.92873204},{"$f":"-(SUM(R180,R187)-AH181)","v":-20420063.178732038},{"$f":"AG180-U180","v":-20420063.178732038},{"$f":"SUM(AJ176:AJ179)","v":-803985452.19613194},{"$f":"AG180","v":-814298474.92873204},{"$f":"IF($R180-$F180=0,AK180+$AX180/12,AK180+((G180-F180)/($R180-$F180))*$AX180)","v":-818629409.14375329},{"$f":"IF($R180-$F180=0,AL180+$AX180/12,AL180+((H180-G180)/($R180-$F180))*$AX180)","v":-822537546.62168849},{"$f":"IF($R180-$F180=0,AM180+$AX180/12,AM180+((I180-H180)/($R180-$F180))*$AX180)","v":-827195676.42317975},{"$f":"IF($R180-$F180=0,AN180+$AX180/12,AN180+((J180-I180)/($R180-$F180))*$AX180)","v":-833665800.54742646},{"$f":"IF($R180-$F180=0,AO180+$AX180/12,AO180+((K180-J180)/($R180-$F180))*$AX180)","v":-837962448.48972929},{"$f":"IF($R180-$F180=0,AP180+$AX180/12,AP180+((L180-K180)/($R180-$F180))*$AX180)","v":-839473909.47947943},{"$f":"IF($R180-$F180=0,AQ180+$AX180/12,AQ180+((M180-L180)/($R180-$F180))*$AX180)","v":-845739703.16996157},{"$f":"IF($R180-$F180=0,AR180+$AX180/12,AR180+((N180-M180)/($R180-$F180))*$AX180)","v":-851045044.55898678},{"$f":"IF($R180-$F180=0,AS180+$AX180/12,AS180+((O180-N180)/($R180-$F180))*$AX180)","v":-855779178.29067254},{"$f":"IF($R180-$F180=0,AT180+$AX180/12,AT180+((P180-O180)/($R180-$F180))*$AX180)","v":-862122582.4036293},{"$f":"IF($R180-$F180=0,AU180+$AX180/12,AU180+((Q180-P180)/($R180-$F180))*$AX180)","v":-868685180.3613019},{"$f":"IF($R180-$F180=0,AV180+$AX180/12,AV180+((R180-Q180)/($R180-$F180))*$AX180)","v":-870471758.39499199},{"$f":"-(SUM(AK180,AK187)-AX181)","v":-56173283.466260195},{"$f":"+AW180-AK180+AW187","v":-62399073.716259956},null,{"$f":"SUM(BA176:BA179)","v":-842101799.67930579}]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$H$20","v":-820524265.17873204},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$I$20","v":-876697548.64499223}]
[167,"111","Accum Prov for Amortization of Gas Plant in Service"]
[168,null,null,"Production",null,{"$f":"'Rate Base'!S181","v":-6150276.6600000001},{"$f":"'Rate Base'!T181","v":-6150276.6600000001},{"$f":"'Rate Base'!U181","v":-6150276.6600000001},{"$f":"'Rate Base'!V181","v":-6150276.6600000001},{"$f":"'Rate Base'!W181","v":-6150276.6600000001},{"$f":"'Rate Base'!X181","v":-6150276.6600000001},{"$f":"'Rate Base'!Y181","v":-6150276.6600000001},{"$f":"'Rate Base'!Z181","v":-6150276.6600000001},{"$f":"'Rate Base'!AA181","v":-6150276.6600000001},{"$f":"'Rate Base'!AB181","v":-6150276.6600000001},{"$f":"'Rate Base'!AC181","v":-6150276.6600000001},{"$f":"'Rate Base'!AD181","v":-6150276.6600000001},{"$f":"'Rate Base'!AE181","v":-6150276.6600000001},null,{"$f":"((F183/2)+SUM(G183:Q183)+(R183/2))/12","v":-6150276.6599999992},{"$f":"+R183","v":-6150276.6600000001},{"$f":"(U183/U187)*V187","v":-6150276.6600000001},{"$f":"(V183/V187)*W187","v":-6150276.6600000001},{"$f":"(W183/W187)*X187","v":-6150276.6600000001},{"$f":"(X183/X187)*Y187","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,null,{"$f":"((U183/2)+SUM(V183:AF183)+(AG183/2))/12","v":-6150276.6599999992},{"$f":"AG183","v":-6150276.6600000001},{"$f":"(AK183/AK187)*AL187","v":-6150276.6600000001},{"$f":"(AL183/AL187)*AM187","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"+AW180+AW187","v":-876697548.64499199},null,{"$f":"((AK183/2)+SUM(AL183:AV183)+(AW183/2))/12","v":-6150276.6599999992}]
[169,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S182","v":-10883.08},{"$f":"'Rate Base'!T182","v":-10883.08},{"$f":"'Rate Base'!U182","v":-10883.08},{"$f":"'Rate Base'!V182","v":-10883.08},{"$f":"'Rate Base'!W182","v":-10883.08},{"$f":"'Rate Base'!X182","v":-10883.08},{"$f":"'Rate Base'!Y182","v":-10883.08},{"$f":"'Rate Base'!Z182","v":-10883.08},{"$f":"'Rate Base'!AA182","v":-10883.08},{"$f":"'Rate Base'!AB182","v":-10883.08},{"$f":"'Rate Base'!AC182","v":-10883.08},{"$f":"'Rate Base'!AD182","v":-10883.08},{"$f":"'Rate Base'!AE182","v":-10883.08},null,{"$f":"((F184/2)+SUM(G184:Q184)+(R184/2))/12","v":-10883.08},{"$f":"+R184","v":-10883.08},{"$f":"(U184/U187)*V187","v":-10883.08},{"$f":"(V184/V187)*W187","v":-10883.08},{"$f":"(W184/W187)*X187","v":-10883.08},{"$f":"(X184/X187)*Y187","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,{"$f":"((U184/2)+SUM(V184:AF184)+(AG184/2))/12","v":-10883.08},{"$f":"AG184","v":-10883.08},{"$f":"(AK184/AK187)*AL187","v":-10883.08},{"$f":"(AL184/AL187)*AM187","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,null,{"$f":"((AK184/2)+SUM(AL184:AV184)+(AW184/2))/12","v":-10883.08}]
[170,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S183","v":-58742.880000000005},{"$f":"'Rate Base'!T183","v":-58742.89},{"$f":"'Rate Base'!U183","v":-58742.89},{"$f":"'Rate Base'!V183","v":-58742.89},{"$f":"'Rate Base'!W183","v":-58742.89},{"$f":"'Rate Base'!X183","v":-58742.89},{"$f":"'Rate Base'!Y183","v":-58742.89},{"$f":"'Rate Base'!Z183","v":-58742.89},{"$f":"'Rate Base'!AA183","v":-58742.89},{"$f":"'Rate Base'!AB183","v":-58742.89},{"$f":"'Rate Base'!AC183","v":-58742.89},{"$f":"'Rate Base'!AD183","v":-58742.89},{"$f":"'Rate Base'!AE183","v":-58742.89},null,{"$f":"((F185/2)+SUM(G185:Q185)+(R185/2))/12","v":-58742.88958333333},{"$f":"+R185","v":-58742.89},{"$f":"(U185/U187)*V187","v":-58742.89},{"$f":"(V185/V187)*W187","v":-58742.89},{"$f":"(W185/W187)*X187","v":-58742.89},{"$f":"(X185/X187)*Y187","v":-58742.89},-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,null,{"$f":"((U185/2)+SUM(V185:AF185)+(AG185/2))/12","v":-58742.889999999992},{"$f":"AG185","v":-58742.89},{"$f":"(AK185/AK187)*AL187","v":-58742.89},{"$f":"(AL185/AL187)*AM187","v":-58742.89},-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,null,null,{"$f":"((AK185/2)+SUM(AL185:AV185)+(AW185/2))/12","v":-58742.889999999992}]
[171,null,null,"General",null,{"$f":"'Rate Base'!S184","v":0},{"$f":"'Rate Base'!T184","v":0},{"$f":"'Rate Base'!U184","v":0},{"$f":"'Rate Base'!V184","v":0},{"$f":"'Rate Base'!W184","v":0},{"$f":"'Rate Base'!X184","v":0},{"$f":"'Rate Base'!Y184","v":-5887.62},{"$f":"'Rate Base'!Z184","v":-5887.62},{"$f":"'Rate Base'!AA184","v":-5887.62},{"$f":"'Rate Base'!AB184","v":-5887.62},{"$f":"'Rate Base'!AC184","v":-5887.62},{"$f":"'Rate Base'!AD184","v":-5887.62},{"$f":"'Rate Base'!AE184","v":-5887.62},null,{"$f":"((F186/2)+SUM(G186:Q186)+(R186/2))/12","v":-3189.1275000000001},{"$f":"+R186","v":-5887.62},{"$f":"(U186/U187)*V187","v":-5887.62},{"$f":"(V186/V187)*W187","v":-5887.62},{"$f":"(W186/W187)*X187","v":-5887.62},{"$f":"(X186/X187)*Y187","v":-5887.62},{"$f":"(Y186/Y187)*Z187","v":-5887.62},{"$f":"(Z186/Z187)*AA187","v":-5887.62},{"$f":"(AA186/AA187)*AB187","v":-5887.62},{"$f":"(AB186/AB187)*AC187","v":-5887.62},{"$f":"(AC186/AC187)*AD187","v":-5887.62},{"$f":"(AD186/AD187)*AE187","v":-5887.62},{"$f":"(AE186/AE187)*AF187","v":-5887.62},{"$f":"(AF186/AF187)*AG187","v":-5887.62},null,null,{"$f":"((U186/2)+SUM(V186:AF186)+(AG186/2))/12","v":-5887.6200000000017},{"$f":"AG186","v":-5887.62},{"$f":"(AK186/AK187)*AL187","v":-5887.62},{"$f":"(AL186/AL187)*AM187","v":-5887.62},{"$f":"(AM186/AM187)*AN187","v":-5887.62},{"$f":"(AN186/AN187)*AO187","v":-5887.62},{"$f":"(AO186/AO187)*AP187","v":-5887.62},{"$f":"(AP186/AP187)*AQ187","v":-5887.62},{"$f":"(AQ186/AQ187)*AR187","v":-5887.62},{"$f":"(AR186/AR187)*AS187","v":-5887.62},{"$f":"(AS186/AS187)*AT187","v":-5887.62},{"$f":"(AT186/AT187)*AU187","v":-5887.62},{"$f":"(AU186/AU187)*AV187","v":-5887.62},{"$f":"(AV186/AV187)*AW187","v":-5887.62},null,null,null,{"$f":"((AK186/2)+SUM(AL186:AV186)+(AW186/2))/12","v":-5887.6200000000017}]
[172,null,null,"Total",null,{"$f":"SUM(F183:F186)","v":-6219902.6200000001},-6219902.6299999999,-6219902.6299999999,-6219902.6299999999,-6219902.6299999999,-6219902.6299999999,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,null,{"$f":"SUM(T183:T186)","v":-6223091.7570833331},{"$f":"+R187","v":-6225790.25},{"$f":"IF($R187-$F187=0,U187+$AH187/12,U187+((G187-F187)/($R187-$F187))*$AH187)","v":-6225790.25},-6225790.25,-6225790.25,{"$f":"IF($R187-$F187=0,X187+$AH187/12,X187+((J187-I187)/($R187-$F187))*$AH187)","v":-6225790.25},{"$f":"IF($R187-$I187=0,Y187+$AH187/12,Y187+((K187-J187)/($R187-$I187))*$AH187)","v":-6225790.25},-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,0,{"$f":"+AG187-U187","v":0},{"$f":"SUM(AJ183:AJ186)","v":-6225790.2499999991},{"$f":"AG187","v":-6225790.25},{"$f":"IF($R187-$F187=0,AK187+$AX187/12,AK187+((G187-F187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AL187+$AX187/12,AL187+((H187-G187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AM187+$AX187/12,AM187+((I187-H187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AN187+$AX187/12,AN187+((J187-I187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AO187+$AX187/12,AO187+((K187-J187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AP187+$AX187/12,AP187+((L187-K187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AQ187+$AX187/12,AQ187+((M187-L187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AR187+$AX187/12,AR187+((N187-M187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AS187+$AX187/12,AS187+((O187-N187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AT187+$AX187/12,AT187+((P187-O187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AU187+$AX187/12,AU187+((Q187-P187)/($R187-$F187))*$AX187)","v":-6225790.25},{"$f":"IF($R187-$F187=0,AV187+$AX187/12,AV187+((R187-Q187)/($R187-$F187))*$AX187)","v":-6225790.25},0,{"$f":"+AW187-AK187","v":0},null,{"$f":"SUM(BA183:BA186)","v":-6225790.2499999991}]
[173]
[174,"254","Other Regulatory Liabilities"]
[175,null,null,"Production",null,{"$f":"'Rate Base'!S188","v":0},{"$f":"'Rate Base'!T188","v":0},{"$f":"'Rate Base'!U188","v":0},{"$f":"'Rate Base'!V188","v":0},{"$f":"'Rate Base'!W188","v":0},{"$f":"'Rate Base'!X188","v":0},{"$f":"'Rate Base'!Y188","v":0},{"$f":"'Rate Base'!Z188","v":0},{"$f":"'Rate Base'!AA188","v":0},{"$f":"'Rate Base'!AB188","v":0},{"$f":"'Rate Base'!AC188","v":0},{"$f":"'Rate Base'!AD188","v":0},{"$f":"'Rate Base'!AE188","v":0},null,{"$f":"((F190/2)+SUM(G190:Q190)+(R190/2))/12","v":0},{"$f":"+R190","v":0},{"$f":"(U190/U194)*V194","v":0},{"$f":"(V190/V194)*W194","v":0},{"$f":"(W190/W194)*X194","v":0},{"$f":"(X190/X194)*Y194","v":0},{"$f":"(Y190/Y194)*Z194","v":0},{"$f":"(Z190/Z194)*AA194","v":0},{"$f":"(AA190/AA194)*AB194","v":0},{"$f":"(AB190/AB194)*AC194","v":0},{"$f":"(AC190/AC194)*AD194","v":0},{"$f":"(AD190/AD194)*AE194","v":0},{"$f":"(AE190/AE194)*AF194","v":0},{"$f":"(AF190/AF194)*AG194","v":0},null,null,{"$f":"((U190/2)+SUM(V190:AF190)+(AG190/2))/12","v":0},{"$f":"AG190","v":0},{"$f":"(AK190/AK194)*AL194","v":0},{"$f":"(AL190/AL194)*AM194","v":0},{"$f":"(AM190/AM194)*AN194","v":0},{"$f":"(AN190/AN194)*AO194","v":0},{"$f":"(AO190/AO194)*AP194","v":0},{"$f":"(AP190/AP194)*AQ194","v":0},{"$f":"(AQ190/AQ194)*AR194","v":0},{"$f":"(AR190/AR194)*AS194","v":0},{"$f":"(AS190/AS194)*AT194","v":0},{"$f":"(AT190/AT194)*AU194","v":0},{"$f":"(AU190/AU194)*AV194","v":0},{"$f":"(AV190/AV194)*AW194","v":0},null,null,null,{"$f":"((AK190/2)+SUM(AL190:AV190)+(AW190/2))/12","v":0}]
[176,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S189","v":-6315729.0099999998},{"$f":"'Rate Base'!T189","v":-6315729.0099999998},{"$f":"'Rate Base'!U189","v":-6315729.0099999998},{"$f":"'Rate Base'!V189","v":-6315729.0099999998},{"$f":"'Rate Base'!W189","v":-6315729.0099999998},{"$f":"'Rate Base'!X189","v":-6315729.0099999998},{"$f":"'Rate Base'!Y189","v":-6315729.0099999998},{"$f":"'Rate Base'!Z189","v":-6377150.9299999997},{"$f":"'Rate Base'!AA189","v":-6377150.9299999997},{"$f":"'Rate Base'!AB189","v":-6376509.1699999999},{"$f":"'Rate Base'!AC189","v":-6376371.2800000003},{"$f":"'Rate Base'!AD189","v":-6376334.8200000003},{"$f":"'Rate Base'!AE189","v":-5434897.29},null,{"$f":"((F191/2)+SUM(G191:Q191)+(R191/2))/12","v":-6304433.6949999994},{"$f":"+R191","v":-5434897.29},{"$f":"(U191/U194)*V194","v":-5434897.2896062676},{"$f":"(V191/V194)*W194","v":-5434897.2896062676},{"$f":"(W191/W194)*X194","v":-5427294.9999326663},{"$f":"(X191/X194)*Y194","v":-5427294.7647168711},{"$f":"(Y191/Y194)*Z194","v":-5427295.1958933324},{"$f":"(Z191/Z194)*AA194","v":-5431603.0113617526},{"$f":"(AA191/AA194)*AB194","v":-5433293.7708083466},{"$f":"(AB191/AB194)*AC194","v":-5401618.3755211178},{"$f":"(AC191/AC194)*AD194","v":-5401951.5013678297},{"$f":"(AD191/AD194)*AE194","v":-5403656.8078522282},{"$f":"(AE191/AE194)*AF194","v":-5405495.282463965},{"$f":"(AF191/AF194)*AG194","v":-5512102.9173904182},null,null,{"$f":"((U191/2)+SUM(V191:AF191)+(AG191/2))/12","v":-5425233.1994021554},{"$f":"AG191","v":-5512102.9173904182},{"$f":"(AK191/AK194)*AL194","v":-5512102.9169657417},{"$f":"(AL191/AL194)*AM194","v":-5512102.9169657417},{"$f":"(AM191/AM194)*AN194","v":-5503903.1526651662},{"$f":"(AN191/AN194)*AO194","v":-5503902.8989634318},{"$f":"(AO191/AO194)*AP194","v":-5503903.3640266554},{"$f":"(AP191/AP194)*AQ194","v":-5508549.736765394},{"$f":"(AQ191/AQ194)*AR194","v":-5510373.3753724815},{"$f":"(AR191/AR194)*AS194","v":-5476208.5662644152},{"$f":"(AS191/AS194)*AT194","v":-5476567.8729394749},{"$f":"(AT191/AT194)*AU194","v":-5478407.201856507},{"$f":"(AU191/AU194)*AV194","v":-5480390.1647711117},{"$f":"(AV191/AV194)*AW194","v":-5595376.2435144866},null,null,null,{"$f":"((AK191/2)+SUM(AL191:AV191)+(AW191/2))/12","v":-5501679.3123340486}]
[177,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S190","v":-188074206.56999999},{"$f":"'Rate Base'!T190","v":-188074206.56999999},{"$f":"'Rate Base'!U190","v":-188074206.56999999},{"$f":"'Rate Base'!V190","v":-190128957.88999999},{"$f":"'Rate Base'!W190","v":-190128957.88999999},{"$f":"'Rate Base'!X190","v":-190128957.88999999},{"$f":"'Rate Base'!Y190","v":-189034810.75999999},{"$f":"'Rate Base'!Z190","v":-191020786.66},{"$f":"'Rate Base'!AA190","v":-191020786.66},{"$f":"'Rate Base'!AB190","v":-191329596.44},{"$f":"'Rate Base'!AC190","v":-191241103.78999999},{"$f":"'Rate Base'!AD190","v":-191186815.41},{"$f":"'Rate Base'!AE190","v":-165456864.34},null,{"$f":"((F192/2)+SUM(G192:Q192)+(R192/2))/12","v":-189011226.83208334},{"$f":"+R192","v":-165456864.34},{"$f":"(U192/U194)*V194","v":-165456864.32801342},{"$f":"(V192/V194)*W194","v":-165456864.32801342},{"$f":"(W192/W194)*X194","v":-165225424.62564537},{"$f":"(X192/X194)*Y194","v":-165225417.464872},{"$f":"(Y192/Y194)*Z194","v":-165225430.59135836},{"$f":"(Z192/Z194)*AA194","v":-165356575.22970721},{"$f":"(AA192/AA194)*AB194","v":-165408047.7307426},{"$f":"(AB192/AB194)*AC194","v":-164443740.34804416},{"$f":"(AC192/AC194)*AD194","v":-164453881.83832198},{"$f":"(AD192/AD194)*AE194","v":-164505797.2009483},{"$f":"(AE192/AE194)*AF194","v":-164561766.65689117},{"$f":"(AF192/AF194)*AG194","v":-167807267.73049733},null,null,{"$f":"((U192/2)+SUM(V192:AF192)+(AG192/2))/12","v":-165162656.36481723},{"$f":"AG192","v":-167807267.73049733},{"$f":"(AK192/AK194)*AL194","v":-167807267.71756876},{"$f":"(AL192/AL194)*AM194","v":-167807267.71756876},{"$f":"(AM192/AM194)*AN194","v":-167557638.84380946},{"$f":"(AN192/AN194)*AO194","v":-167557631.1202608},{"$f":"(AO192/AO194)*AP194","v":-167557645.27837616},{"$f":"(AP192/AP194)*AQ194","v":-167699096.75811636},{"$f":"(AQ192/AQ194)*AR194","v":-167754614.55532905},{"$f":"(AR192/AR194)*AS194","v":-166714520.90053335},{"$f":"(AS192/AS194)*AT194","v":-166725459.42478129},{"$f":"(AT192/AT194)*AU194","v":-166781454.88869962},{"$f":"(AU192/AU194)*AV194","v":-166841823.0628244},{"$f":"(AV192/AV194)*AW194","v":-170342392.62586597},null,null,null,{"$f":"((AK192/2)+SUM(AL192:AV192)+(AW192/2))/12","v":-167489937.5371708}]
[178,null,null,"General",null,{"$f":"'Rate Base'!S191","v":-243070289},{"$f":"'Rate Base'!T191","v":-243070289.09999999},{"$f":"'Rate Base'!U191","v":-243070289.09999999},{"$f":"'Rate Base'!V191","v":-242946363.83000001},{"$f":"'Rate Base'!W191","v":-242946423.56999999},{"$f":"'Rate Base'!X191","v":-242946314.06},{"$f":"'Rate Base'!Y191","v":-242946364.19},{"$f":"'Rate Base'!Z191","v":-240469548.06},{"$f":"'Rate Base'!AA191","v":-248514450.44999999},{"$f":"'Rate Base'!AB191","v":-248121675.28},{"$f":"'Rate Base'!AC191","v":-247777192.86000001},{"$f":"'Rate Base'!AD191","v":-247364582.75999999},{"$f":"'Rate Base'!AE191","v":-246959813.06},null,{"$f":"((F193/2)+SUM(G193:Q193)+(R193/2))/12","v":-244599045.35750005},{"$f":"+R193","v":-246959813.06},{"$f":"(U193/U194)*V194","v":-246959813.04210895},{"$f":"(V193/V194)*W194","v":-246959813.04210895},{"$f":"(W193/W194)*X194","v":-246614367.68473762},{"$f":"(X193/X194)*Y194","v":-246614356.99661499},{"$f":"(Y193/Y194)*Z194","v":-246614376.58912107},{"$f":"(Z193/Z194)*AA194","v":-246810122.20233357},{"$f":"(AA193/AA194)*AB194","v":-246886949.71435091},{"$f":"(AB193/AB194)*AC194","v":-245447630.94136715},{"$f":"(AC193/AC194)*AD194","v":-245462768.06216991},{"$f":"(AD193/AD194)*AE194","v":-245540256.58644652},{"$f":"(AE193/AE194)*AF194","v":-245623796.22338969},{"$f":"(AF193/AF194)*AG194","v":-250468009.4968673},null,null,{"$f":"((U193/2)+SUM(V193:AF193)+(AG193/2))/12","v":-246520680.19693193},{"$f":"AG193","v":-250468009.4968673},{"$f":"(AK193/AK194)*AL194","v":-250468009.47757018},{"$f":"(AL193/AL194)*AM194","v":-250468009.47757018},{"$f":"(AM193/AM194)*AN194","v":-250095415.08419827},{"$f":"(AN193/AN194)*AO194","v":-250095403.55608106},{"$f":"(AO193/AO194)*AP194","v":-250095424.68838969},{"$f":"(AP193/AP194)*AQ194","v":-250306554.22437507},{"$f":"(AQ193/AQ194)*AR194","v":-250389419.71850759},{"$f":"(AR193/AR194)*AS194","v":-248836982.86085379},{"$f":"(AS193/AS194)*AT194","v":-248853309.62924868},{"$f":"(AT193/AT194)*AU194","v":-248936888.08552271},{"$f":"(AU193/AU194)*AV194","v":-249026993.21990985},{"$f":"(AV193/AV194)*AW194","v":-254251920.02086625},null,null,null,{"$f":"((AK193/2)+SUM(AL193:AV193)+(AW193/2))/12","v":-249994364.56509113}]
[179,null,null,"Total",null,{"$f":"SUM(F190:F193)","v":-437460224.57999998},-437460224.67999995,-437460224.67999995,-439391050.73000002,-439391110.46999997,-439391000.95999998,-438296903.95999998,-437867485.64999998,-445912388.03999996,-445827780.88999999,-445394667.93000001,-444927732.99000001,-417851574.69,null,{"$f":"SUM(T190:T193)","v":-439914705.88458335},{"$f":"+R194","v":-417851574.69},{"$f":"IF($R194-$F194=0,U194+$AH194/12,U194+((G194-F194)/($R194-$F194))*$AH194)","v":-417851574.65972865},-417851574.65972865,-417267087.31031567,{"$f":"IF($R194-$F194=0,X194+$AH194/12,X194+((J194-I194)/($R194-$F194))*$AH194)","v":-417267069.22620386},{"$f":"IF($R194-$F194=0,Y194+$AH194/12,Y194+((K194-J194)/($R194-$F194))*$AH194)","v":-417267102.37637275},-417598300.44340253,-417728291.21590185,-415292989.66493243,-415318601.4018597,-415449710.59524703,-415591058.16274482,-423787380.14475507,{"$f":"-'108_111 Projection'!H18","v":-5935805.4547549793},{"$f":"+AG194-U194","v":-5935805.4547550678},{"$f":"SUM(AJ190:AJ193)","v":-417108569.76115131},{"$f":"AG194","v":-423787380.14475507},{"$f":"IF($R194-$F194=0,AK194+$AX194/12,AK194+((G194-F194)/($R194-$F194))*$AX194)","v":-423787380.11210465},{"$f":"IF($R194-$F194=0,AL194+$AX194/12,AL194+((H194-G194)/($R194-$F194))*$AX194)","v":-423787380.11210465},{"$f":"IF($R194-$F194=0,AM194+$AX194/12,AM194+((I194-H194)/($R194-$F194))*$AX194)","v":-423156957.08067286},{"$f":"IF($R194-$F194=0,AN194+$AX194/12,AN194+((J194-I194)/($R194-$F194))*$AX194)","v":-423156937.57530528},{"$f":"IF($R194-$F194=0,AO194+$AX194/12,AO194+((K194-J194)/($R194-$F194))*$AX194)","v":-423156973.33079249},{"$f":"IF($R194-$F194=0,AP194+$AX194/12,AP194+((L194-K194)/($R194-$F194))*$AX194)","v":-423514200.71925682},{"$f":"IF($R194-$F194=0,AQ194+$AX194/12,AQ194+((M194-L194)/($R194-$F194))*$AX194)","v":-423654407.64920914},{"$f":"IF($R194-$F194=0,AR194+$AX194/12,AR194+((N194-M194)/($R194-$F194))*$AX194)","v":-421027712.32765156},{"$f":"IF($R194-$F194=0,AS194+$AX194/12,AS194+((O194-N194)/($R194-$F194))*$AX194)","v":-421055336.92696947},{"$f":"IF($R194-$F194=0,AT194+$AX194/12,AT194+((P194-O194)/($R194-$F194))*$AX194)","v":-421196750.17607886},{"$f":"IF($R194-$F194=0,AU194+$AX194/12,AU194+((Q194-P194)/($R194-$F194))*$AX194)","v":-421349206.44750535},{"$f":"IF($R194-$F194=0,AV194+$AX194/12,AV194+((R194-Q194)/($R194-$F194))*$AX194)","v":-430189688.89024669},{"$f":"-'108_111 Projection'!I18","v":-6402308.7454916621},null,null,{"$f":"SUM(BA190:BA193)","v":-422985981.41459596}]
[180]
[181]
[182,"System Net Utility Plant"]
[183,null,null,"Production",null,{"$f":"F158+F169+F176+F183+F190","v":4241141.3299999945},{"$f":"G158+G169+G176+G183+G190","v":4195010.9499999993},4151984.3399999253,4109268.9699999951,4067798.0799999945,4031368.0299999975,3989901.1500000022,3948434.270000007,3906967.3899999969,3865500.5100000016,3824033.6300000064,3782566.7499999963,3741099.870000001,null,{"$f":"T158+T169+T176+T183+T190","v":3988662.8891666504},{"$f":"H158+H169+H176+H183","v":4151984.3399999253},5676308.2099999972,5597033.3400000064,5528346.9600000028,{"$f":"Y158+Y169+Y176+Y183+Y190","v":3572224.6600000225},3530005.8575000279,3487787.0550000332,3445568.2525000386,3403349.450000044,3361130.6475000493,3318911.8450000547,3276693.0425000601,3234474.2400000654,null,{"$f":"+AG198-U198","v":-917510.09999985993},{"$f":"AJ158+AJ169+AJ176+AJ183","v":3487787.0550000193},{"$f":"AG198","v":3234474.2400000654},{"$f":"AL158+AL169+AL176+AL183+AL190","v":3192255.4375000708},{"$f":"AM158+AM169+AM176+AM183+AM190","v":3150036.6350000761},3107817.8325000815,3065599.0300000869,3023380.2275000922,2981161.4250000976,2938942.622500103,2896723.8200001083,2854505.0175001137,2812286.2150001191,2770067.4125001244,2727848.6100001298,null,{"$f":"+AW198-AK198","v":-506625.62999993563},null,{"$f":"BA158+BA169+BA176+BA183","v":2981161.4250000985}]
[184,null,null,"Distribution - Wyoming",null,{"$f":"F159+F170+F177+F184+F191","v":49106108.993999988},{"$f":"G159+G170+G177+G184+G191","v":48237646.670000002},49033703.410000011,49580125.160000004,49778428.240000002,49714135.470000006,49977066.050000004,50344827.080000013,50757598.449999996,55963402.420000017,55538462.860000007,56372553.260000013,58074091.940000005,null,{"$f":"T159+T170+T177+T184+T191","v":51574004.128083341},{"$f":"H159+H170+H177+H184","v":55349432.420000009},43487725.774000011,43630905.683999993,44745779.453999996,{"$f":"Y159+Y170+Y177+Y184+Y191","v":58295387.904021077},58737334.755858198,58482404.412540451,59202948.55984538,59495816.277443536,60775012.623830147,62899780.268100999,64038121.221053109,64793601.574053213,null,{"$f":"+AG199-U199","v":9444169.1540532038},{"$f":"AJ159+AJ170+AJ177+AJ184","v":65029941.307682857},64793601.574053213,{"$f":"AL159+AL170+AL177+AL184+AL191","v":64621146.551835209},{"$f":"AM159+AM170+AM177+AM184+AM191","v":65098121.264235735},65922677.099811152,65910923.568647332,66304005.573097207,66158493.347603507,66556063.060179904,66712697.810153149,67699076.918801218,68751790.495680094,69593301.57352899,70068432.51950784,null,{"$f":"+AW199-AK199","v":5274830.9454546273},null,{"$f":"BA159+BA170+BA177+BA184","v":72231622.171530217}]
[185,null,null,"Distribution - Utah",null,{"$f":"F185+F178+F171+F165+F160+F192","v":1769234787.8580003},{"$f":"G185+G178+G171+G165+G160+G192","v":1758785813.4580004},1760221866.22,1772598424.6879997,1771848862.0479999,1786527823.9200001,1794474335.7400002,1804084901.9300001,1814579538.3199999,1856014085.1099999,1894217709.6100001,1899736003.01,1930001040.7,null,{"$f":"T185+T178+T171+T165+T160+T192","v":1813558939.8610835},{"$f":"H185+H178+H171+H165+H160","v":1948296072.79},1479581897.3959992,1490976023.5959995,1497778770.9860001,{"$f":"Y185+Y178+Y171+Y165+Y160+Y192","v":1895111781.7055187},1909668895.7013948,1901749085.365829,1925560710.7292244,1935238563.7750423,1976829218.2646,2015202344.2233682,2052064505.6821063,2073226253.608757,null,{"$f":"+AG200-U200","v":124930180.81875706},{"$f":"AJ185+AJ178+AJ171+AJ165+AJ160","v":2098768020.8701034},2073226253.608757,{"$f":"AL185+AL178+AL171+AL165+AL160+AL192","v":2070080861.9321203},{"$f":"AM185+AM178+AM171+AM165+AM160+AM192","v":2087157249.4330239},2116022420.5659273,2118219731.6152024,2133124606.1971583,2129604337.3556075,2144996636.5101578,2152254749.8661819,2186134034.3531055,2208877760.5004716,2238847130.7859159,2253121043.2625217,null,{"$f":"+AW200-AK200","v":179894789.65376472},null,{"$f":"BA185+BA178+BA171+BA165+BA160","v":2313197701.4997129}]
[186,null,null,"General",null,{"$f":"F186+F179+F172+F161+F193","v":-102750696.31999996},{"$f":"G186+G179+G172+G161+G193","v":-107554433.24999997},-110034117.73999998,-111005141.65000001,-111676571.48999996,-111496718.48999996,-111961102.75999996,-109772024.27999997,-118192284.43999998,-116403646.77,-116105677.43000005,-115920235.35000002,-116020666.51000004,null,{"$f":"T186+T179+T172+T161+T193","v":-112458969.58874996},{"$f":"H186+H179+H172+H161","v":133036171.36000001},107652829.25000003,107117775.67000005,108485992.55999999,{"$f":"Y186+Y179+Y172+Y161+Y193","v":-118387799.07252851},-106292102.99536592,-106356269.73691678,-106651925.05065447,-105420619.04700047,-105741284.08765754,-101342163.46750778,-103906767.0489969,-107380877.24615782,null,{"$f":"+AG201-U201","v":-240417048.60615784},{"$f":"AJ186+AJ179+AJ172+AJ161","v":136326563.77946728},-107380877.24615782,{"$f":"AL186+AL179+AL172+AL161+AL193","v":-107814710.07065752},{"$f":"AM186+AM179+AM172+AM161+AM193","v":-110883497.46148255},-111368975.10968447,-112112335.68630674,-116482463.15502983,-117454255.78749359,-118571633.10836622,-118016780.74105829,-118905282.07485613,-110101783.33446231,-109244146.33021417,-113377651.15791488,null,{"$f":"+AW201-AK201","v":-5996773.9117570519},null,{"$f":"BA186+BA179+BA172+BA161","v":136549770.64328709}]
[187]
[188]
[189,null,"System Net Utility Plant",null,null,{"$f":"SUM(F198:F201)","v":1719831341.8620002},1703664037.8280005,1703373436.23,1715282677.1679997,1714018516.8779998,1728776608.9300001,1736480200.1800003,1748606139.0000002,1751051819.7199998,1799439341.27,1837474528.6700001,1843970887.6700001,1875795566,null,{"$f":"SUM(T198:T201)","v":1756662637.2895837},{"$f":"SUM(H198:H201)","v":1703373436.23},1706649941.4599993,1718519854.0399997,1728329794.71,{"$f":"SUM(Y198:Y201)","v":1838591595.1970112},{"$f":"SUM(M198:M201)","v":1748606139.0000002},{"$f":"SUM(N198:N201)","v":1751051819.7199998},{"$f":"SUM(AB198:AB201)","v":1881557302.4909155},1892717110.4554853,1935224077.4482727,1980078872.8689613,2015472552.8966625,2033873452.1766524,null,{"$f":"+AG204-U204","v":330500015.94665241},{"$f":"SUM(AJ198:AJ201)","v":2303612313.0122533},2033873452.1766524,{"$f":"SUM(X198:X201)","v":1656538889.96},{"$f":"SUM(Y198:Y201)","v":1838591595.1970112},{"$f":"SUM(Z198:Z201)","v":1865644133.3193872},{"$f":"SUM(AO198:AO201)","v":2075083918.5275433},{"$f":"SUM(AB198:AB201)","v":1881557302.4909155},{"$f":"SUM(AC198:AC201)","v":1892717110.4554853},{"$f":"SUM(AR198:AR201)","v":2095920009.0844715},2103847390.7552767,2137782334.2145507,2170340053.8766894,2201966353.441731,2212539673.2341146,null,{"$f":"+AW204-AK204","v":178666221.05746222},null,{"$f":"SUM(BA198:BA201)","v":2524960255.7395306}]
[190]
[191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[192,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI206:AI207)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY206:AY207)","v":-13150989.435561255}]
[194,154,"Plant Materials & Operating Supplies"]
[195,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S208","v":821279.85365963727},{"$f":"'Rate Base'!T208","v":940669.13415497774},{"$f":"'Rate Base'!U208","v":1088701.6720595551},{"$f":"'Rate Base'!V208","v":1082495.802008742},{"$f":"'Rate Base'!W208","v":1073923.1362606117},{"$f":"'Rate Base'!X208","v":868774.17844967125},{"$f":"'Rate Base'!Y208","v":798056.03294337832},{"$f":"'Rate Base'!Z208","v":772283.50314378412},{"$f":"'Rate Base'!AA208","v":773731.83545807516},{"$f":"'Rate Base'!AB208","v":779082.98180964275},{"$f":"'Rate Base'!AC208","v":801352.07916090079},{"$f":"'Rate Base'!AD208","v":796444.73476145475},{"$f":"'Rate Base'!AE208","v":779777.36648260348},null,{"$f":"((F210/2)+SUM(G210:Q210)+(R210/2))/12","v":881336.97502349305},{"$f":"+R210","v":779777.36648260348},{"$f":"G210","v":940669.13415497774},1088701.6720595551,1082495.802008742,{"$f":"J210","v":1073923.1362606117},{"$f":"K210","v":868774.17844967125},798056.03294337832,772283.50314378412,773731.83545807516,779082.98180964275,801352.07916090079,796444.73476145475,779777.36648260348,null,null,{"$f":"((U210/2)+SUM(V210:AF210)+(AG210/2))/12","v":879607.70472445001},{"$f":"AG210","v":779777.36648260348},{"$f":"V210","v":940669.13415497774},{"$f":"W210","v":1088701.6720595551},1082495.802008742,1073923.1362606117,868774.17844967125,798056.03294337832,772283.50314378412,773731.83545807516,779082.98180964275,801352.07916090079,796444.73476145475,779777.36648260348,null,null,null,{"$f":"((AK210/2)+SUM(AL210:AV210)+(AW210/2))/12","v":879607.70472445001}]
[196,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S209","v":24356951.826340362},{"$f":"'Rate Base'!T209","v":26529101.485845022},{"$f":"'Rate Base'!U209","v":30703970.287940446},{"$f":"'Rate Base'!V209","v":30528950.027991254},{"$f":"'Rate Base'!W209","v":30287180.513739385},{"$f":"'Rate Base'!X209","v":24501493.151550326},{"$f":"'Rate Base'!Y209","v":22507073.657056622},{"$f":"'Rate Base'!Z209","v":21780227.166856218},{"$f":"'Rate Base'!AA209","v":21821073.574541926},{"$f":"'Rate Base'!AB209","v":21971988.598190356},{"$f":"'Rate Base'!AC209","v":22600029.980839096},{"$f":"'Rate Base'!AD209","v":22461631.225238547},{"$f":"'Rate Base'!AE209","v":21991571.893517397},null,{"$f":"((F211/2)+SUM(G211:Q211)+(R211/2))/12","v":24905581.794143174},{"$f":"+R211","v":21991571.893517397},26529101.485845022,30703970.287940446,30528950.027991254,{"$f":"J211","v":30287180.513739385},24501493.151550326,22507073.657056622,21780227.166856218,21821073.574541926,21971988.598190356,22600029.980839096,22461631.225238547,21991571.893517397,null,null,{"$f":"((U211/2)+SUM(V211:AF211)+(AG211/2))/12","v":24807024.296942219},{"$f":"AG211","v":21991571.893517397},{"$f":"V211","v":26529101.485845022},30703970.287940446,30528950.027991254,30287180.513739385,24501493.151550326,22507073.657056622,21780227.166856218,21821073.574541926,21971988.598190356,22600029.980839096,22461631.225238547,21991571.893517397,null,null,null,{"$f":"((AK211/2)+SUM(AL211:AV211)+(AW211/2))/12","v":24807024.296942219}]
[197,null,null,"Total",null,{"$f":"SUM(F210:F211)","v":25178231.68},27469770.620000001,31792671.960000001,31611445.829999994,31361103.649999995,25370267.329999998,23305129.690000001,22552510.670000002,22594805.41,22751071.579999998,23401382.059999995,23258075.960000001,22771349.260000002,null,{"$f":"SUM(T210:T211)","v":25786918.769166667},{"$f":"+R212","v":22771349.260000002},27469770.620000001,31792671.960000001,31611445.829999994,{"$f":"J212","v":31361103.649999995},25370267.329999998,23305129.690000001,22552510.670000002,22594805.41,22751071.579999998,23401382.059999995,23258075.960000001,22771349.260000002,{"$f":"-(X212-U212)","v":-8840096.5699999928},{"$f":"+AG212-U212","v":0},{"$f":"SUM(AJ210:AJ211)","v":25686632.001666669},{"$f":"AG212","v":22771349.260000002},{"$f":"V212","v":27469770.620000001},31792671.960000001,31611445.829999994,31361103.649999995,25370267.329999998,23305129.690000001,22552510.670000002,22594805.41,22751071.579999998,23401382.059999995,23258075.960000001,22771349.260000002,0,{"$f":"+AW212-AK212","v":0},null,{"$f":"SUM(BA210:BA211)","v":25686632.001666669}]
[198]
[199,1641,"Gas Stored Underground"]
[200,null,null,"Production",null,{"$f":"'Rate Base'!S213","v":52891066.75},{"$f":"'Rate Base'!T213","v":36606332.549999997},{"$f":"'Rate Base'!U213","v":23198515.620000001},{"$f":"'Rate Base'!V213","v":9114305.0999999996},{"$f":"'Rate Base'!W213","v":7483334.0300000003},{"$f":"'Rate Base'!X213","v":15704466.939999999},{"$f":"'Rate Base'!Y213","v":28192823.34},{"$f":"'Rate Base'!Z213","v":39219511.990000002},{"$f":"'Rate Base'!AA213","v":43502522.789999999},{"$f":"'Rate Base'!AB213","v":62143023.659999996},{"$f":"'Rate Base'!AC213","v":62647436.719999999},{"$f":"'Rate Base'!AD213","v":52783329.590000004},{"$f":"'Rate Base'!AE213","v":44167774.479999997},null,{"$f":"R215","v":44167774.479999997},{"$f":"+R215","v":44167774.479999997},{"$f":"U215","v":44167774.479999997},{"$f":"V215","v":44167774.479999997},44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,null,null,{"$f":"((U215/2)+SUM(V215:AF215)+(AG215/2))/12","v":44167774.480000004},{"$f":"AG215","v":44167774.479999997},{"$f":"AL216","v":44167774.479999997},{"$f":"AM216","v":44167774.479999997},44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,null,null,null,{"$f":"((AK215/2)+SUM(AL215:AV215)+(AW215/2))/12","v":44167774.480000004}]
[{"$f":"+A215+1","v":201},null,null,"Total",null,{"$f":"SUM(F215)","v":52891066.75},36606332.549999997,23198515.620000001,9114305.0999999996,7483334.0300000003,15704466.939999999,28192823.34,39219511.990000002,43502522.789999999,62143023.659999996,62647436.719999999,{"$f":"SUM(Q214:Q215)","v":52783329.590000004},{"$f":"SUM(R214:R215)","v":44167774.479999997},null,{"$f":"+T215","v":44167774.479999997},{"$f":"+R216","v":44167774.479999997},{"$f":"U216","v":44167774.479999997},{"$f":"V216","v":44167774.479999997},44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,44167774.479999997,0,{"$f":"+AG216-U216","v":0},{"$f":"+AJ215","v":44167774.480000004},{"$f":"AG216","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AK216+$AX216/12,AK216+((G216-F216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AL216+$AX216/12,AL216+((H216-G216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AM216+$AX216/12,AM216+((I216-H216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AN216+$AX216/12,AN216+((J216-I216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AO216+$AX216/12,AO216+((K216-J216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AP216+$AX216/12,AP216+((L216-K216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AQ216+$AX216/12,AQ216+((M216-L216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AR216+$AX216/12,AR216+((N216-M216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AS216+$AX216/12,AS216+((O216-N216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AT216+$AX216/12,AT216+((P216-O216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AU216+$AX216/12,AU216+((Q216-P216)/($R216-$F216))*$AX216)","v":44167774.479999997},{"$f":"IF($R216-$F216=0,AV216+$AX216/12,AV216+((R216-Q216)/($R216-$F216))*$AX216)","v":44167774.479999997},0,{"$f":"+AW216-AK216","v":0},null,{"$f":"+BA215","v":44167774.480000004}]
[202]
[203,165,"Prepayments"]
[204,null,null,"General",null,{"$f":"'Rate Base'!S217","v":3910153.76},{"$f":"'Rate Base'!T217","v":3405006.08},{"$f":"'Rate Base'!U217","v":3180846.88},{"$f":"'Rate Base'!V217","v":2916243.01},{"$f":"'Rate Base'!W217","v":2554922.2999999998},{"$f":"'Rate Base'!X217","v":2113798.13},{"$f":"'Rate Base'!Y217","v":2982486.24},{"$f":"'Rate Base'!Z217","v":2893937.43},{"$f":"'Rate Base'!AA217","v":3171540.49},{"$f":"'Rate Base'!AB217","v":2938785.26},{"$f":"'Rate Base'!AC217","v":2803437.22},{"$f":"'Rate Base'!AD217","v":2424338.2999999998},{"$f":"'Rate Base'!AE217","v":3093028.17},null,{"$f":"((F219/2)+SUM(G219:Q219)+(R219/2))/12","v":2907244.3587500001},{"$f":"+R219","v":3093028.17},{"$f":"G219","v":3405006.08},{"$f":"H219","v":3180846.88},{"$f":"I219","v":2916243.01},{"$f":"J219","v":2554922.2999999998},{"$f":"K219","v":2113798.13},{"$f":"L219","v":2982486.24},{"$f":"M219","v":2893937.43},{"$f":"N219","v":3171540.49},{"$f":"O219","v":2938785.26},{"$f":"P219","v":2803437.22},{"$f":"Q219","v":2424338.2999999998},{"$f":"R219","v":3093028.17},null,null,{"$f":"((U219/2)+SUM(V219:AF219)+(AG219/2))/12","v":2873197.4591666665},{"$f":"AG219","v":3093028.17},{"$f":"V219","v":3405006.08},{"$f":"W219","v":3180846.88},2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3093028.17,null,null,null,{"$f":"((AK219/2)+SUM(AL219:AV219)+(AW219/2))/12","v":2873197.4591666665}]
[205,null,null,"Total",null,{"$f":"SUM(F219)","v":3910153.76},3405006.08,3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,{"$f":"SUM(Q218:Q219)","v":2424338.2999999998},{"$f":"SUM(R218:R219)","v":3093028.17},null,{"$f":"+T219","v":2907244.3587500001},{"$f":"+R220","v":3093028.17},3405006.08,3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3093028.17,{"$f":"-(X220-U220)","v":176785.16000000015},null,{"$f":"+AJ219","v":2873197.4591666665},{"$f":"AG220","v":3093028.17},{"$f":"SUM(AL219)","v":3405006.08},{"$f":"SUM(AM219)","v":3180846.88},2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3093028.17,0,{"$f":"+AW220-AK220","v":0},null,{"$f":"+BA219","v":2873197.4591666665}]
[206]
[207,"190008","Accum Deferred Income Tax Federal"]
[208,null,null,"Production",null,{"$f":"'Rate Base'!S221","v":0},{"$f":"'Rate Base'!T221","v":0},{"$f":"'Rate Base'!U221","v":0},{"$f":"'Rate Base'!V221","v":0},{"$f":"'Rate Base'!W221","v":0},{"$f":"'Rate Base'!X221","v":0},{"$f":"'Rate Base'!Y221","v":0},{"$f":"'Rate Base'!Z221","v":0},{"$f":"'Rate Base'!AA221","v":0},{"$f":"'Rate Base'!AB221","v":0},{"$f":"'Rate Base'!AC221","v":0},{"$f":"'Rate Base'!AD221","v":0},{"$f":"'Rate Base'!AE221","v":0},null,{"$f":"((F223/2)+SUM(G223:Q223)+(R223/2))/12","v":0},{"$f":"+R223","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U223/2)+SUM(V223:AF223)+(AG223/2))/12","v":0},{"$f":"AG223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK223/2)+SUM(AL223:AV223)+(AW223/2))/12","v":0}]
[209,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S222","v":1832178.8287000023},{"$f":"'Rate Base'!T222","v":0},{"$f":"'Rate Base'!U222","v":0},{"$f":"'Rate Base'!V222","v":0},{"$f":"'Rate Base'!W222","v":0},{"$f":"'Rate Base'!X222","v":0},{"$f":"'Rate Base'!Y222","v":0},{"$f":"'Rate Base'!Z222","v":0},{"$f":"'Rate Base'!AA222","v":0},{"$f":"'Rate Base'!AB222","v":0},{"$f":"'Rate Base'!AC222","v":0},{"$f":"'Rate Base'!AD222","v":0},{"$f":"'Rate Base'!AE222","v":0},null,{"$f":"((F224/2)+SUM(G224:Q224)+(R224/2))/12","v":76340.784529166762},{"$f":"+R224","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U224/2)+SUM(V224:AF224)+(AG224/2))/12","v":0},{"$f":"AG224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK224/2)+SUM(AL224:AV224)+(AW224/2))/12","v":0}]
[210,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S223","v":55602894.171299994},{"$f":"'Rate Base'!T223","v":0},{"$f":"'Rate Base'!U223","v":0},{"$f":"'Rate Base'!V223","v":0},{"$f":"'Rate Base'!W223","v":0},{"$f":"'Rate Base'!X223","v":0},{"$f":"'Rate Base'!Y223","v":0},{"$f":"'Rate Base'!Z223","v":0},{"$f":"'Rate Base'!AA223","v":0},{"$f":"'Rate Base'!AB223","v":0},{"$f":"'Rate Base'!AC223","v":0},{"$f":"'Rate Base'!AD223","v":0},{"$f":"'Rate Base'!AE223","v":0},null,{"$f":"((F225/2)+SUM(G225:Q225)+(R225/2))/12","v":2316787.2571374997},{"$f":"+R225","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U225/2)+SUM(V225:AF225)+(AG225/2))/12","v":0},{"$f":"AG225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK225/2)+SUM(AL225:AV225)+(AW225/2))/12","v":0}]
[211,null,null,"General",null,{"$f":"'Rate Base'!S224","v":0},{"$f":"'Rate Base'!T224","v":32331646.969999999},{"$f":"'Rate Base'!U224","v":32300012.969999999},{"$f":"'Rate Base'!V224","v":29904986.309999999},{"$f":"'Rate Base'!W224","v":32423956.600000001},{"$f":"'Rate Base'!X224","v":32372223.170000002},{"$f":"'Rate Base'!Y224","v":32213824.239999998},{"$f":"'Rate Base'!Z224","v":31906868.25},{"$f":"'Rate Base'!AA224","v":33850904.490000002},{"$f":"'Rate Base'!AB224","v":33417116.010000002},{"$f":"'Rate Base'!AC224","v":33562571.200000003},{"$f":"'Rate Base'!AD224","v":32785931.07},{"$f":"'Rate Base'!AE224","v":32836371.149999999},null,{"$f":"((F226/2)+SUM(G226:Q226)+(R226/2))/12","v":31124018.904583331},{"$f":"+R226","v":32836371.149999999},{"$f":"V227","v":32836371.149999999},{"$f":"W227","v":32836371.149999999},32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,null,null,{"$f":"((U226/2)+SUM(V226:AF226)+(AG226/2))/12","v":32836371.149999995},{"$f":"AG226","v":32836371.149999999},{"$f":"AK226","v":32836371.149999999},{"$f":"AL226","v":32836371.149999999},32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,null,null,null,{"$f":"((AK226/2)+SUM(AL226:AV226)+(AW226/2))/12","v":32836371.149999995}]
[212,null,null,"Total",null,{"$f":"SUM(F223:F226)","v":57435073},32331646.969999999,32300012.969999999,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,31906868.25,33850904.490000002,33417116.010000002,33562571.200000003,32785931.07,32836371.149999999,null,{"$f":"SUM(T223:T226)","v":33517146.946249999},{"$f":"+R227","v":32836371.149999999},{"$f":"IF($R227-$F227=0,U227+$AH227/12,U227+((G227-F227)/($R227-$F227))*$AH227)","v":32836371.149999999},32836371.149999999,32836371.149999999,{"$f":"IF($R227-$F227=0,X227+$AH227/12,X227+((J227-I227)/($R227-$F227))*$AH227)","v":32836371.149999999},{"$f":"IF($R227-$I227=0,Y227+$AH227/12,Y227+((K227-J227)/($R227-$I227))*$AH227)","v":32836371.149999999},32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,32836371.149999999,{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)","v":0},{"$f":"+AG227-U227","v":0},{"$f":"SUM(AJ223:AJ226)","v":32836371.149999995},{"$f":"AG227","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AK227+$AX227/12,AK227+((G227-F227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AL227+$AX227/12,AL227+((H227-G227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AM227+$AX227/12,AM227+((I227-H227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AN227+$AX227/12,AN227+((J227-I227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AO227+$AX227/12,AO227+((K227-J227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AP227+$AX227/12,AP227+((L227-K227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AQ227+$AX227/12,AQ227+((M227-L227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AR227+$AX227/12,AR227+((N227-M227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AS227+$AX227/12,AS227+((O227-N227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AT227+$AX227/12,AT227+((P227-O227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AU227+$AX227/12,AU227+((Q227-P227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"IF($R227-$F227=0,AV227+$AX227/12,AV227+((R227-Q227)/($R227-$F227))*$AX227)","v":32836371.149999999},{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW227-AK227","v":0},null,{"$f":"SUM(BA223:BA226)","v":32836371.149999995}]
[213]
[214,"190009","Accum Deferred Income Tax State"]
[215,null,null,"Production",null,{"$f":"'Rate Base'!S228","v":0},{"$f":"'Rate Base'!T228","v":0},{"$f":"'Rate Base'!U228","v":0},{"$f":"'Rate Base'!V228","v":0},{"$f":"'Rate Base'!W228","v":0},{"$f":"'Rate Base'!X228","v":0},{"$f":"'Rate Base'!Y228","v":0},{"$f":"'Rate Base'!Z228","v":0},{"$f":"'Rate Base'!AA228","v":0},{"$f":"'Rate Base'!AB228","v":0},{"$f":"'Rate Base'!AC228","v":0},{"$f":"'Rate Base'!AD228","v":0},{"$f":"'Rate Base'!AE228","v":0},null,{"$f":"((F230/2)+SUM(G230:Q230)+(R230/2))/12","v":0},{"$f":"+R230","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U230/2)+SUM(V230:AF230)+(AG230/2))/12","v":0},{"$f":"AG230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK230/2)+SUM(AL230:AV230)+(AW230/2))/12","v":0}]
[216,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S229","v":0},{"$f":"'Rate Base'!T229","v":0},{"$f":"'Rate Base'!U229","v":0},{"$f":"'Rate Base'!V229","v":0},{"$f":"'Rate Base'!W229","v":0},{"$f":"'Rate Base'!X229","v":0},{"$f":"'Rate Base'!Y229","v":0},{"$f":"'Rate Base'!Z229","v":0},{"$f":"'Rate Base'!AA229","v":0},{"$f":"'Rate Base'!AB229","v":0},{"$f":"'Rate Base'!AC229","v":0},{"$f":"'Rate Base'!AD229","v":0},{"$f":"'Rate Base'!AE229","v":0},null,{"$f":"((F231/2)+SUM(G231:Q231)+(R231/2))/12","v":0},{"$f":"+R231","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U231/2)+SUM(V231:AF231)+(AG231/2))/12","v":0},{"$f":"AG231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK231/2)+SUM(AL231:AV231)+(AW231/2))/12","v":0}]
[217,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S230","v":13135753},{"$f":"'Rate Base'!T230","v":0},{"$f":"'Rate Base'!U230","v":0},{"$f":"'Rate Base'!V230","v":0},{"$f":"'Rate Base'!W230","v":0},{"$f":"'Rate Base'!X230","v":0},{"$f":"'Rate Base'!Y230","v":0},{"$f":"'Rate Base'!Z230","v":0},{"$f":"'Rate Base'!AA230","v":0},{"$f":"'Rate Base'!AB230","v":0},{"$f":"'Rate Base'!AC230","v":0},{"$f":"'Rate Base'!AD230","v":0},{"$f":"'Rate Base'!AE230","v":0},null,{"$f":"((F232/2)+SUM(G232:Q232)+(R232/2))/12","v":547323.04166666663},{"$f":"+R232","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U232/2)+SUM(V232:AF232)+(AG232/2))/12","v":0},{"$f":"AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK232/2)+SUM(AL232:AV232)+(AW232/2))/12","v":0}]
[218,null,null,"General",null,{"$f":"'Rate Base'!S231","v":0},{"$f":"'Rate Base'!T231","v":7710366.4500000002},{"$f":"'Rate Base'!U231","v":7702822.5800000001},{"$f":"'Rate Base'!V231","v":7055994.4800000004},{"$f":"'Rate Base'!W231","v":7650338.2400000002},{"$f":"'Rate Base'!X231","v":7638131.8700000001},{"$f":"'Rate Base'!Y231","v":7600758.1100000003},{"$f":"'Rate Base'!Z231","v":7528332.71},{"$f":"'Rate Base'!AA231","v":7985318.6799999997},{"$f":"'Rate Base'!AB231","v":7882967.5899999999},{"$f":"'Rate Base'!AC231","v":7962994.4500000002},{"$f":"'Rate Base'!AD231","v":7778690.6100000003},{"$f":"'Rate Base'!AE231","v":7790660.4800000004},null,{"$f":"((F233/2)+SUM(G233:Q233)+(R233/2))/12","v":7366003.8341666656},{"$f":"+R233","v":7790660.4800000004},{"$f":"U233","v":7790660.4800000004},{"$f":"V233","v":7790660.4800000004},7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,null,null,{"$f":"((U233/2)+SUM(V233:AF233)+(AG233/2))/12","v":7790660.4800000014},{"$f":"AG233","v":7790660.4800000004},{"$f":"AK233","v":7790660.4800000004},{"$f":"AL233","v":7790660.4800000004},7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,null,null,null,{"$f":"((AK233/2)+SUM(AL233:AV233)+(AW233/2))/12","v":7790660.4800000014}]
[219,null,null,"Total",null,{"$f":"SUM(F230:F233)","v":13135753},7710366.4500000002,7702822.5800000001,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,7528332.71,7985318.6799999997,7882967.5899999999,7962994.4500000002,7778690.6100000003,7790660.4800000004,null,{"$f":"SUM(T230:T233)","v":7913326.8758333325},{"$f":"+R234","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,U234+$AH234/12,U234+((G234-F234)/($R234-$F234))*$AH234)","v":7790660.4800000004},7790660.4800000004,7790660.4800000004,{"$f":"IF($R234-$F234=0,X234+$AH234/12,X234+((J234-I234)/($R234-$F234))*$AH234)","v":7790660.4800000004},{"$f":"IF($R234-$I234=0,Y234+$AH234/12,Y234+((K234-J234)/($R234-$I234))*$AH234)","v":7790660.4800000004},7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,7790660.4800000004,{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)","v":0},{"$f":"+AG234-U234","v":0},{"$f":"SUM(AJ230:AJ233)","v":7790660.4800000014},{"$f":"AG234","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AK234+$AX234/12,AK234+((G234-F234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AL234+$AX234/12,AL234+((H234-G234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AM234+$AX234/12,AM234+((I234-H234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AN234+$AX234/12,AN234+((J234-I234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AO234+$AX234/12,AO234+((K234-J234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AP234+$AX234/12,AP234+((L234-K234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AQ234+$AX234/12,AQ234+((M234-L234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AR234+$AX234/12,AR234+((N234-M234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AS234+$AX234/12,AS234+((O234-N234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AT234+$AX234/12,AT234+((P234-O234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AU234+$AX234/12,AU234+((Q234-P234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"IF($R234-$F234=0,AV234+$AX234/12,AV234+((R234-Q234)/($R234-$F234))*$AX234)","v":7790660.4800000004},{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW234-AK234","v":0},null,{"$f":"SUM(BA230:BA233)","v":7790660.4800000014}]
[220]
[221,2351,"Customer Deposits"]
[222,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S235","v":-248143.61000000002},{"$f":"'Rate Base'!T235","v":-247837.59},{"$f":"'Rate Base'!U235","v":-248764.37},{"$f":"'Rate Base'!V235","v":-250399.39},{"$f":"'Rate Base'!W235","v":-243200.55},{"$f":"'Rate Base'!X235","v":-239567.05},{"$f":"'Rate Base'!Y235","v":-231162.81},{"$f":"'Rate Base'!Z235","v":-226443.5},{"$f":"'Rate Base'!AA235","v":-224999.92},{"$f":"'Rate Base'!AB235","v":-226179.84},{"$f":"'Rate Base'!AC235","v":-223334.88},{"$f":"'Rate Base'!AD235","v":-229754.55},{"$f":"'Rate Base'!AE235","v":-226261.17},null,{"$f":"((F237/2)+SUM(G237:Q237)+(R237/2))/12","v":-235737.23666666666},{"$f":"+R237","v":-226261.17},{"$f":"G237","v":-247837.59},-248764.37,-250399.39,{"$f":"J237","v":-243200.55},{"$f":"K237","v":-239567.05},-231162.81,-226443.5,-224999.92,-226179.84,-223334.88,-229754.55,-226261.17,null,null,{"$f":"((U237/2)+SUM(V237:AF237)+(AG237/2))/12","v":-234825.46833333329},{"$f":"AG237","v":-226261.17},{"$f":"V237","v":-247837.59},{"$f":"W237","v":-248764.37},-250399.39,-243200.55,-239567.05,-231162.81,-226443.5,-224999.92,-226179.84,-223334.88,-229754.55,-226261.17,null,null,null,{"$f":"((AK237/2)+SUM(AL237:AV237)+(AW237/2))/12","v":-234825.46833333329}]
[223,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S236","v":-5457546.1899999995},{"$f":"'Rate Base'!T236","v":-5437361.9299999997},{"$f":"'Rate Base'!U236","v":-5419092.21},{"$f":"'Rate Base'!V236","v":-5462569.7699999996},{"$f":"'Rate Base'!W236","v":-5434455.4800000004},{"$f":"'Rate Base'!X236","v":-5268773.7300000004},{"$f":"'Rate Base'!Y236","v":-5208932.29},{"$f":"'Rate Base'!Z236","v":-5204230.0599999996},{"$f":"'Rate Base'!AA236","v":-5236922.7300000004},{"$f":"'Rate Base'!AB236","v":-5280960.16},{"$f":"'Rate Base'!AC236","v":-5385750.6500000004},{"$f":"'Rate Base'!AD236","v":-5475058.6799999997},{"$f":"'Rate Base'!AE236","v":-5525559.1500000004},null,{"$f":"((F238/2)+SUM(G238:Q238)+(R238/2))/12","v":-5358805.03},{"$f":"+R238","v":-5525559.1500000004},-5437361.9299999997,-5419092.21,-5462569.7699999996,{"$f":"J238","v":-5434455.4800000004},-5268773.7300000004,-5208932.29,-5204230.0599999996,-5236922.7300000004,-5280960.16,-5385750.6500000004,-5475058.6799999997,-5525559.1500000004,null,null,{"$f":"((U238/2)+SUM(V238:AF238)+(AG238/2))/12","v":-5361638.9033333333},{"$f":"AG238","v":-5525559.1500000004},{"$f":"V238","v":-5437361.9299999997},-5419092.21,-5462569.7699999996,-5434455.4800000004,-5268773.7300000004,-5208932.29,-5204230.0599999996,-5236922.7300000004,-5280960.16,-5385750.6500000004,-5475058.6799999997,-5525559.1500000004,null,null,null,{"$f":"((AK238/2)+SUM(AL238:AV238)+(AW238/2))/12","v":-5361638.9033333333}]
[224,null,null,"Total",null,{"$f":"SUM(F237:F238)","v":-5705689.7999999998},-5685199.5199999996,-5667856.5800000001,-5712969.1599999992,-5677656.0300000003,-5508340.7800000003,-5440095.0999999996,-5430673.5599999996,-5461922.6500000004,-5507140,-5609085.5300000003,-5704813.2299999995,-5751820.3200000003,null,{"$f":"SUM(T237:T238)","v":-5594542.2666666666},{"$f":"+R239","v":-5751820.3200000003},{"$f":"SUM(V237:V238)","v":-5685199.5199999996},-5667856.5800000001,-5712969.1599999992,{"$f":"SUM(Y237:Y238)","v":-5677656.0300000003},{"$f":"SUM(Z237:Z238)","v":-5508340.7800000003},-5440095.0999999996,-5430673.5599999996,-5461922.6500000004,-5507140,-5609085.5300000003,-5704813.2299999995,-5751820.3200000003,{"$f":"0","v":0},null,{"$f":"SUM(AJ237:AJ238)","v":-5596464.3716666671},{"$f":"AG239","v":-5751820.3200000003},{"$f":"SUM(AL237:AL238)","v":-5685199.5199999996},{"$f":"SUM(AM237:AM238)","v":-5667856.5800000001},-5712969.1599999992,-5677656.0300000003,-5508340.7800000003,-5440095.0999999996,-5430673.5599999996,-5461922.6500000004,-5507140,-5609085.5300000003,-5704813.2299999995,-5751820.3200000003,0,{"$f":"+AW239-AK239","v":0},null,{"$f":"SUM(BA237:BA238)","v":-5596464.3716666671}]
[225]
[226,252,"Misc Customer Credits"]
[227,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S240","v":-404156.02},{"$f":"'Rate Base'!T240","v":-404156.02},{"$f":"'Rate Base'!U240","v":-404156.02},{"$f":"'Rate Base'!V240","v":-404156.02},{"$f":"'Rate Base'!W240","v":-404156.02},{"$f":"'Rate Base'!X240","v":-404156.02},{"$f":"'Rate Base'!Y240","v":-404156.02},{"$f":"'Rate Base'!Z240","v":-404156.02},{"$f":"'Rate Base'!AA240","v":-404156.02},{"$f":"'Rate Base'!AB240","v":-404156.02},{"$f":"'Rate Base'!AC240","v":-404156.02},{"$f":"'Rate Base'!AD240","v":-404156.02},{"$f":"'Rate Base'!AE240","v":-404156.02},null,{"$f":"((F242/2)+SUM(G242:Q242)+(R242/2))/12","v":-404156.02},{"$f":"+R242","v":-404156.02},{"$f":"(U242/U244)*V244","v":-404156.02},{"$f":"(V242/V244)*W244","v":-404156.02},{"$f":"(W242/W244)*X244","v":-404156.02},{"$f":"(X242/X244)*Y244","v":-404156.02},{"$f":"(Y242/Y244)*Z244","v":-404156.02},{"$f":"(Z242/Z244)*AA244","v":-404156.02},{"$f":"(AA242/AA244)*AB244","v":-343046.09699364309},{"$f":"(AB242/AB244)*AC244","v":-341103.93600865087},{"$f":"(AC242/AC244)*AD244","v":-340747.17762536375},{"$f":"(AD242/AD244)*AE244","v":-336355.61136653041},{"$f":"(AE242/AE244)*AF244","v":-297575.2090643975},{"$f":"(AF242/AF244)*AG244","v":0.1331688260633492},null,null,{"$f":"((U242/2)+SUM(V242:AF242)+(AG242/2))/12","v":-357153.50787284767},{"$f":"AG242","v":0.1331688260633492},{"$f":"(AK242/AK244)*AL244","v":0.1331688260633492},{"$f":"(AL242/AL244)*AM244","v":0.1331688260633492},0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,0.1331688260633492,null,null,null,{"$f":"((AK242/2)+SUM(AL242:AV242)+(AW242/2))/12","v":0.1331688260633492}]
[228,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S241","v":-11724439},{"$f":"'Rate Base'!T241","v":-11724439},{"$f":"'Rate Base'!U241","v":-11724439},{"$f":"'Rate Base'!V241","v":-11724439},{"$f":"'Rate Base'!W241","v":-11724439},{"$f":"'Rate Base'!X241","v":-11724439},{"$f":"'Rate Base'!Y241","v":-11724439},{"$f":"'Rate Base'!Z241","v":-10289784.73},{"$f":"'Rate Base'!AA241","v":-10244189.359999999},{"$f":"'Rate Base'!AB241","v":-10235813.880000001},{"$f":"'Rate Base'!AC241","v":-10132714.76},{"$f":"'Rate Base'!AD241","v":-9222282.0999999996},{"$f":"'Rate Base'!AE241","v":-2236219.7000000002},null,{"$f":"((F243/2)+SUM(G243:Q243)+(R243/2))/12","v":-10620979.014999999},{"$f":"+R243","v":-2236219.7000000002},{"$f":"(U243/U244)*V244","v":-2236219.7000000002},{"$f":"(V243/V244)*W244","v":-2236219.7000000002},{"$f":"(W243/W244)*X244","v":-2236219.7000000002},{"$f":"(X243/X244)*Y244","v":-2236219.7000000002},{"$f":"(Y243/Y244)*Z244","v":-2236219.7000000002},{"$f":"(Z243/Z244)*AA244","v":-2236219.7000000002},{"$f":"(AA243/AA244)*AB244","v":-1898094.800382524},{"$f":"(AB243/AB244)*AC244","v":-1887348.7062003543},{"$f":"(AC243/AC244)*AD244","v":-1885374.7404906591},{"$f":"(AD243/AD244)*AE244","v":-1861075.9388005137},{"$f":"(AE243/AE244)*AF244","v":-1646501.6276175331},{"$f":"(AF243/AF244)*AG244","v":0.73683116799481274},null,null,{"$f":"((U243/2)+SUM(V243:AF243)+(AG243/2))/12","v":-1976151.9579230004},{"$f":"AG243","v":0.73683116799481274},{"$f":"(AK243/AK244)*AL244","v":0.73683116799481274},{"$f":"(AL243/AL244)*AM244","v":0.73683116799481274},{"$f":"(AM243/AM244)*AN244","v":0.73683116799481274},{"$f":"(AN243/AN244)*AO244","v":0.73683116799481274},{"$f":"(AO243/AO244)*AP244","v":0.73683116799481274},{"$f":"(AP243/AP244)*AQ244","v":0.73683116799481274},{"$f":"(AQ243/AQ244)*AR244","v":0.73683116799481274},{"$f":"(AR243/AR244)*AS244","v":0.73683116799481274},{"$f":"(AS243/AS244)*AT244","v":0.73683116799481274},{"$f":"(AT243/AT244)*AU244","v":0.73683116799481274},{"$f":"(AU243/AU244)*AV244","v":0.73683116799481274},{"$f":"(AV243/AV244)*AW244","v":0.73683116799481274},null,null,null,{"$f":"((AK243/2)+SUM(AL243:AV243)+(AW243/2))/12","v":0.73683116799481274}]
[229,null,null,"Total",null,{"$f":"SUM(F242:F243)","v":-12128595.02},-12128595.02,-12128595.02,-12128595.02,-12128595.02,-12128595.02,-12128595.02,-10693940.75,-10648345.379999999,-10639969.9,-10536870.779999999,-9626438.1199999992,-2640375.7200000002,null,{"$f":"SUM(T242:T243)","v":-11025135.034999998},{"$f":"+R244","v":-2640375.7200000002},{"$f":"IF($R244-$F244=0,U244+$AH244/12,U244+((G244-F244)/($R244-$F244))*$AH244)","v":-2640375.7200000002},-2640375.7200000002,-2640375.7200000002,{"$f":"IF($R244-$F244=0,X244+$AH244/12,X244+((J244-I244)/($R244-$F244))*$AH244)","v":-2640375.7200000002},{"$f":"IF($R244-$F244=0,Y244+$AH244/12,Y244+((K244-J244)/($R244-$F244))*$AH244)","v":-2640375.7200000002},-2640375.7200000002,-2241140.8973761671,-2228452.6422090051,-2226121.9181160228,-2197431.5501670442,-1944076.8366819306,0.86999999405816197,{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)","v":2640376.5899999947},{"$f":"+AG244-U244","v":2640376.5899999943},{"$f":"SUM(AJ242:AJ243)","v":-2333305.4657958481},{"$f":"AG244","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AK244+$AX244/12,AK244+((G244-F244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AL244+$AX244/12,AL244+((H244-G244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AM244+$AX244/12,AM244+((I244-H244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AN244+$AX244/12,AN244+((J244-I244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AO244+$AX244/12,AO244+((K244-J244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AP244+$AX244/12,AP244+((L244-K244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AQ244+$AX244/12,AQ244+((M244-L244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AR244+$AX244/12,AR244+((N244-M244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AS244+$AX244/12,AS244+((O244-N244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AT244+$AX244/12,AT244+((P244-O244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AU244+$AX244/12,AU244+((Q244-P244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"IF($R244-$F244=0,AV244+$AX244/12,AV244+((R244-Q244)/($R244-$F244))*$AX244)","v":0.86999999405816197},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":0},{"$f":"+AW244-AK244","v":0},null,{"$f":"SUM(BA242:BA243)","v":0.86999999405816197}]
[230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":0}]
[231,2531,"Unclaimed Customer Deposits"]
[232,null,null,"General",null,{"$f":"'Rate Base'!S245","v":-29018.39},{"$f":"'Rate Base'!T245","v":-31214.66},{"$f":"'Rate Base'!U245","v":-31942.38},{"$f":"'Rate Base'!V245","v":-36478.11},{"$f":"'Rate Base'!W245","v":-36955.300000000003},{"$f":"'Rate Base'!X245","v":-37617.43},{"$f":"'Rate Base'!Y245","v":-37849.040000000001},{"$f":"'Rate Base'!Z245","v":-38754.81},{"$f":"'Rate Base'!AA245","v":-39660.579999999994},{"$f":"'Rate Base'!AB245","v":-40566.349999999991},{"$f":"'Rate Base'!AC245","v":-41472.119999999988},{"$f":"'Rate Base'!AD245","v":-42377.889999999985},{"$f":"'Rate Base'!AE245","v":-43283.659999999982},null,{"$f":"((F247/2)+SUM(G247:Q247)+(R247/2))/12","v":-37586.641249999993},{"$f":"+R247","v":-43283.659999999982},{"$f":"G247","v":-31214.66},-31942.38,-36478.11,{"$f":"J247","v":-36955.300000000003},{"$f":"K247","v":-37617.43},-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-43283.659999999982,null,null,{"$f":"((U247/2)+SUM(V247:AF247)+(AG247/2))/12","v":-38181.027499999997},{"$f":"AG247","v":-43283.659999999982},{"$f":"V247","v":-31214.66},{"$f":"W247","v":-31942.38},-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-43283.659999999982,null,null,null,{"$f":"((AK247/2)+SUM(AL247:AV247)+(AW247/2))/12","v":-38181.027499999997}]
[233,null,null,"Total",null,{"$f":"SUM(F247)","v":-29018.39},-31214.66,-31942.38,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,{"$f":"SUM(Q246:Q247)","v":-42377.889999999985},{"$f":"SUM(R246:R247)","v":-43283.659999999982},null,{"$f":"+T247","v":-37586.641249999993},{"$f":"+R248","v":-43283.659999999982},{"$f":"SUM(V247)","v":-31214.66},-31942.38,-36478.11,{"$f":"SUM(Y247)","v":-36955.300000000003},{"$f":"SUM(Z247)","v":-37617.43},-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-43283.659999999982,{"$f":"-(X248-U248)","v":-6805.5499999999811},{"$f":"+AG248-U248","v":0},{"$f":"+AJ247","v":-38181.027499999997},{"$f":"AG248","v":-43283.659999999982},{"$f":"SUM(AL247)","v":-31214.66},{"$f":"SUM(AM247)","v":-31942.38},-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-43283.659999999982,0,{"$f":"+AW248-AK248","v":0},null,{"$f":"+BA247","v":-38181.027499999997}]
[234]
[235,255,"Deferred Investment Tax Credits"]
[236,null,null,"Production",null,{"$f":"'Rate Base'!S249","v":-1310.79},{"$f":"'Rate Base'!T249","v":-1310.79},{"$f":"'Rate Base'!U249","v":-1310.79},{"$f":"'Rate Base'!V249","v":-1310.79},{"$f":"'Rate Base'!W249","v":-1310.79},{"$f":"'Rate Base'!X249","v":-1310.79},{"$f":"'Rate Base'!Y249","v":-1310.79},{"$f":"'Rate Base'!Z249","v":-1310.79},{"$f":"'Rate Base'!AA249","v":-1310.79},{"$f":"'Rate Base'!AB249","v":-1310.79},{"$f":"'Rate Base'!AC249","v":-1310.79},{"$f":"'Rate Base'!AD249","v":-1310.79},{"$f":"'Rate Base'!AE249","v":0},null,{"$f":"((F251/2)+SUM(G251:Q251)+(R251/2))/12","v":-1256.1737500000002},{"$f":"+R251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G50-'190_255_282 FORECAST'!F50)-(X251-U251)","v":0},{"$f":"+AG251-U251","v":0},{"$f":"((U251/2)+SUM(V251:AF251)+(AG251/2))/12","v":0},{"$f":"AG251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H50-'190_255_282 FORECAST'!G50","v":0},null,null,{"$f":"((AK251/2)+SUM(AL251:AV251)+(AW251/2))/12","v":0}]
[237,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S250","v":-854.65140200000099},{"$f":"'Rate Base'!T250","v":-854.65},{"$f":"'Rate Base'!U250","v":-854.65},{"$f":"'Rate Base'!V250","v":-854.65},{"$f":"'Rate Base'!W250","v":-854.65},{"$f":"'Rate Base'!X250","v":-854.65},{"$f":"'Rate Base'!Y250","v":-854.65},{"$f":"'Rate Base'!Z250","v":-854.65},{"$f":"'Rate Base'!AA250","v":-854.65},{"$f":"'Rate Base'!AB250","v":-854.65},{"$f":"'Rate Base'!AC250","v":-854.65},{"$f":"'Rate Base'!AD250","v":-854.65},{"$f":"'Rate Base'!AE250","v":0},null,{"$f":"((F252/2)+SUM(G252:Q252)+(R252/2))/12","v":-819.03964174999976},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G51-'190_255_282 FORECAST'!F51)-(X252-U252)","v":0},0,{"$f":"((U252/2)+SUM(V252:AF252)+(AG252/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H51-'190_255_282 FORECAST'!G51","v":0},null,null,{"$f":"((AK252/2)+SUM(AL252:AV252)+(AW252/2))/12","v":0}]
[238,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S251","v":-25936.928597999999},{"$f":"'Rate Base'!T251","v":-25936.93},{"$f":"'Rate Base'!U251","v":-25936.93},{"$f":"'Rate Base'!V251","v":-25936.93},{"$f":"'Rate Base'!W251","v":-25936.93},{"$f":"'Rate Base'!X251","v":-25936.93},{"$f":"'Rate Base'!Y251","v":-25936.93},{"$f":"'Rate Base'!Z251","v":-25936.93},{"$f":"'Rate Base'!AA251","v":-25936.93},{"$f":"'Rate Base'!AB251","v":-25936.93},{"$f":"'Rate Base'!AC251","v":-25936.93},{"$f":"'Rate Base'!AD251","v":-25936.93},{"$f":"'Rate Base'!AE251","v":0},null,{"$f":"((F253/2)+SUM(G253:Q253)+(R253/2))/12","v":-24856.224524916663},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)-(X253-U253)","v":0},0,{"$f":"((U253/2)+SUM(V253:AF253)+(AG253/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":0},null,null,{"$f":"((AK253/2)+SUM(AL253:AV253)+(AW253/2))/12","v":0}]
[239,null,null,"General",null,{"$f":"'Rate Base'!S252","v":-527.25},{"$f":"'Rate Base'!T252","v":-527.25},{"$f":"'Rate Base'!U252","v":-527.25},{"$f":"'Rate Base'!V252","v":-527.25},{"$f":"'Rate Base'!W252","v":-527.25},{"$f":"'Rate Base'!X252","v":-527.25},{"$f":"'Rate Base'!Y252","v":-527.25},{"$f":"'Rate Base'!Z252","v":-527.25},{"$f":"'Rate Base'!AA252","v":-527.25},{"$f":"'Rate Base'!AB252","v":-527.25},{"$f":"'Rate Base'!AC252","v":-527.25},{"$f":"'Rate Base'!AD252","v":-527.25},{"$f":"'Rate Base'!AE252","v":0},null,{"$f":"((F254/2)+SUM(G254:Q254)+(R254/2))/12","v":-505.28125},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G68-'190_255_282 FORECAST'!F68)-(X254-U254)","v":0},0,{"$f":"((U254/2)+SUM(V254:AF254)+(AG254/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H68-'190_255_282 FORECAST'!G68","v":0},null,null,{"$f":"((AK254/2)+SUM(AL254:AV254)+(AW254/2))/12","v":0}]
[240,null,null,"Total",null,{"$f":"SUM(F251:F254)","v":-28629.62},-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,0,null,{"$f":"SUM(T251:T254)","v":-27436.719166666662},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G69-'190_255_282 FORECAST'!F69)-(X255-U255)","v":0},{"$f":"+AG255-U255","v":0},{"$f":"SUM(AJ251:AJ254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H69-'190_255_282 FORECAST'!G69","v":0},{"$f":"+AW255-AK255","v":0},null,{"$f":"SUM(BA251:BA254)","v":0}]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,282000,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prorated Changes"]
[243,null,null,"Production",null,{"$f":"'Rate Base'!S256","v":44147.49},{"$f":"'Rate Base'!T256","v":264871.71000000002},{"$f":"'Rate Base'!U256","v":480157.53},{"$f":"'Rate Base'!V256","v":946049.5},{"$f":"'Rate Base'!W256","v":1164745.04},{"$f":"'Rate Base'!X256","v":1381568.91},{"$f":"'Rate Base'!Y256","v":1614058.6},{"$f":"'Rate Base'!Z256","v":1861749.82},{"$f":"'Rate Base'!AA256","v":-10016752.119999999},{"$f":"'Rate Base'!AB256","v":-8372697.9299999997},{"$f":"'Rate Base'!AC256","v":-8172641.5899999999},{"$f":"'Rate Base'!AD256","v":-8133450.7400000002},{"$f":"'Rate Base'!AE256","v":-7045485.6699999999},null,{"$f":"((F258/2)+SUM(G258:Q258)+(R258/2))/12","v":-2540250.8633333328},{"$f":"+R258","v":-7045485.6699999999},{"$f":"(U258/U262)*V262","v":-7248294.2063193955},{"$f":"(V258/V262)*W262","v":-7249637.3508661976},{"$f":"(W258/W262)*X262","v":-7250044.9262150377},{"$f":"(X258/X262)*Y262","v":-7251412.1366440728},{"$f":"(Y258/Y262)*Z262","v":-7252767.6459560962},{"$f":"(Z258/Z262)*AA262","v":-7254221.092791521},{"$f":"(AA258/AA262)*AB262","v":-7255769.5744524403},{"$f":"(AB258/AB262)*AC262","v":-7181509.2023311807},{"$f":"(AC258/AC262)*AD262","v":-7191787.2725250768},{"$f":"(AD258/AD262)*AE262","v":-7193761.7066947706},{"$f":"(AE258/AE262)*AF262","v":-7194006.4447630718},{"$f":"(AF258/AF262)*AG262","v":-7200800.8059079982},null,null,{"$f":"((U258/2)+SUM(V258:AF258)+(AG258/2))/12","v":-7220529.5664594052},{"$f":"AG258","v":-7200800.8059079982},{"$f":"(AK258/AK262)*AL262","v":-7174176.2119838716},{"$f":"(AL258/AL262)*AM262","v":-7173999.8847010611},-7173946.3784317821,-7173766.8917930899,-7173588.9412706522,-7173398.1335636107,-7173194.8497365629,-7182943.7108459854,-7181594.4114022721,-7181335.2087624222,-7181303.0796824312,-7180411.1196607258,{"$f":"'190_255_282 FORECAST'!L28","v":20389.686247272322},{"$f":"+AW258-AK258","v":20389.686247272417},{"$f":"'190_255_282 FORECAST'!M28","v":-85108.488267093053},{"$f":"((AK258/2)+SUM(AL258:AV258)+(AW258/2))/12+AZ258","v":-7262929.6270136004}]
[244,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S257","v":-8486889.9906229991},{"$f":"'Rate Base'!T257","v":-8486889.9900000002},{"$f":"'Rate Base'!U257","v":-8486889.9900000002},{"$f":"'Rate Base'!V257","v":-8486889.9900000002},{"$f":"'Rate Base'!W257","v":-8486889.9900000002},{"$f":"'Rate Base'!X257","v":-8486889.9900000002},{"$f":"'Rate Base'!Y257","v":-8486889.9900000002},{"$f":"'Rate Base'!Z257","v":-8486889.9900000002},{"$f":"'Rate Base'!AA257","v":-8486889.9900000002},{"$f":"'Rate Base'!AB257","v":-8486889.9900000002},{"$f":"'Rate Base'!AC257","v":-8486889.9900000002},{"$f":"'Rate Base'!AD257","v":-8486889.9900000002},{"$f":"'Rate Base'!AE257","v":-8486889.9900000002},null,{"$f":"((F259/2)+SUM(G259:Q259)+(R259/2))/12","v":-8486889.990025958},{"$f":"+R259","v":-8486889.9900000002},{"$f":"(U259/U262)*V262","v":-8731190.2153350171},{"$f":"(V259/V262)*W262","v":-8732808.1478017475},{"$f":"(W259/W262)*X262","v":-8733299.1071635652},{"$f":"(X259/X262)*Y262","v":-8734946.0290434584},{"$f":"(Y259/Y262)*Z262","v":-8736578.8559272811},{"$f":"(Z259/Z262)*AA262","v":-8738329.656933248},{"$f":"(AA259/AA262)*AB262","v":-8740194.9355135057},{"$f":"(AB259/AB262)*AC262","v":-8650741.9668568261},{"$f":"(AC259/AC262)*AD262","v":-8663122.7813429758},{"$f":"(AD259/AD262)*AE262","v":-8665501.1561457291},{"$f":"(AE259/AE262)*AF262","v":-8665795.9640779756},{"$f":"(AF259/AF262)*AG262","v":-8673980.3531024028},null,null,{"$f":"((U259/2)+SUM(V259:AF259)+(AG259/2))/12","v":-8697745.3323077131},{"$f":"AG259","v":-8673980.3531024028},{"$f":"(AK259/AK262)*AL262","v":-8641908.7528968081},{"$f":"(AL259/AL262)*AM262","v":-8641696.3516058903},-8641631.8987289127,-8641415.6917236615,-8641201.3351017982,-8640971.4909015913,-8640726.6181479283,-8652469.9550360814,-8650844.60846968,-8650532.3767240532,-8650493.6744996589,-8649419.2323768232,{"$f":"'190_255_282 FORECAST'!L29","v":24561.12072558032},{"$f":"+AW259-AK259","v":24561.12072557956},{"$f":"'190_255_282 FORECAST'!M29","v":-102520.45223988434},{"$f":"((AK259/2)+SUM(AL259:AV259)+(AW259/2))/12+AZ259","v":-8748819.8311211914}]
[245,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S258","v":-257559818.17937699},{"$f":"'Rate Base'!T258","v":-257559818.18000001},{"$f":"'Rate Base'!U258","v":-257559818.18000001},{"$f":"'Rate Base'!V258","v":-257559818.18000001},{"$f":"'Rate Base'!W258","v":-257559818.18000001},{"$f":"'Rate Base'!X258","v":-257559818.18000001},{"$f":"'Rate Base'!Y258","v":-257559818.18000001},{"$f":"'Rate Base'!Z258","v":-257559818.18000001},{"$f":"'Rate Base'!AA258","v":-257559818.18000001},{"$f":"'Rate Base'!AB258","v":-257559818.18000001},{"$f":"'Rate Base'!AC258","v":-257559818.18000001},{"$f":"'Rate Base'!AD258","v":-257559818.18000001},{"$f":"'Rate Base'!AE258","v":-257559818.18000001},null,{"$f":"((F260/2)+SUM(G260:Q260)+(R260/2))/12","v":-257559818.17997405},{"$f":"+R260","v":-257559818.18000001},{"$f":"(U260/U262)*V262","v":-264973832.22905213},{"$f":"(V260/V262)*W262","v":-265022933.18269351},{"$f":"(W260/W262)*X262","v":-265037832.79893842},{"$f":"(X260/X262)*Y262","v":-265087813.52220008},{"$f":"(Y260/Y262)*Z262","v":-265137366.49105111},{"$f":"(Z260/Z262)*AA262","v":-265190499.73412338},{"$f":"(AA260/AA262)*AB262","v":-265247107.13831407},{"$f":"(AB260/AB262)*AC262","v":-262532391.81031731},{"$f":"(AC260/AC262)*AD262","v":-262908124.30263546},{"$f":"(AD260/AD262)*AE262","v":-262980303.13168627},{"$f":"(AE260/AE262)*AF262","v":-262989249.9517248},{"$f":"(AF260/AF262)*AG262","v":-263237629.48198029},null,null,{"$f":"((U260/2)+SUM(V260:AF260)+(AG260/2))/12","v":-263958848.17697728},{"$f":"AG260","v":-263237629.48198029},{"$f":"(AK260/AK262)*AL262","v":-262264321.76532227},{"$f":"(AL260/AL262)*AM262","v":-262257875.81893504},-262255919.80544889,-262249358.36338618,-262242853.076689,-262235877.77354673,-262228446.38442954,-262584832.73058259,-262535506.77412325,-262526031.17685169,-262524856.64320159,{"$f":"(AV260/AV262)*AW262","v":-262492249.51407313},{"$f":"'190_255_282 FORECAST'!L30","v":745379.96790712466},{"$f":"+AW260-AK260","v":745379.96790716052},{"$f":"'190_255_282 FORECAST'!M30","v":-3111286.8282431909},-265508855.14578846]
[246,null,null,"General",null,{"$f":"'Rate Base'!S259","v":-12817268.039999999},{"$f":"'Rate Base'!T259","v":13209686.73},{"$f":"'Rate Base'!U259","v":13168231.99},{"$f":"'Rate Base'!V259","v":12755088.82},{"$f":"'Rate Base'!W259","v":12713338.99},{"$f":"'Rate Base'!X259","v":12671946.460000001},{"$f":"'Rate Base'!Y259","v":12627563.279999999},{"$f":"'Rate Base'!Z259","v":12580278.07},{"$f":"'Rate Base'!AA259","v":14847930.07},{"$f":"'Rate Base'!AB259","v":14534073.77},{"$f":"'Rate Base'!AC259","v":14589550.630000001},{"$f":"'Rate Base'!AD259","v":14582034.02},{"$f":"'Rate Base'!AE259","v":14373401.810000001},null,{"$f":"((F261/2)+SUM(G261:Q261)+(R261/2))/12","v":12421482.476249998},{"$f":"+R261","v":14373401.810000001},{"$f":"(U261/U262)*V262","v":14787148.813337054},{"$f":"(V261/V262)*W262","v":14789888.944701212},{"$f":"(W261/W262)*X262","v":14790720.433761176},{"$f":"(X261/X262)*Y262","v":14793509.661612283},{"$f":"(Y261/Y262)*Z262","v":14796275.018169869},{"$f":"(Z261/Z262)*AA262","v":14799240.17576915},{"$f":"(AA261/AA262)*AB262","v":14802399.212654652},{"$f":"(AB261/AB262)*AC262","v":14650901.613049291},{"$f":"(AC261/AC262)*AD262","v":14671869.767644692},{"$f":"(AD261/AD262)*AE262","v":14675897.784590244},{"$f":"(AE261/AE262)*AF262","v":14676397.071475303},{"$f":"(AF261/AF262)*AG262","v":14690258.157474542},null,null,{"$f":"((U261/2)+SUM(V261:AF261)+(AG261/2))/12","v":14730506.540041849},{"$f":"AG261","v":14690258.157474542},{"$f":"(AK261/AK262)*AL262","v":14635941.676762778},{"$f":"(AL261/AL262)*AM262","v":14635581.953813273},{"$f":"(AM261/AM262)*AN262","v":14635472.796383435},{"$f":"(AN261/AN262)*AO262","v":14635106.628073929},{"$f":"(AO261/AO262)*AP262","v":14634743.593574803},{"$f":"(AP261/AP262)*AQ262","v":14634354.329304006},{"$f":"(AQ261/AQ262)*AR262","v":14633939.612666361},{"$f":"(AR261/AR262)*AS262","v":14653828.134832017},{"$f":"(AS261/AS262)*AT262","v":14651075.446944356},{"$f":"(AT261/AT262)*AU262","v":14650546.65107885},{"$f":"(AU261/AU262)*AV262","v":14650481.104969166},{"$f":"(AV261/AV262)*AW262","v":14648661.429166686},{"$f":"'190_255_282 FORECAST'!L31","v":-41596.728307855054},{"$f":"+AW261-AK261","v":-41596.728307856247},{"$f":"'190_255_282 FORECAST'!M31","v":173628.69738185121},14817006.340858815]
[247,null,null,"Total",null,{"$f":"SUM(F258:F261)","v":-278819828.71999997},-252572149.73000002,-252398318.65000001,-252345569.85000002,-252168624.13999999,-251993192.80000001,-251805086.28999999,-251604680.28,-261215530.22000003,-259885332.33000001,-259629799.13,-259598124.89000002,-258718792.03000003,null,{"$f":"SUM(T258:T261)","v":-256165476.55708337},{"$f":"+R262","v":-258718792.03000003},{"$f":"IF($R262-$F262=0,U262+$AH262/12,U262+((G262-F262)/($R262-$F262))*$AH262)","v":-266166167.8373695},-266215489.73666027,-266230456.39855587,{"$f":"IF($R262-$F262=0,X262+$AH262/12,X262+((J262-I262)/($R262-$F262))*$AH262)","v":-266280662.02627534},{"$f":"IF($R262-$F262=0,Y262+$AH262/12,Y262+((K262-J262)/($R262-$F262))*$AH262)","v":-266330437.97476465},{"$f":"IF($R262-$F262=0,Z262+$AH262/12,Z262+((L262-K262)/($R262-$F262))*$AH262)","v":-266383810.308079},{"$f":"IF($R262-$F262=0,AA262+$AH262/12,AA262+((M262-L262)/($R262-$F262))*$AH262)","v":-266440672.43562537},-263713741.36645603,{"$f":"IF($R262-$F262=0,AC262+$AH262/12,AC262+((O262-N262)/($R262-$F262))*$AH262)","v":-264091164.58885884},{"$f":"IF($R262-$F262=0,AD262+$AH262/12,AD262+((P262-O262)/($R262-$F262))*$AH262)","v":-264163668.20993653},{"$f":"IF($R262-$F262=0,AE262+$AH262/12,AE262+((Q262-P262)/($R262-$F262))*$AH262)","v":-264172655.28909054},-264422152.48351616,{"$f":"('190_255_282 FORECAST'!G32-'190_255_282 FORECAST'!D32)","v":-5703360.4535161257},{"$f":"+AG262-U262","v":-5703360.4535161257},{"$f":"SUM(AJ258:AJ261)","v":-265146616.53570253},{"$f":"AG262","v":-264422152.48351616},{"$f":"IF($R262-$F262=0,AK262+$AX262/12,AK262+((G262-F262)/($R262-$F262))*$AX262)","v":-263444465.05344018},{"$f":"IF($R262-$F262=0,AL262+$AX262/12,AL262+((H262-G262)/($R262-$F262))*$AX262)","v":-263437990.10142872},{"$f":"IF($R262-$F262=0,AM262+$AX262/12,AM262+((I262-H262)/($R262-$F262))*$AX262)","v":-263436025.28622615},{"$f":"IF($R262-$F262=0,AN262+$AX262/12,AN262+((J262-I262)/($R262-$F262))*$AX262)","v":-263429434.31882903},{"$f":"IF($R262-$F262=0,AO262+$AX262/12,AO262+((K262-J262)/($R262-$F262))*$AX262)","v":-263422899.75948668},{"$f":"IF($R262-$F262=0,AP262+$AX262/12,AP262+((L262-K262)/($R262-$F262))*$AX262)","v":-263415893.06870794},{"$f":"IF($R262-$F262=0,AQ262+$AX262/12,AQ262+((M262-L262)/($R262-$F262))*$AX262)","v":-263408428.23964769},{"$f":"IF($R262-$F262=0,AR262+$AX262/12,AR262+((N262-M262)/($R262-$F262))*$AX262)","v":-263766418.26163265},{"$f":"IF($R262-$F262=0,AS262+$AX262/12,AS262+((O262-N262)/($R262-$F262))*$AX262)","v":-263716870.34705088},{"$f":"IF($R262-$F262=0,AT262+$AX262/12,AT262+((P262-O262)/($R262-$F262))*$AX262)","v":-263707352.11125934},{"$f":"IF($R262-$F262=0,AU262+$AX262/12,AU262+((Q262-P262)/($R262-$F262))*$AX262)","v":-263706172.29241452},{"$f":"IF($R262-$F262=0,AV262+$AX262/12,AV262+((R262-Q262)/($R262-$F262))*$AX262)","v":-263673418.43694401},{"$f":"'190_255_282 FORECAST'!L32","v":748734.04657212226},{"$f":"+AW262-AK262","v":748734.0465721488},{"$f":"SUM(AZ258:AZ261)","v":-3125287.0713683171},{"$f":"SUM(BA258:BA261)","v":-266703598.26306444}]
[248]
[249,282100,"Accum Deferred Income Taxes - State"]
[{"$f":"+A264+1","v":250},null,null,"Production",null,{"$f":"'Rate Base'!S263","v":-700755.31},{"$f":"'Rate Base'!T263","v":-700755.31},{"$f":"'Rate Base'!U263","v":-700755.31},{"$f":"'Rate Base'!V263","v":-700755.31},{"$f":"'Rate Base'!W263","v":-700755.31},{"$f":"'Rate Base'!X263","v":-700755.31},{"$f":"'Rate Base'!Y263","v":-700755.31},{"$f":"'Rate Base'!Z263","v":-700755.31},{"$f":"'Rate Base'!AA263","v":-700755.31},{"$f":"'Rate Base'!AB263","v":-700755.31},{"$f":"'Rate Base'!AC263","v":-700755.31},{"$f":"'Rate Base'!AD263","v":-700755.31},{"$f":"'Rate Base'!AE263","v":-700755.31},null,{"$f":"((F265/2)+SUM(G265:Q265)+(R265/2))/12","v":-700755.31000000017},{"$f":"+R265","v":-700755.31},{"$f":"(U265/U269)*V269","v":-720196.37391782843},{"$f":"(V265/V269)*W269","v":-720337.95026997197},{"$f":"(W265/W269)*X269","v":-722569.70102115779},{"$f":"(X265/X269)*Y269","v":-722712.83685744414},{"$f":"(Y265/Y269)*Z269","v":-722854.7477202561},{"$f":"(Z265/Z269)*AA269","v":-723006.91177904024},{"$f":"(AA265/AA269)*AB269","v":-723169.02520746202},{"$f":"(AB265/AB269)*AC269","v":-715394.56782609085},{"$f":"(AC265/AC269)*AD269","v":-716470.59817098628},{"$f":"(AD265/AD269)*AE269","v":-715465.07675757958},{"$f":"(AE265/AE269)*AF269","v":-715490.84683277248},{"$f":"(AF265/AF269)*AG269","v":-716206.24039276503},null,null,{"$f":"((U265/2)+SUM(V265:AF265)+(AG265/2))/12","v":-718845.78429641435},{"$f":"AG265","v":-716206.24039276503},{"$f":"(AK265/AK269)*AL269","v":-724307.20620191039},{"$f":"(AL265/AL269)*AM269","v":-724366.20015373046},-725296.15628197044,-725355.80006076372,-725414.93340101943,-725478.33918183472,-725545.89080073778,-722306.32460737787,-722754.69950447429,-722335.70522387314,-722346.44344781595,-722644.54332517239,{"$f":"'190_255_282 FORECAST'!L35","v":-6438.3029324073796},{"$f":"+AW265-AK265","v":-6438.3029324073577},{"$f":"'190_255_282 FORECAST'!M35","v":0},{"$f":"((AK265/2)+SUM(AL265:AV265)+(AW265/2))/12+AZ265","v":-723744.4242270398}]
[251,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S264","v":0},{"$f":"'Rate Base'!T264","v":0},{"$f":"'Rate Base'!U264","v":0},{"$f":"'Rate Base'!V264","v":0},{"$f":"'Rate Base'!W264","v":0},{"$f":"'Rate Base'!X264","v":0},{"$f":"'Rate Base'!Y264","v":0},{"$f":"'Rate Base'!Z264","v":0},{"$f":"'Rate Base'!AA264","v":0},{"$f":"'Rate Base'!AB264","v":0},{"$f":"'Rate Base'!AC264","v":0},{"$f":"'Rate Base'!AD264","v":0},{"$f":"'Rate Base'!AE264","v":0},null,{"$f":"((F266/2)+SUM(G266:Q266)+(R266/2))/12","v":0},{"$f":"+R266","v":0},{"$f":"(U266/U269)*V269","v":0},{"$f":"(V266/V269)*W269","v":0},{"$f":"(W266/W269)*X269","v":0},{"$f":"(X266/X269)*Y269","v":0},{"$f":"(Y266/Y269)*Z269","v":0},{"$f":"(Z266/Z269)*AA269","v":0},{"$f":"(AA266/AA269)*AB269","v":0},{"$f":"(AB266/AB269)*AC269","v":0},{"$f":"(AC266/AC269)*AD269","v":0},{"$f":"(AD266/AD269)*AE269","v":0},{"$f":"(AE266/AE269)*AF269","v":0},{"$f":"(AF266/AF269)*AG269","v":0},null,null,{"$f":"((U266/2)+SUM(V266:AF266)+(AG266/2))/12","v":0},{"$f":"AG266","v":0},{"$f":"(AK266/AK269)*AL269","v":0},{"$f":"(AL266/AL269)*AM269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L36","v":0},0,{"$f":"'190_255_282 FORECAST'!M36","v":0},{"$f":"((AK266/2)+SUM(AL266:AV266)+(AW266/2))/12+AZ266","v":0}]
[252,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S265","v":-64071192.340000004},{"$f":"'Rate Base'!T265","v":-64071192.340000004},{"$f":"'Rate Base'!U265","v":-64071192.340000004},{"$f":"'Rate Base'!V265","v":-64071192.340000004},{"$f":"'Rate Base'!W265","v":-64071192.340000004},{"$f":"'Rate Base'!X265","v":-64071192.340000004},{"$f":"'Rate Base'!Y265","v":-64071192.340000004},{"$f":"'Rate Base'!Z265","v":-64071192.340000004},{"$f":"'Rate Base'!AA265","v":-64071192.340000004},{"$f":"'Rate Base'!AB265","v":-64071192.340000004},{"$f":"'Rate Base'!AC265","v":-64071192.340000004},{"$f":"'Rate Base'!AD265","v":-64071192.340000004},{"$f":"'Rate Base'!AE265","v":-64071192.340000004},null,{"$f":"((F267/2)+SUM(G267:Q267)+(R267/2))/12","v":-64071192.340000011},{"$f":"+R267","v":-64071192.340000004},{"$f":"(U267/U269)*V269","v":-65848720.284202687},{"$f":"(V267/V269)*W269","v":-65861664.839255691},{"$f":"(W267/W269)*X269","v":-66065717.423080094},{"$f":"(X267/X269)*Y269","v":-66078804.564292692},{"$f":"(Y267/Y269)*Z269","v":-66091779.704197608},{"$f":"(Z267/Z269)*AA269","v":-66105692.310407601},{"$f":"(AA267/AA269)*AB269","v":-66120514.603589088},{"$f":"(AB267/AB269)*AC269","v":-65409683.380318068},{"$f":"(AC267/AC269)*AD269","v":-65508066.576574512},{"$f":"(AD267/AD269)*AE269","v":-65416130.126060322},{"$f":"(AE267/AE269)*AF269","v":-65418486.325750478},{"$f":"(AF267/AF269)*AG269","v":-65483895.916982956},null,null,{"$f":"((U267/2)+SUM(V267:AF267)+(AG267/2))/12","v":-65725233.688851692},{"$f":"AG267","v":-65483895.916982956},{"$f":"(AK267/AK269)*AL269","v":-66224580.334340438},{"$f":"(AL267/AL269)*AM269","v":-66229974.24685172},-66315001.641021922,-66320454.968265273,-66325861.62528687,-66331658.918464832,-66337835.272330232,-66041636.491227984,-66082632.133875765,-66044322.808553979,-66045304.621751554,-66072560.376087025,{"$f":"'190_255_282 FORECAST'!L37","v":-588664.45910407614},-588664.45910406858,{"$f":"'190_255_282 FORECAST'!M37","v":0},-66173124.267375447]
[253,null,null,"General",null,{"$f":"'Rate Base'!S266","v":-1119041.3500000001},{"$f":"'Rate Base'!T266","v":4551524},{"$f":"'Rate Base'!U266","v":4592818.96},{"$f":"'Rate Base'!V266","v":5243775.54},{"$f":"'Rate Base'!W266","v":5285525.37},{"$f":"'Rate Base'!X266","v":5326917.9000000004},{"$f":"'Rate Base'!Y266","v":5371301.0800000001},{"$f":"'Rate Base'!Z266","v":5418586.29},{"$f":"'Rate Base'!AA266","v":3150934.23},{"$f":"'Rate Base'!AB266","v":3464790.53},{"$f":"'Rate Base'!AC266","v":3171500.26},{"$f":"'Rate Base'!AD266","v":3179016.87},{"$f":"'Rate Base'!AE266","v":3387682.71},null,{"$f":"((F268/2)+SUM(G268:Q268)+(R268/2))/12","v":4157584.3091666661},{"$f":"+R268","v":3387682.71},{"$f":"(U268/U269)*V269","v":3481667.2366365972},{"$f":"(V268/V269)*W269","v":3482351.6635020911},{"$f":"(W268/W269)*X269","v":3493140.6840416882},{"$f":"(X268/X269)*Y269","v":3493832.6499688081},{"$f":"(Y268/Y269)*Z269","v":3494518.693969402},{"$f":"(Z268/Z269)*AA269","v":3495254.305307155},{"$f":"(AA268/AA269)*AB269","v":3496038.0151851764},{"$f":"(AB268/AB269)*AC269","v":3458453.719390824},{"$f":"(AC268/AC269)*AD269","v":3463655.6056167562},{"$f":"(AD268/AD269)*AE269","v":3458794.5828629895},{"$f":"(AE268/AE269)*AF269","v":3458919.1639213422},{"$f":"(AF268/AF269)*AG269","v":3462377.6127685332},null,null,{"$f":"((U268/2)+SUM(V268:AF268)+(AG268/2))/12","v":3475138.0401489246},{"$f":"AG268","v":3462377.6127685332},{"$f":"(AK268/AK269)*AL269","v":3501540.3581866776},{"$f":"(AL268/AL269)*AM269","v":3501825.5544423796},{"$f":"(AM268/AM269)*AN269","v":3506321.2696395963},{"$f":"(AN268/AN269)*AO269","v":3506609.6073736004},{"$f":"(AO268/AO269)*AP269","v":3506895.4774790569},{"$f":"(AP268/AP269)*AQ269","v":3507202.0019738656},{"$f":"(AQ268/AQ269)*AR269","v":3507528.5688198456},{"$f":"(AR268/AR269)*AS269","v":3491867.4354334343},{"$f":"(AS268/AS269)*AT269","v":3494035.0278366823},{"$f":"(AT268/AT269)*AU269","v":3492009.4710414275},{"$f":"(AU268/AU269)*AV269","v":3492061.3831640584},{"$f":"(AV268/AV269)*AW269","v":3493502.4964684639},{"$f":"'190_255_282 FORECAST'!L38","v":31124.883699930542},31124.883699930739,{"$f":"'190_255_282 FORECAST'!M38","v":0},3498819.6841674265]
[254,null,null,"Total",null,{"$f":"SUM(F265:F268)","v":-65890989.000000007},-60220423.650000006,-60179128.690000005,-59528172.110000007,-59486422.280000009,-59445029.750000007,-59400646.570000008,-59353361.360000007,-61621013.420000009,-61307157.120000005,-61600447.390000008,-61592930.780000009,-61384264.940000005,null,{"$f":"SUM(T265:T268)","v":-60614363.340833351},{"$f":"+R269","v":-61384264.940000005},{"$f":"IF($R269-$F269=0,U269+$AH269/12,U269+((G269-F269)/($R269-$F269))*$AH269)","v":-63087249.421483919},-63099651.126023576,-63295146.440059565,{"$f":"IF($R269-$F269=0,X269+$AH269/12,X269+((J269-I269)/($R269-$F269))*$AH269)","v":-63307684.751181327},{"$f":"IF($R269-$F269=0,Y269+$AH269/12,Y269+((K269-J269)/($R269-$F269))*$AH269)","v":-63320115.757948466},-63333444.91687949,-63347645.613611378,-62666624.228753336,-62760881.569128744,-62672800.619954914,-62675058.008661911,-62737724.544607185,{"$f":"('190_255_282 FORECAST'!G39-'190_255_282 FORECAST'!D39)","v":-1353459.6046071798},{"$f":"+AG269-U269","v":-1353459.6046071798},{"$f":"SUM(AJ265:AJ268)","v":-62968941.432999186},{"$f":"AG269","v":-62737724.544607185},{"$f":"IF($R269-$F269=0,AK269+$AX269/12,AK269+((G269-F269)/($R269-$F269))*$AX269)","v":-63447347.182355672},{"$f":"IF($R269-$F269=0,AL269+$AX269/12,AL269+((H269-G269)/($R269-$F269))*$AX269)","v":-63452514.892563075},{"$f":"IF($R269-$F269=0,AM269+$AX269/12,AM269+((I269-H269)/($R269-$F269))*$AX269)","v":-63533976.527664296},{"$f":"IF($R269-$F269=0,AN269+$AX269/12,AN269+((J269-I269)/($R269-$F269))*$AX269)","v":-63539201.160952434},{"$f":"IF($R269-$F269=0,AO269+$AX269/12,AO269+((K269-J269)/($R269-$F269))*$AX269)","v":-63544381.081208833},{"$f":"IF($R269-$F269=0,AP269+$AX269/12,AP269+((L269-K269)/($R269-$F269))*$AX269)","v":-63549935.255672805},{"$f":"IF($R269-$F269=0,AQ269+$AX269/12,AQ269+((M269-L269)/($R269-$F269))*$AX269)","v":-63555852.594311126},{"$f":"IF($R269-$F269=0,AR269+$AX269/12,AR269+((N269-M269)/($R269-$F269))*$AX269)","v":-63272075.380401932},{"$f":"IF($R269-$F269=0,AS269+$AX269/12,AS269+((O269-N269)/($R269-$F269))*$AX269)","v":-63311351.805543557},{"$f":"IF($R269-$F269=0,AT269+$AX269/12,AT269+((P269-O269)/($R269-$F269))*$AX269)","v":-63274649.042736426},{"$f":"IF($R269-$F269=0,AU269+$AX269/12,AU269+((Q269-P269)/($R269-$F269))*$AX269)","v":-63275589.682035312},{"$f":"IF($R269-$F269=0,AV269+$AX269/12,AV269+((R269-Q269)/($R269-$F269))*$AX269)","v":-63301702.422943734},{"$f":"'190_255_282 FORECAST'!L39","v":-563977.878336553},{"$f":"+AW269-AK269","v":-563977.87833654881},{"$f":"SUM(AZ265:AZ268)","v":0},{"$f":"SUM(BA265:BA268)","v":-63398049.007435054}]
[255]
[256,"186007","Deferred Pension Asset"]
[257,null,"General",null,null,107052879,{"$f":"'Rate Base'!T270","v":107613011.20999999},{"$f":"'Rate Base'!U270","v":108173143.20999999},{"$f":"'Rate Base'!V270","v":108189984.20999999},{"$f":"'Rate Base'!W270","v":108868144.20999999},{"$f":"'Rate Base'!X270","v":109321960.20999999},{"$f":"'Rate Base'!Y270","v":109775776.20999999},{"$f":"'Rate Base'!Z270","v":110229592.20999999},{"$f":"'Rate Base'!AA270","v":110683408.20999999},{"$f":"'Rate Base'!AB270","v":111137224.20999999},{"$f":"'Rate Base'!AC270","v":111591041.20999999},{"$f":"'Rate Base'!AD270","v":112044857.20999999},{"$f":"'Rate Base'!AE270","v":112498673.20999999},null,{"$f":"((F272/2)+SUM(G272:Q272)+(R272/2))/12","v":109783659.86791669},{"$f":"+R272","v":112498673.20999999},{"$f":"(U272/U273)*V273","v":112498673.20999999},{"$f":"(V272/V273)*W273","v":112498673.20999999},{"$f":"(W272/W273)*X273","v":112498673.20999999},{"$f":"(X272/X273)*Y273","v":112498673.20999999},{"$f":"(Y272/Y273)*Z273","v":112498673.20999999},{"$f":"(Z272/Z273)*AA273","v":112498673.20999999},{"$f":"(AA272/AA273)*AB273","v":112498673.20999999},{"$f":"(AB272/AB273)*AC273","v":112498673.20999999},{"$f":"(AC272/AC273)*AD273","v":112498673.20999999},{"$f":"(AD272/AD273)*AE273","v":112498673.20999999},{"$f":"(AE272/AE273)*AF273","v":112498673.20999999},{"$f":"(AF272/AF273)*AG273","v":112498673.20999999},{"$f":"+AH269+AH262+AH234+AH227","v":-7056820.0581233054},null,{"$f":"((U272/2)+SUM(V272:AF272)+(AG272/2))/12","v":112498673.21000002},{"$f":"AG272","v":112498673.20999999},{"$f":"(AK272/AK273)*AL273","v":112498673.20999999},{"$f":"(AL272/AL273)*AM273","v":112498673.20999999},112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,112498673.20999999,{"$f":"+AX269+AX262+AX234+AX227","v":184756.16823556926},null,null,{"$f":"((AK272/2)+SUM(AL272:AV272)+(AW272/2))/12","v":112498673.21000002}]
[258,null,"Total",null,null,{"$f":"SUM(F272)","v":107052879},107613011.20999999,108173143.20999999,108189984.20999999,108868144.20999999,109321960.20999999,109775776.20999999,110229592.20999999,110683408.20999999,111137224.20999999,111591041.20999999,{"$f":"SUM(Q271:Q272)","v":112044857.20999999},{"$f":"SUM(R271:R272)","v":112498673.20999999},null,{"$f":"+T272","v":109783659.86791669},{"$f":"+R273","v":112498673.20999999},{"$f":"IF($R273-$F273=0,U273+$AH273/12,U273+((G273-F273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,V273+$AH273/12,V273+((H273-G273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,W273+$AH273/12,W273+((I273-H273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,X273+$AH273/12,X273+((J273-I273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,Y273+$AH273/12,Y273+((K273-J273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,Z273+$AH273/12,Z273+((L273-K273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AA273+$AH273/12,AA273+((M273-L273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AB273+$AH273/12,AB273+((N273-M273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AC273+$AH273/12,AC273+((O273-N273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AD273+$AH273/12,AD273+((P273-O273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AE273+$AH273/12,AE273+((Q273-P273)/($R273-$F273))*$AH273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AF273+$AH273/12,AF273+((R273-Q273)/($R273-$F273))*$AH273)","v":112498673.20999999},null,{"$f":"+AG273-U273","v":0},{"$f":"+AJ272","v":112498673.21000002},{"$f":"AG273","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AK273+$AX273/12,AK273+((G273-F273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AL273+$AX273/12,AL273+((H273-G273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AM273+$AX273/12,AM273+((I273-H273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AN273+$AX273/12,AN273+((J273-I273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AO273+$AX273/12,AO273+((K273-J273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AP273+$AX273/12,AP273+((L273-K273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AQ273+$AX273/12,AQ273+((M273-L273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AR273+$AX273/12,AR273+((N273-M273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AS273+$AX273/12,AS273+((O273-N273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AT273+$AX273/12,AT273+((P273-O273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AU273+$AX273/12,AU273+((Q273-P273)/($R273-$F273))*$AX273)","v":112498673.20999999},{"$f":"IF($R273-$F273=0,AV273+$AX273/12,AV273+((R273-Q273)/($R273-$F273))*$AX273)","v":112498673.20999999},null,{"$f":"+AW273-AK273","v":0},null,{"$f":"+BA272","v":112498673.21000002}]
[259]
[260,"System Working Capital (W/O WC Cash)"]
[261,null,"Production",null,null,{"$f":"F215+F223+F230+F251+F258+F265","v":52233148.140000001},36169138.159999996,22976607.050000004,9358288.5,7946012.9700000007,16383969.749999998,29104815.840000004,40379195.710000001,32783704.570000004,53068259.629999995,53772729.030000001,43947812.75,36421533.499999993,null,{"$f":"T215+T223+T230+T251+T258+T265","v":40925512.132916667},{"$f":"H215+H223+H230+H251+H258+H265","v":22976607.050000004},{"$f":"V215+V223+V230+V251+V258+V265","v":36199283.899762772},36197799.178863823,36195159.852763802,{"$f":"Y215+Y223+Y230+Y251+Y258+Y265","v":36193649.506498478},36192152.086323641,36190546.475429438,36188835.880340099,36270870.709842727,36259516.609303929,36258547.696547642,36258277.18840415,36250767.433699228,null,{"$f":"AI215+AI223+AI230+AI251+AI258+AI265","v":0},{"$f":"AJ215+AJ223+AJ230+AJ251+AJ258+AJ265","v":36228399.129244186},{"$f":"AG276","v":36250767.433699228},{"$f":"AL215+AL223+AL230+AL251+AL258+AL265","v":36269291.061814211},36269408.395145208,36268531.945286244,36268651.788146146,36268770.605328329,36268898.007254556,36269033.739462696,36262524.444546632,36263425.369093254,36264103.566013701,36264124.956869751,36264718.817014098,null,{"$f":"AY215+AY223+AY230+AY251+AY258+AY265","v":13951.383314865059},null,{"$f":"BA215+BA223+BA230+BA251+BA258+BA265","v":36181100.428759366}]
[262,null,"Distribution - Wyoming",null,null,{"$f":"F210+F224+F231+F237+F242+F252+F259+F266","v":-6486585.5896653598},-8199069.1158450227,-8051963.3579404447,-8059804.2479912583,-8061178.073739389,-8262693.5315503292,-8325007.4370566215,-8346060.6568562165,-8343168.7445419254,-8338997.5181903578,-8313883.4608390993,-8325210.4752385458,-8337529.8135173973,null,{"$f":"T210+T224+T231+T237+T242+T252+T259+T266","v":-8169924.5267817145},{"$f":"H210+H224+H231+H237+H242+H252+H259+H266","v":-8051963.3579404447},{"$f":"V210+V224+V231+V237+V242+V252+V259+V266","v":-8442514.6911800392},-8297026.8657421926,-8305358.7151548229,{"$f":"Y210+Y224+Y231+Y237+Y242+Y252+Y259+Y266","v":-8308379.4627828468},-8511527.7474776097,-8575592.453989869,-8537401.029363364,-8443113.9874074012,-8450966.8171586972,-8423839.5683513582,-8396680.9883809183,-8120464.0234509734,null,{"$f":"AI210+AI224+AI231+AI237+AI242+AI252+AI259+AI266","v":0},{"$f":"AJ210+AJ224+AJ231+AJ237+AJ242+AJ252+AJ259+AJ266","v":-8410116.6037894432},{"$f":"AG277","v":-8120464.0234509734},{"$f":"AL210+AL224+AL231+AL237+AL242+AL252+AL259+AL266","v":-7949077.0755730039},-7801758.916377509,-7809535.3535513449,-7810692.9722942235,-8011994.0734833013,-8074078.1347893868,-8094886.4818353178,-8103737.9064091798,-8097941.3334912108,-8072515.0443943264,-8083803.3565693777,-8095902.9027253939,null,{"$f":"AY210+AY224+AY231+AY237+AY242+AY252+AY259+AY266","v":24561.12072557956},null,{"$f":"BA210+BA224+BA231+BA237+BA242+BA252+BA259+BA266","v":-8104037.4615612486}]
[263,null,"Distribution - Utah",null,null,-245743333.64033464,-312289646.89415503,-308096508.37205958,-308315006.19200873,-308528661.4162606,-314148667.02844965,-316083245.08294338,-315370735.07314378,-315316985.9654581,-315201732.89180964,-314575382.87916088,-313892657.00476146,-307401217.47648263,null,{"$f":"T211+T225+T232+T238+T243+T253+T260+T267","v":-309865958.69655162},{"$f":"H211+H225+H232+H238+H243+H253+H260+H267","v":-308096508.37205958},{"$f":"V211+V225+V232+V238+V243+V253+V260+V267","v":-311967032.65740979},-307835939.64400876,-308273389.66402727,-308550112.75275338,-314232646.47369838,-316234270.37747437,-316689719.43542945,-313245273.05229378,-313610537.18151027,-313043229.86570799,-313067665.35985428,-312255511.91861469,null,{"$f":"AI211+AI225+AI232+AI238+AI243+AI253+AI260+AI267","v":0},{"$f":"AJ211+AJ225+AJ232+AJ238+AJ243+AJ253+AJ260+AJ267","v":-312214848.43014312},{"$f":"AG278","v":-312255511.91861469},-307397161.80698651,-303202971.25101513,-303504540.45164841,-303717087.56108093,-309335994.54359436,-311269394.58812374,-311990283.81307238,-312042317.64043748,-311927109.73297751,-311356073.9177354,-311583587.98288345,-312098796.40981162,null,{"$f":"AY211+AY225+AY232+AY238+AY243+AY253+AY260+AY267","v":156715.50880309194},null,{"$f":"BA211+BA225+BA232+BA238+BA243+BA253+BA260+BA267","v":-312236593.28272384}]
[264,null,"General",null,null,{"$f":"F219+F226+F233+F247+F254+F261+F268+F272","v":96997177.730000004},168789499.53,169085406.95999998,166029067.00999999,169458743.16,169406833.06,170533332.87,170518312.89999998,173649848.34,173333863.76999998,173639095.59999999,172751962.94,173936533.87,null,{"$f":"T219+T226+T233+T247+T254+T261+T268+T272","v":167721901.82833335},{"$f":"H219+H226+H233+H247+H254+H261+H268+H272","v":169085406.95999998},{"$f":"V219+V226+V233+V247+V254+V261+V268+V272","v":174768312.30997366},174546849.9482033,174289330.85780287,{"$f":"Y219+Y226+Y233+Y247+Y254+Y261+Y268+Y272","v":173931014.15158108},173492679.25213927,174364836.52107632,174279324.68783981,174366940.08244011,174159449.12326145,174022362.30745322,173642981.48539662,174328085.12024307,null,{"$f":"AI219+AI226+AI233+AI247+AI254+AI261+AI268+AI272","v":0},{"$f":"AJ219+AJ226+AJ233+AJ247+AJ254+AJ261+AJ268+AJ272","v":174166365.85185745},{"$f":"AG279","v":174328085.12024307},{"$f":"AL219+AL226+AL233+AL247+AL254+AL261+AL268+AL272","v":174636978.29494944},174412016.84825563,174147263.80602303,173785388.07544753,173343524.61105385,174211898.37127787,174122355.6414862,174403280.32026544,174169034.22478104,174030226.06212026,173650207.73813319,{"$f":"AW219+AW226+AW233+AW247+AW254+AW261+AW268+AW272","v":174317613.27563515},null,{"$f":"AY219+AY226+AY233+AY247+AY254+AY261+AY268+AY272","v":-10471.844607925508},null,{"$f":"BA219+BA226+BA233+BA247+BA254+BA261+BA268+BA272","v":174276547.29669294}]
[{"$f":"+A279+1","v":265}]
[266]
[267,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F273+F269+F262+F255+F248+F244+F239+F234+F227+F220+F212+F216","v":-102999593.35999998},-115530078.32000004,-124086457.72000003,-140987454.9300001,-139185083.36000001,-136620557.75000006,-124770103.80999997,-112819287.12,-117226601.80000004,-97138607.01000002,-95477441.710000038,-105518091.78999999,-105380679.92000008,null,{"$f":"+T273+T269+T262+T255+T248+T244+T239+T234+T227+T220+T212+T216","v":-109388469.26208341},{"$f":"+H273+H269+H262+H255+H248+H244+H239+H234+H227+H220+H212+H216","v":-124086457.72000003},{"$f":"+V273+V269+V262+V255+V248+V244+V239+V234+V227+V220+V212+V216","v":-109441951.13885343},-105388317.38268387,-106094257.66861549,{"$f":"+Y273+Y269+Y262+Y255+Y248+Y244+Y239+Y234+Y227+Y220+Y212+Y216","v":-106733828.55745667},-113059342.88271317,-114254479.83495849,-114758959.89661297,-111050576.2474184,-111642538.26610366,-111186159.43005854,-111563087.67443436,-109797123.38812336,null,{"$f":"+AI273+AI269+AI262+AI255+AI248+AI244+AI239+AI234+AI227+AI220+AI212+AI216","v":-4416443.4681233112},{"$f":"+AJ273+AJ269+AJ262+AJ255+AJ248+AJ244+AJ239+AJ234+AJ227+AJ220+AJ212+AJ216","v":-110230200.05283086},{"$f":"AG282","v":-109797123.38812336},{"$f":"+AL273+AL269+AL262+AL255+AL248+AL244+AL239+AL234+AL227+AL220+AL212+AL216","v":-104439969.52579588},-100323304.92399183,-100898280.0538905,-101473740.66978148,-107735693.40069553,-108862676.34438074,-109693780.91395882,-109480250.78203461,-109592591.47259447,-109134259.33399579,-109753058.6444498,-109612367.21988776,null,{"$f":"+AY273+AY269+AY262+AY255+AY248+AY244+AY239+AY234+AY227+AY220+AY212+AY216","v":184756.16823559999},null,{"$f":"+BA273+BA269+BA262+BA255+BA248+BA244+BA239+BA234+BA227+BA220+BA212+BA216","v":-109882983.01883282}]
[268]
[269,"RATE BASE (W/O Working Cap. Cash)"]
[270,null,"Production",null,null,{"$f":"F198+F276","v":56474289.469999999},40364149.109999999,27128591.38999993,13467557.469999995,12013811.049999995,20415337.779999994,33094716.990000006,44327629.980000004,36690671.960000001,56933760.140000001,57596762.660000011,47730379.5,40162633.36999999,null,{"$f":"T198+T276","v":44914175.02208332},{"$f":"H198+H276","v":27128591.38999993},{"$f":"V198+V276","v":41875592.109762773},41794832.518863827,41723506.812763803,{"$f":"Y198+Y276","v":39765874.166498497},39722157.943823665,39678333.530429468,39634404.132840142,39674220.159842774,39620647.256803975,39577459.541547701,39534970.230904207,39485241.67369929,null,{"$f":"AI198+AI276","v":-917510.09999985993},39716186.184244208,{"$f":"AG285","v":39485241.67369929},{"$f":"AL198+AL276","v":39461546.499314278},39419445.030145288,39376349.777786329,39334250.818146229,39292150.832828417,39250059.432254657,39207976.361962795,39159248.264546737,39117930.386593372,39076389.781013817,39034192.369369879,38992567.427014232,null,{"$f":"AY198+AY276","v":-492674.24668507057},null,{"$f":"BA198+BA276","v":39162261.853759468}]
[271,null,"Distribution - Wyoming",null,null,42619523.404334627,40038577.554154977,40981740.052059568,41520320.912008747,41717250.166260615,41451441.938449681,41652058.612943381,41998766.423143797,42414429.705458067,47624404.901809663,47224579.399160907,48047342.784761466,49736562.126482606,null,{"$f":"T199+T277","v":43404079.601301625},{"$f":"H199+H277","v":40981740.052059568},{"$f":"V199+V277","v":35045211.082819968},35333878.818257801,36440420.73884517,49987008.441238232,50225807.008380592,49906811.95855058,50665547.530482017,51052702.290036134,52324045.806671448,54475940.699749641,55641440.232672192,56673137.550602242,null,9444169.1540532038,56619824.703893416,{"$f":"AG286","v":56673137.550602242},56672069.476262204,57296362.347858228,58113141.746259809,58100230.596353106,58292011.499613903,58084415.212814122,58461176.578344584,58608959.903743967,59601135.585310005,60679275.451285765,61509498.216959611,61972529.616782449,null,{"$f":"AY199+AY277","v":5299392.0661802068},null,{"$f":"BA199+BA277","v":64127584.709968969}]
[272,null,"Distribution - Utah",null,null,1523491454.2176657,1446496166.5638454,1452125357.8479404,1464283418.495991,1463320200.6317391,1472379156.8915505,1478391090.6570568,1488714166.8568563,1499262552.3545418,1540812352.2181902,1579642326.7308393,1585843346.0052385,1622599823.2235174,null,{"$f":"T200+T278","v":1503692981.1645319},{"$f":"H200+H278","v":1452125357.8479404},{"$f":"V200+V278","v":1167614864.7385893},1183140083.9519906,1189505381.3219728,1586561668.9527655,1595436249.2276964,1585514814.9883547,1608870991.2937951,1621993290.7227485,1663218681.0830898,1702159114.3576603,1738996840.322252,1760970741.6901424,null,124930180.81875706,1786553172.4399602,{"$f":"AG287","v":1760970741.6901424},1762683700.1251338,1783954278.1820087,1812517880.1142788,1814502644.0541215,1823788611.653564,1818334942.7674837,1833006352.6970854,1840212432.2257442,1874206924.6201282,1897521686.5827363,1927263542.8030324,1941022246.8527102,null,{"$f":"AY200+AY278","v":180051505.16256782},null,{"$f":"BA200+BA278","v":2000961108.216989}]
[273,null,"General",null,null,-5753518.5899999589,61235066.280000031,59051289.219999999,55023925.359999985,57782171.670000032,57910114.570000038,58572230.110000044,60746288.620000005,55457563.900000021,56930216.999999985,57533418.169999942,56831727.589999974,57915867.35999997,null,{"$f":"T201+T279","v":55262932.239583388},{"$f":"H201+H279","v":59051289.219999999},{"$f":"V201+V279","v":282421141.55997372},281664625.61820334,282775323.41780287,55543215.079052567,67200576.256773353,68008566.784159541,67627399.637185335,68946321.03543964,68418165.035603911,72680198.839945436,69736214.436399728,66947207.874085248,null,-240417048.60615784,310492929.63132477,{"$f":"AG288","v":66947207.874085248},66822268.224291921,63528519.38677308,62778288.696338564,61673052.389140785,56861061.456024021,56757642.583784282,55550722.533119977,56386499.579207152,55263752.149924904,63928442.727657944,64406061.407919019,60939962.117720276,null,{"$f":"AY201+AY279","v":-6007245.756364977},null,{"$f":"BA201+BA279","v":310826317.93998003}]
[274]
[275]
[276,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F204+F282","v":1616831748.5020003},1588133959.5080006,1579286978.51,1574295222.2379997,1574833433.5179996,1592156051.1800001,1611710096.3700004,1635786851.8800001,1633825217.9199998,1702300734.26,1741997086.96,1738452795.8800001,1770414886.0799999,null,{"$f":"T204+T282","v":1647274168.0275002},{"$f":"H204+H282","v":1579286978.51},{"$f":"V204+V282","v":1597207990.321146},1613131536.6573157,1622235537.0413845,{"$f":"Y204+Y282","v":1731857766.6395545},1635546796.1172872,1636797339.8850412,1766798342.5943027,1781666534.2080669,1823581539.182169,1868892713.4389029,1903909465.2222281,1924076328.7885292,null,{"$f":"AI204+AI282","v":326083572.4785291},{"$f":"AJ204+AJ282","v":2193382112.9594226},{"$f":"AG291","v":1924076328.7885292},{"$f":"AL204+AL282","v":1552098920.4342041},1738268290.2730193,1764745853.2654967,1973610177.8577619,1773821609.09022,1783854434.1111045,1986226228.1705127,1994367139.973242,2028189742.7419562,2061205794.5426936,2092213294.7972813,2102927306.0142269,null,{"$f":"AY204+AY282","v":178850977.22569782},null,{"$f":"BA204+BA282","v":2415077272.7206979}]

{"sheet":"101_106 PROJECTION","index":9,"n_rows":152,"n_cols":20,"rows_kept":152,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7],[61,9,61,11]]}
[null,null,null,null,null,null,"2018 Actual",null,null,"2019 Forecast",null,null,null,null,null,"2020 Forecast"]
[null,null,null,null,null,null,null,"Capital Expenditures",null,"Year End ",null,"2018-12-01","Capital Expenditures",null,null,"Year End ",null,"2019-12-01","Capital Expenditures"]
[null,"FERC ACCOUNT",null,null,null,null,"Retirements","Remaining in 106/107",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2019 Net Additions",null,"Capital Increase","Retirements","107 to close","Remaining in 107","2020 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2019-12-31",null,null,"at year-end",null,null,"2020-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,{"$f":"-R54","v":-0.29151875521174958},null,null,null,null,null,{"$f":"-R54","v":-0.29151875521174958}]
[null,"302","Franchises & Consents",null,null,null,0,0,null,null,null,{"$f":"-H6","v":0},{"$f":"$M$5*J6","v":0},{"$f":"SUM(J6:M6)","v":0},null,null,null,{"$f":"-M6","v":0},{"$f":"$S$5*P6","v":0},{"$f":"SUM(P6:S6)","v":0}]
[null,"325","Land & Land Rights",null,null,null,0,0,null,null,null,{"$f":"-H7","v":0},0,0,null,null,null,0,0,0]
[null,"326...9","Structures",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"337","Other Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"374","Land & Land Rights",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,{"$f":"SUM(P14:S14)","v":0}]
[null,"375","Structures & Improvements",null,null,null,0,-63291.41,null,0,null,63291.41,0,63291.41,null,0,null,0,{"$f":"$S$5*P15","v":0},{"$f":"SUM(P15:S15)","v":0}]
[null,"376","Mains",null,null,null,-397079.47,-116468657.53,null,{"$f":"G63","v":148453358},{"$f":"G16","v":-397079.47},116468657.53,{"$f":"$M$5*J16","v":-43276938.131164223},221247997.92883578,null,{"$f":"H63","v":203755957},{"$f":"K16","v":-397079.47},{"$f":"-M16","v":43276938.131164223},-59398682.951618776,187237132.70954543]
[null,"377","Compressor Station Equipment",null,null,null,0,-455311.74,null,{"$f":"G64","v":20000},{"$f":"G17","v":0},455311.74,-5830.3751042349913,469481.36489576497,null,{"$f":"H64","v":250000},{"$f":"K17","v":0},5830.3751042349913,-72879.688802937395,182950.6863012976]
[null,"378","Measuring & Regulation Station Equip",null,null,null,0,-15440845.710000001,null,16211500,0,15440845.710000001,{"$f":"$M$5*J18","v":-4725956.300115278},26926389.409884721,null,{"$f":"H65","v":11079008},0,4725956.300115278,-3229738.6211410151,12575225.678974263]
[null,"380","Services",null,null,null,-160638.01,-21843.360000000001,null,{"$f":"G66","v":12500000},-160638.01,21843.360000000001,-3643984.44014687,8717220.9098531306,null,{"$f":"H66","v":6000000},-160638.01,3643984.44014687,-1749112.5312704975,7734233.8988763718]
[null,"381...2","Meters & Meter Installation",null,null,null,-414314.95,-5332216.4000000004,null,29315500,{"$f":"-I81","v":-27978329.225123715},5332216.4000000004,-8546018.0684100445,-1876630.8935337588,null,{"$f":"H67","v":41707157},{"$f":"-I82","v":-12717432.654876281},8546018.0684100445,-12158418.492061008,25377323.921472754]
[null,"383...4","House Regulators & Reg Installations",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"387","Other Equipment",null,null,null,0,-183405.11,null,0,0,183405.11,0,183405.11,null,0,0,0,0,0]
[null,"388","Other Equipment",null,null,null,-1856921.27,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"389","Land & Land Rights",null,null,null,0,-132419.31,null,0,0,132419.31,0,132419.31,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,0,-5027072.83,null,{"$f":"G68","v":5787038},0,5027072.83,-1687030.114123093,9127080.7158769071,null,{"$f":"H68","v":2610109},0,1687030.114123093,-760895.72664698446,{"$f":"SUM(P25:S25)","v":3536243.3874761085}]
[null,"391","Office Furniture & Equipment",null,null,null,-651519.25,-2615134.79,null,{"$f":"G69","v":4821508},{"$f":"-K65","v":-11328572.119999999},2615134.79,-1405560.0104034923,-5297489.3404034916,null,{"$f":"H69","v":5150000},{"$f":"-L65","v":-1962120.3300000003},1405560.0104034923,-1501321.5893405103,3092118.0910629821]
[null,"392","Transportation Equipment",null,null,null,-7333111.4400000004,-3511254.85,null,{"$f":"G70","v":6026550},{"$f":"G27","v":-7333111.4400000004},3511254.85,-1756852.3542213694,447841.05577863031,null,{"$f":"H70","v":3800000},{"$f":"K27","v":-7333111.4400000004},1756852.3542213694,-1107771.2698046484,-2884030.3555832794]
[null,"393","Stores Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-975.14,-2389073.0699999998,null,{"$f":"G71","v":5323273},{"$f":"-K66","v":-2036175.8999999997},2389073.0699999998,-1551833.9186123158,{"$f":"SUM(J29:M29)","v":4124336.2513876841},null,{"$f":"H71","v":2500000},{"$f":"-L66","v":-669307.62000000011},1551833.9186123158,-728796.88802937395,2653729.410582942]
[null,"395","Laboratory Equipment",null,null,null,0,0,null,0,{"$f":"-K67","v":-54069.919999999998},0,0,{"$f":"SUM(J30:M30)","v":-54069.919999999998},null,0,null,0,0,0]
[null,"396","Power Operated Equipment",null,null,null,-106859.81,-781116.33,null,0,null,781116.33,0,781116.33,null,0,null,0,0,0]
[null,"397","Communication Equipment",null,null,null,-703729.2,-2183211.7599999998,null,{"$f":"G72","v":3898273},{"$f":"-K68","v":0},2183211.7599999998,-1136419.6924355726,4945065.0675644269,null,{"$f":"H72","v":850000},{"$f":"-L68","v":0},1136419.6924355726,-247790.94192998714,1738628.7505055855]
[null,"398","Miscellaneous Equipment",null,null,null,-47995.82,-5066278.34,null,0,null,5066278.34,0,5066278.34,null,0,{"$f":"-L69","v":-1742.91},0,0,-1742.91]
[null,"399","Communication Equipment",null,null,null,-30716.53,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,"Distribution Plant",null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[]
[null,101,"Total",null,null,null,{"$f":"SUM(G6:G35)","v":-11703860.890000001},{"$f":"SUM(H6:H35)","v":-159671132.53999999},null,{"$f":"SUM(J6:J35)","v":232357000},{"$f":"SUM(K6:K35)","v":-49287976.08512371},{"$f":"SUM(L6:L35)","v":159671132.53999999},{"$f":"SUM(M6:M35)","v":-67736423.404736489},{"$f":"SUM(N6:N35)","v":275003733.05013978},null,{"$f":"SUM(P6:P35)","v":277702231},{"$f":"SUM(Q6:Q35)","v":-23241432.434876282},{"$f":"SUM(R6:R35)","v":67736423.404736489},{"$f":"SUM(S6:S35)","v":-80955408.700645715},{"$f":"SUM(T6:T35)","v":241241813.26921448}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G37+G39","v":-11703860.890000001},{"$f":"+H37+H39","v":-159671132.53999999},null,{"$f":"+J37+J39","v":232357000},{"$f":"+K37+K39","v":-49287976.08512371},{"$f":"+L37+L39","v":159671132.53999999},{"$f":"+M37+M39","v":-67736423.404736489},{"$f":"+N37+N39","v":275003733.05013978},null,{"$f":"+P37+P39","v":277702231},{"$f":"+Q37+Q39","v":-23241432.434876282},{"$f":"+R37+R39","v":67736423.404736489},{"$f":"+S37+S39","v":-80955408.700645715},{"$f":"+T37+T39","v":241241813.26921448}]
[]
[]
[]
[null,null,null,null,null,null,"2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31"]
[null,null,null,null,null,"106 ending balance",8680079.7400000002,6970161.3600000003,6794533.7799999993,17136519.609999999,15816237.02,23040961.870000001,12818757.051999994,11515347.991999999,21318273.891999997,26747430.721999999,90575015.069999993]
[null,null,null,null,null,"107 ending balance",15258470.32,33384980.149999999,48333755.229999997,42312755.259999998,52938209.880000003,50389832,41595797.219999999,51063053.230000004,55498040.810000002,64357854.020000003,69096117.469999999]
[null,null,null,null,null,"Total CWIP",23938550.060000002,40355141.509999998,55128289.009999998,59449274.869999997,68754446.900000006,73430793.870000005,54414554.271999992,62578401.222000003,{"$f":"SUM(O46:O47)","v":76816314.701999992},{"$f":"SUM(P46:P47)","v":91105284.741999999},{"$f":"SUM(Q46:Q47)","v":159671132.53999999}]
[]
[null,null,null,null,null,"Capital Expenditures",129887544.86,122246150.95,87625334.38000001,110860251.42,127666264.75,161188934.65000001,177296274.90000001,161541240.49000001,233842787.13,211143690.49000001,189436110.27000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YR Average"]
[null,null,null,null,null,"% of capital expenditures remaining in 106 at Y/E",null,{"$f":"H46/H50","v":5.7017430044491724E-2},7.7540745813699435E-2,0.15457767225402888,0.1238873640657682,0.14294381881752824,7.2301333230098186E-2,7.1284261264001128E-2,{"$f":"O46/O50","v":9.1164983763850502E-2},{"$f":"P46/P50","v":0.12667880655077773},{"$f":"Q46/Q50","v":0.47812961816469413},{"$f":"AVERAGE(M53:Q53)","v":0.16791180059468433}]
[null,null,null,null,null,"% of capital expenditures remaining in 107 at Y/E",null,{"$f":"H47/H50","v":0.27309637064691561},0.55159567232455442,0.38167652263114449,0.41466091283915318,0.31261346884272617,0.23461179454255979,{"$f":"N47/N50","v":0.31609917736864845},{"$f":"O47/O50","v":0.23733056508237318},{"$f":"P47/P50","v":0.30480595404316879},{"$f":"Q47/Q50","v":0.36474628502199763},{"$f":"AVERAGE(M54:Q54)","v":0.29151875521174958}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2019","Sum of 2020",null,"Projected Vintage Retirements"]
[null,null,null,null,null,376,148453358,{"$f":"172055957+31700000","v":203755957}]
[null,null,null,null,null,377,20000,250000,null,null,2019,2020]
[null,null,null,null,null,378,16211500,11079008,null,391,11328572.119999999,1962120.3300000003]
[null,null,null,null,null,380,12500000,6000000,null,394,2036175.8999999997,669307.62000000011]
[null,null,null,null,null,381,29315500,{"$f":"73407157-31700000","v":41707157},null,395,54069.919999999998]
[null,null,null,null,null,390,5787038,2610109,null,397,0,0]
[null,null,null,null,null,391,4821508,5150000,null,398,19467.120000000003,1742.91]
[null,null,null,null,null,392,6026550,3800000,null,null,{"$f":"SUM(K65:K69)","v":13438285.059999999},{"$f":"SUM(L65:L69)","v":2633170.8600000003}]
[null,null,null,null,null,394,5323273,2500000]
[null,null,null,null,null,397,3898273,850000]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G63:G72)","v":232357000},{"$f":"SUM(H63:H72)","v":277702231}]
[]
[]
[]
[null,null,null,null,null,"Account 381.21 - Meters - Transponders"]
[null,null,null,null,null,null,"Projected","Estimated","Estimated"]
[null,null,null,null,null,null,"Additions","Retirements","Retirements"]
[null,null,null,null,null,"Year","(Dollars)c","(Units)","(Dollars)"]
[null,null,null,null,null,2019,11000000,247425,27978329.225123715]
[null,null,null,null,null,2020,5000000,112466,12717432.654876281]
[null,null,null,null,null,null,16000000,359891,40695761.879999995]
[]
[null,null,null,null,null,"*Based on depreciation study data request OCS 2.04"]
[]
[]
[]
[]
[null,null,null,null,null,2017]
[null,null,null,null,null,"Unit","Activity","Project","Descr","Amount"]
[null,null,null,null,null,"01","022","01045990","WA1585-INST KRGT TAP STA FL130",2257841.4299999997]
[null,null,null,null,null,"01","022","01046012","WA1586-INST NSL KERN GATE FL33",1515441.2400000005]
[null,null,null,null,null,"01","023","01043402","FL22-INST 8\" TAPLINE, N OGDEN",4014525.2399999988]
[null,null,null,null,null,"01","023","01043611","FL21 REPL 24\" PHASE 1 DAVIS",49996029.090000004]
[null,null,null,null,null,"01","023","01043612","FL122-REPL 24\" PHASE 2, DAVIS",2480122.5000000019]
[null,null,null,null,null,"01","023","01044469","FL100-INST 8IN PIPE, SANTAQUIN",2865838.4600000009]
[null,null,null,null,null,"01","023","01044973","FL68 AC MITIGATION",1268984.9200000006]
[null,null,null,null,null,"01","023","01045018","FL29 AC STUDY AND MITIGATION",1837567.19]
[null,null,null,null,null,"01","023","01045035","PROJECT PIPE RECLASSIFICATION",2323056.1800000002]
[null,null,null,null,null,"01","023","01045116","FL54-INST 9000' OF 8\"",2759057.6199999996]
[null,null,null,null,null,"01","023","01045529","FL51-RELOC 15600' 12\" WEBER CO",4588086.68]
[null,null,null,null,null,"01","025","01044585","NEW REINFORCEMENTS MAINS UT",4742881.4899999956]
[null,null,null,null,null,"01","026","01044582","INSTALL NEW SERVICE LINES UT",7941250.730000007]
[null,null,null,null,null,"01","027","01044587","INSTALL METERS UTAH",5009134.7100000056]
[null,null,null,null,null,"01","027","01044592","INSTALL LARGE METERS UTAH",3667662.8700000062]
[null,null,null,null,null,"01","027","01045190","INSTALL METER SET (Contractor)",2534455.9300000002]
[null,null,null,null,null,"01","031","01046381","PURCHASE EVANSTON BUILDING",2425163.27]
[null,null,null,null,null,"01","052","01044589","REPLACE IHP MAINS WYOMING",2629012.7699999972]
[null,null,null,null,null,"01","052","01044590","REPLACE IHP MAINS UTAH",19322486.289999962]
[null,null,null,null,null,"01","052","01044596","MAIN RELOCATIONS UTAH",1268574.5299999996]
[null,null,null,null,null,"01","052","01044742","SLIHP REP BL 1300 E 800S-1700S",1376700.1199999996]
[null,null,null,null,null,"01","052","01045069","SLIHP REPL BL 500S TO GLOVERS",5732213.4900000039]
[null,null,null,null,null,"01","052","01045765","SLIHP-REPL BL 100 S 700W-500W",1499059.8900000001]
[null,null,null,null,null,"01","053","01044593","REPLACE SERVICE LINES WY",1266384.5000000012]
[null,null,null,null,null,"01","053","01044594","REPLACE SERVICE LINES UT",6803241.7299999772]
[null,null,null,null,null,"01","054","01044604","REPLACE METERS UTAH",4959337.0899999859]
[null,null,null,null,null,"01","054","01045558","TRANSPONDER REPLACEMENTS UT",31124223.090000018]
[null,null,null,null,null,"01","054","01045560","TRANSPONDER REPLACEMENTS WY",1635898.3099999998]
[null,null,null,null,null,"01","099","00157148","CONSTRUCTION OVERHEAD CLEARING",1186402.5499999991]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J92:J120)","v":181030633.91000003}]
[]
[null,null,null,null,null,2018]
[null,null,null,null,null,"CoCode","Class","Project","Description","Amount"]
[null,null,null,null,null,"1250","22","01045990","WA1585-INST KRGT TAP STA FL130",3081292.7199999997]
[null,null,null,null,null,"1250","22","01046012","WA1586-INST ROSE PARK KERN GATE FL33",2325366.4199999948]
[null,null,null,null,null,"1250","23","01043611","FL122 REPL 24\" PHASE 1 DAVIS",10257002.010000002]
[null,null,null,null,null,"1250","23","01043612","\"FL122-REPL 24\"\" PHASE 2, DAVIS\"",26461884.229999993]
[null,null,null,null,null,"1250","23","01045154","FL111-INST 8IN HP ST RS WY",4425081.3999999976]
[null,null,null,null,null,"1250","23","01045199","FL35-AC STUDY AND MITIGATION",1841939.600000001]
[null,null,null,null,null,"1250","23","01045233","\"FL127-REP PH I, WA0603 TO FL29\"",9531528.7400000002]
[null,null,null,null,null,"1250","23","01045529","\"FL51-RELOC 15600' 12\"\" WEBER CO\"",5465957.4999999944]
[null,null,null,null,null,"1250","23","01045836","\"FL21-29-AC MITIGATION, CLINTON\"",1681587.5900000005]
[null,null,null,null,null,"1250","23","01045883","FL132-INST 1.5MI PIPE LEHI UT",2412007.1599999997]
[null,null,null,null,null,"1250","25","01044580","INSTALL NEW IHP MAINS UTAH",4359421.2699999912]
[null,null,null,null,null,"1250","25","01044585","NEW REINFORCEMENTS MAINS UT",3297867.1700000009]
[null,null,null,null,null,"1250","26","01044582","INSTALL NEW SERVICE LINES UT",11466332.069999987]
[null,null,null,null,null,"1250","27","01044587","INSTALL METERS UTAH",22712343.079999994]
[null,null,null,null,null,"1250","27","01044592","INSTALL LARGE METERS UTAH",1918145.1800000016]
[null,null,null,null,null,"1250","52","01044524","SLIHP REP BL 300E 800-1700S SL",3252374.689999999]
[null,null,null,null,null,"1250","52","01044589","REPLACE IHP MAINS WYOMING",2238628.9300000011]
[null,null,null,null,null,"1250","52","01044590","REPLACE IHP MAINS UTAH",22381545.09]
[null,null,null,null,null,"1250","52","01045069","SLIHP REPL BL 500S TO GLOVERS",2097141.5599999973]
[null,null,null,null,null,"1250","52","01045334","SPVIHP-REP BL 820 N PROVO",1247672.7500000002]
[null,null,null,null,null,"1250","52","01045539","NOIHP-REPL BL GLVERS TO LY0001",3325306.1799999992]
[null,null,null,null,null,"1250","53","01044594","REPLACE SERVICE LINES UT",5842497.4899999835]
[null,null,null,null,null,"1250","54","01044604","REPLACE METERS UTAH",3051875.8599999985]
[null,null,null,null,null,"1250","54","01045558","TRANSPONDER REPLACEMENTS UT",10308877.939999986]
[null,null,null,null,null,"1250","80","01044612","RETIRE SERVICE LINES UTAH",1738214.1400000001]
[null,null,null,null,null,"1250","86","01045540","\"FL128- INST 6\"\" HP FL BYU\"",1167141.6500000004]
[null,null,null,null,null,"1250","86","01045989","\"FL130-INST 5000 LF 6\"\" HP SLC\"",1480217.6399999994]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J125:J151)","v":169369250.05999994}]

{"sheet":"108_111 Projection","index":10,"n_rows":179,"n_cols":52,"rows_kept":179,"cut":false,"hidden":false,"merged":[[2,2,2,6]]}
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,"Forecast"]
[null,null,"2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET UTILITY PLANT",null,null,null,null,null,null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",2019,2020,null,null,2020]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-744286183.31999981,-779292414.04999983,-811193246.86999977,-736648017.28999972,{"$f":"F20","v":-744926548.90999973},{"$f":"G20","v":-800104201.99999976},{"$f":"H20","v":-820524265.17873204},null,null,null,null,null,null,"Intangible Plant",null,null,null,null,null,"Hot"]
[{"$f":"A7+1","v":2},"Retirements",12409574.74,20536384.940000001,19280529.110000007,53761996.999999985,12946004.189999999,{"$f":"-'101_106 PROJECTION'!K41","v":49287976.08512371},{"$f":"-'101_106 PROJECTION'!Q41","v":23241432.434876282},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates","Depreciation Rates","Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",-81234.81,-747647.04999999993,-8195805.5499999998,-355518,0,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,1,"2012 Study","2017 Study","2017 Study"]
[4,"Adjustments",null,-3853095.71,null,null,0,null,null,null,null,null,null,1,null,"302","Franchises & Consents",null,2]
[5,"Gain on Disposition of Assets",133901.13,5218.1900000000005,148372.64000000001,10969.68,-1494106.21,null,null,null,null,null,null,2,null,null,"Distribution - Wyoming",null,3,null,null,null,{"$f":"'RB FORECAST'!V17*($T11/12)","v":0},{"$f":"'RB FORECAST'!W17*($T11/12)","v":0},{"$f":"'RB FORECAST'!X17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Y17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Z17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AA17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AB17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AC17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AD17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AE17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AF17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AG17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AL17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($V11/12)","v":0},{"$f":"SUM(W11:AH11)","v":0},{"$f":"SUM(AI11:AT11)","v":0},{"$f":"AV11-AU11","v":0},null,0,{"$f":"AY11-AV11","v":0}]
[6,"Loss on Disposition of Assets",-5947.2,-18036.330000000002,0,-4444.3500000000004,-2263.5700000000002,null,null,null,null,null,null,3,null,null,"Distribution - Utah",null,4,null,null,null,{"$f":"'RB FORECAST'!V18*($T12/12)","v":0},{"$f":"'RB FORECAST'!W18*($T12/12)","v":0},{"$f":"'RB FORECAST'!X18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Y18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Z18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AA18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AB18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AC18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AD18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AE18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AF18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AG18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AL18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($V12/12)","v":0},{"$f":"SUM(W12:AH12)","v":0},{"$f":"SUM(AI12:AT12)","v":0},{"$f":"AV12-AU12","v":0},null,0,{"$f":"AY12-AV12","v":0}]
[7,"Proceeds",-860654.6,-445427.23,-471928.96,-689374.73,0,{"$f":"H8*G28","v":-665650.50362636487},{"$f":"I8*H28","v":-271498.44464160985},null,null,null,null,4,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,"Dismantling",3397062.02,3921990.63,4492517.87,5488278.8700000001,2475270.04,{"$f":"H8*G29","v":7139723.3959625438},{"$f":"I8*H29","v":3026153.9330109693},null,null,null,null,5,null,null,"Total Intangible Plant",null,6,0,{"$f":"T14","v":0},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S14)","v":0},{"$f":"SUM(W11:W12)","v":0},0,0,{"$f":"SUM(Z11:Z12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI11:AI12)","v":0},{"$f":"SUM(AJ11:AJ12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[9,"Depreciation and Amoritization Expense",-53526546.050000004,-55107902.289999999,-60986810.549999997,-66734933.770000003,-73597580.859999999,{"$f":"SUM(W175:AH175)","v":-82117917.610947177},{"$f":"SUM(AI175:AT175)","v":-88571680.134997427},null,null,null,null,6,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,"Amount Charged to Clearing",-4472430.96,-4682399.97,-5163454.8199999994,-5404268.0599999996,0,0,0,null,null,null,null,7,null,null,"Production & Gathering Plant",null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A16+1","v":11},"Adjustment (Moved to 254)",8000045,8490082,125441809.84,5648761.7400000002,4495023.32,{"$f":"SUM(W177:AH177)","v":5935805.4547549793},{"$f":"SUM(AI177:AT177)","v":6402308.7454916621},null,null,null,null,9,null,"326...9","Structures",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction",null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",-779292414.04999983,-811193246.86999977,-736648017.28999972,-744926548.90999973,{"$f":"SUM(G7:G19)","v":-800104201.99999976},{"$f":"SUM(H7:H19)","v":-820524265.17873204},-876697548.64499223,null,null,null,null,11,null,"331","Gas Wells - Equipment",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[13,"Ending 254 Balance (Depreciation Related)",-60689915,-69179997,-194621806.84,-200270568.58000001,{"$f":"F22-G18","v":-204765591.90000001},{"$f":"G22-H18","v":-210701397.35475498},{"$f":"H22-I18","v":-217103706.10024664},null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,"Total Depreciation EXPENSE 403 & 404",-57998977.010000005,-59790302.259999998,-66150265.369999997,-72139201.829999998,{"$f":"SUM(G15:G16)","v":-73597580.859999999},{"$f":"SUM(H15:H16)","v":-82117917.610947177},-88571680.134997427,null,null,null,null,13,null,"336","Purification Equipment",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"337","Other Equipment",null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Budget",null,null,{"$f":"+E20-E18","v":-862089827.12999976},{"$f":"+F20-F18","v":-750575310.64999974},-804599225.31999981,-826460070.63348699,-883099857.39048386,null,null,null,null,15,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,"Total Production & Gathering Plant",null,19,null,null,null,{"$f":"'RB FORECAST'!V31*($T27/12)","v":0},{"$f":"'RB FORECAST'!W31*($T27/12)","v":0},{"$f":"'RB FORECAST'!X31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Y31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Z31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AA31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AB31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AC31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AD31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AE31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AF31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AG31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AL31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AM31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AN31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AO31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AP31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AQ31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AR31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AS31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AT31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AU31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AV31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AW31*($V27/12)","v":0},null,null,null,null,null,0]
[null,"Proceeds (3yr avg%)",null,null,{"$f":"AVERAGE(C13:E13)/AVERAGE(C8:E8)","v":-3.404423370579801E-2},{"$f":"AVERAGE(D13:F13)/AVERAGE(D8:F8)","v":-1.7169797147366998E-2},{"$f":"AVERAGE(E13:G13)/AVERAGE(E8:G8)","v":-1.3505332466416166E-2},{"$f":"AVERAGE(F13:H13)/AVERAGE(F8:H8)","v":-1.168165711826768E-2},{"$f":"AVERAGE(G13:I13)/AVERAGE(G8:I8)","v":-1.0963959325326957E-2},null,null,null,null,17,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dismantling (3yr avg %)",null,null,{"$f":"AVERAGE(C14:E14)/AVERAGE(C8:E8)","v":0.22616053258900309},{"$f":"AVERAGE(D14:F14)/AVERAGE(D8:F8)","v":0.14856752674298193},{"$f":"AVERAGE(E14:G14)/AVERAGE(E8:G8)","v":0.14485730523062568},{"$f":"AVERAGE(F14:H14)/AVERAGE(F8:H8)","v":0.13020513866735245},{"$f":"AVERAGE(G14:I14)/AVERAGE(G8:I8)","v":0.14789220628699687},null,null,null,null,18,null,null,"Distribution Plant",null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"374","Land & Land Rights",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Wyoming",23,{"$f":"T33","v":1.3299999999999999E-2},3.3750000000000004E-3,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S31)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!W35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!X35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!Y35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!Z35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AA35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AB35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AC35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AD35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AE35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AF35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AG35*($T31/12)","v":500.21082766666672},{"$f":"'RB FORECAST'!AL35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AM35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AN35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AO35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AP35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AQ35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AR35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AS35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AT35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AU35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AV35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!AW35*($V31/12)","v":126.93319875000003},{"$f":"SUM(W31:AH31)","v":6002.5299320000004},{"$f":"SUM(AI31:AT31)","v":1523.1983849999999},{"$f":"AV31-AU31","v":-4479.3315470000007},null,1523.1983849999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,"Utah",24,{"$f":"T33","v":1.3299999999999999E-2},{"$f":"U31","v":3.3750000000000004E-3},3.3750000000000004E-3,{"$f":"'RB FORECAST'!V36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!W36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!X36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!Y36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!Z36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AA36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AB36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AC36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AD36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AE36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AF36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AG36*($T32/12)","v":22190.74937566667},{"$f":"'RB FORECAST'!AL36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AM36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AN36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AO36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AP36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AQ36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AR36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AS36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AT36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AU36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AV36*($V32/12)","v":5631.1112137500013},{"$f":"'RB FORECAST'!AW36*($V32/12)","v":5631.1112137500013},{"$f":"SUM(W32:AH32)","v":266288.99250800005},{"$f":"SUM(AI32:AT32)","v":67573.334565000012},-198715.65794300003,null,67573.334565000012,0]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"H4","v":"2019-12-31"},{"$f":"I4","v":"2020-12-31"},null,null,null,null,22,null,null,null,"Total",25,1.3299999999999999E-2,{"$f":"U31","v":3.3750000000000004E-3},3.3750000000000004E-3,{"$f":"SUM(W31:W32)","v":22690.960203333336},22690.960203333336,22690.960203333336,{"$f":"SUM(Z31:Z32)","v":22690.960203333336},{"$f":"SUM(AA31:AA32)","v":22690.960203333336},22690.960203333336,22690.960203333336,22690.960203333336,22690.960203333336,22690.960203333336,22690.960203333336,22690.960203333336,{"$f":"SUM(AI31:AI32)","v":5758.0444125000013},5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,5758.0444125000013,272291.52244000009,69096.532950000008,-203194.98949000007,null,69096.532950000008,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Depreciation and Amoritization Expense",null,null,null,null,null,{"$f":"-AH163","v":-7122322.1560987383},{"$f":"-AT163","v":-7660990.9172416059},null,null,null,null,24,null,"375","Structures & Improvements",null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"Annualized YE",{"$f":"+H35*12","v":-85467865.87318486},{"$f":"+I35*12","v":-91931891.006899267},null,null,null,null,25,null,null,null,"Wyoming",28,{"$f":"T38","v":2.1399999999999999E-2},3.5799999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S36)","v":3.5799999999999998E-2},{"$f":"'RB FORECAST'!V40*($T36/12)","v":2103.324568080865},{"$f":"'RB FORECAST'!W40*($T36/12)","v":2103.324568080865},{"$f":"'RB FORECAST'!X40*($T36/12)","v":2103.4627702111034},{"$f":"'RB FORECAST'!Y40*($T36/12)","v":2103.4998100859016},{"$f":"'RB FORECAST'!Z40*($T36/12)","v":2103.4998100859016},{"$f":"'RB FORECAST'!AA40*($T36/12)","v":2103.5578173354343},{"$f":"'RB FORECAST'!AB40*($T36/12)","v":2103.5776356084921},{"$f":"'RB FORECAST'!AC40*($T36/12)","v":2103.6687280322503},{"$f":"'RB FORECAST'!AD40*($T36/12)","v":2103.6687280322503},{"$f":"'RB FORECAST'!AE40*($T36/12)","v":2109.6200843963993},{"$f":"'RB FORECAST'!AF40*($T36/12)","v":2110.6389382327311},{"$f":"'RB FORECAST'!AG40*($T36/12)","v":2111.062632614904},{"$f":"'RB FORECAST'!AL40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AM40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AN40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AO40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AP40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AQ40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AR40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AS40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AT40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AU40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AV40*($V36/12)","v":3531.5907592342787},{"$f":"'RB FORECAST'!AW40*($V36/12)","v":3531.5907592342787},{"$f":"SUM(W36:AH36)","v":25262.906090797096},{"$f":"SUM(AI36:AT36)","v":42379.089110811336},{"$f":"AV36-AU36","v":17116.183020014239},null,42379.089110811336,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,"Utah",29,{"$f":"T38","v":2.1399999999999999E-2},{"$f":"U36","v":3.5799999999999998E-2},3.5799999999999998E-2,{"$f":"'RB FORECAST'!V41*($T37/12)","v":28490.948486560435},{"$f":"'RB FORECAST'!W41*($T37/12)","v":28490.948486560435},{"$f":"'RB FORECAST'!X41*($T37/12)","v":28492.820527534575},{"$f":"'RB FORECAST'!Y41*($T37/12)","v":28493.322257596039},{"$f":"'RB FORECAST'!Z41*($T37/12)","v":28493.322257596039},{"$f":"'RB FORECAST'!AA41*($T37/12)","v":28494.108004876012},{"$f":"'RB FORECAST'!AB41*($T37/12)","v":28494.376456738064},{"$f":"'RB FORECAST'!AC41*($T37/12)","v":28495.610364995577},{"$f":"'RB FORECAST'!AD41*($T37/12)","v":28495.610364995577},{"$f":"'RB FORECAST'!AE41*($T37/12)","v":28576.225496948726},{"$f":"'RB FORECAST'!AF41*($T37/12)","v":28590.026558661593},{"$f":"'RB FORECAST'!AG41*($T37/12)","v":28595.765784551753},{"$f":"'RB FORECAST'!AL41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AM41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AN41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AO41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AP41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AQ41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AR41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AS41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AT41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AU41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AV41*($V37/12)","v":47837.776405932367},{"$f":"'RB FORECAST'!AW41*($V37/12)","v":47837.776405932367},342203.08504761482,574053.31687118846,231850.23182357365,null,574053.31687118846,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,"Total",30,2.1399999999999999E-2,{"$f":"U36","v":3.5799999999999998E-2},3.5799999999999998E-2,{"$f":"SUM(W36:W37)","v":30594.2730546413},30594.2730546413,30596.283297745678,{"$f":"SUM(Z36:Z37)","v":30596.82206768194},30596.82206768194,30597.665822211446,30597.954092346557,30599.279093027828,30599.279093027828,30685.845581345126,30700.665496894326,30706.828417166656,{"$f":"SUM(AI36:AI37)","v":51369.367165166645},{"$f":"SUM(AJ36:AJ37)","v":51369.367165166645},51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,51369.367165166645,367465.99113841192,616432.40598199971,248966.41484358779,null,616432.40598199971,0]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,28,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Account","December 2015",null,null,null,null,null,null,null,null,null,null,29,null,"376","Mains",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,"Dist - Wy - Mains - SD",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,"Dist - Wy - Mains - LD",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production",{"$f":"HIST_403_PROD","v":506625.63},{"$f":"+C43/$C$47","v":6.8850238379369183E-3},null,null,null,{"$f":"-SUM(W158:AH158)","v":-506625.62999999995},{"$f":"-SUM(AI158:AT158)","v":-506625.62999999995},null,null,null,null,32,null,null,null,"Dist - Wy - Mains - Feeders",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Distribution - Wyoming",{"$f":"HIST_403_WY","v":2067592.6199999994},{"$f":"+C44/$C$47","v":2.8098508312424789E-2},null,null,null,{"$f":"-SUM(W159:AH159)","v":-2370794.1845870633},{"$f":"-SUM(AI159:AT159)","v":-2603995.7386009479},null,null,null,null,33,null,null,null,"Wyoming",36,{"$f":"T49","v":2.1409999999999998E-2},1.9299999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S44)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V48*($T44/12)","v":88850.98915740005},{"$f":"'RB FORECAST'!W48*($T44/12)","v":89603.881876755739},{"$f":"'RB FORECAST'!X48*($T44/12)","v":91393.338781091108},{"$f":"'RB FORECAST'!Y48*($T44/12)","v":91753.082079911765},{"$f":"'RB FORECAST'!Z48*($T44/12)","v":92603.334322126975},{"$f":"'RB FORECAST'!AA48*($T44/12)","v":92213.465590370062},{"$f":"'RB FORECAST'!AB48*($T44/12)","v":93573.563425078944},{"$f":"'RB FORECAST'!AC48*($T44/12)","v":94081.2445755597},{"$f":"'RB FORECAST'!AD48*($T44/12)","v":96419.611911787331},{"$f":"'RB FORECAST'!AE48*($T44/12)","v":97460.821954658168},{"$f":"'RB FORECAST'!AF48*($T44/12)","v":99545.661172481385},{"$f":"'RB FORECAST'!AG48*($T44/12)","v":100741.05710582124},{"$f":"'RB FORECAST'!AL48*($V44/12)","v":90812.816540978543},{"$f":"'RB FORECAST'!AM48*($V44/12)","v":91387.179430294695},{"$f":"'RB FORECAST'!AN48*($V44/12)","v":92752.311024023424},{"$f":"'RB FORECAST'!AO48*($V44/12)","v":93026.750124323909},{"$f":"'RB FORECAST'!AP48*($V44/12)","v":93675.386141025185},{"$f":"'RB FORECAST'!AQ48*($V44/12)","v":93377.965106833813},{"$f":"'RB FORECAST'!AR48*($V44/12)","v":94415.549482419956},{"$f":"'RB FORECAST'!AS48*($V44/12)","v":94802.846643018114},{"$f":"'RB FORECAST'!AT48*($V44/12)","v":96586.728177518249},{"$f":"'RB FORECAST'!AU48*($V44/12)","v":97381.041089881212},{"$f":"'RB FORECAST'!AV48*($V44/12)","v":98971.512409531264},{"$f":"'RB FORECAST'!AW48*($V44/12)","v":99883.449853603539},{"$f":"SUM(W44:AH44)","v":1128240.0519530426},{"$f":"SUM(AI44:AT44)","v":1137073.5360234517},{"$f":"AV44-AU44","v":8833.4840704090893},null,1137073.5360234517,0]
[null,"Distribution - Utah",{"$f":"HIST_403_UT","v":61653256.760000005},{"$f":"+C45/$C$47","v":0.83786551122383113},null,null,null,{"$f":"-SUM(W160:AH160)","v":-64310963.708180621},{"$f":"-SUM(AI160:AT160)","v":-70089033.506113559},null,null,null,null,34,null,null,null,"Dist - Ut - Mains - SD",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"General",{"$f":"HIST_403_GEN","v":9356239.7200000007},{"$f":"+C46/$C$47","v":0.12715095662580719},null,null,null,{"$f":"-SUM(W161:AH161)","v":-14929534.088179482},{"$f":"-SUM(AI161:AT161)","v":-15372025.260282921},null,null,null,null,35,null,null,null,"Dist - Ut - Mains - LD",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Depreciation Expense",{"$f":"SUM(C43:C46)","v":73583714.730000004},{"$f":"SUM(D43:D46)","v":1},null,null,null,{"$f":"SUM(H43:H46)","v":-82117917.610947162},{"$f":"SUM(I43:I46)","v":-88571680.134997427},null,null,null,null,36,null,null,null,"Dist - Ut - Mains - Feeders",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,"Utah",40,{"$f":"T49","v":2.1409999999999998E-2},{"$f":"U44","v":1.9299999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S48)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V52*($T48/12)","v":2860949.8937654011},{"$f":"'RB FORECAST'!W52*($T48/12)","v":2885192.5990620367},{"$f":"'RB FORECAST'!X52*($T48/12)","v":2942812.0649667629},{"$f":"'RB FORECAST'!Y52*($T48/12)","v":2954395.5888228733},{"$f":"'RB FORECAST'!Z52*($T48/12)","v":2981773.2138229748},{"$f":"'RB FORECAST'!AA52*($T48/12)","v":2969219.6686426671},{"$f":"'RB FORECAST'!AB52*($T48/12)","v":3013014.0235803225},{"$f":"'RB FORECAST'!AC52*($T48/12)","v":3029361.0597507535},{"$f":"'RB FORECAST'!AD52*($T48/12)","v":3104655.1205778494},{"$f":"'RB FORECAST'!AE52*($T48/12)","v":3138181.4750932921},{"$f":"'RB FORECAST'!AF52*($T48/12)","v":3205312.078762576},{"$f":"'RB FORECAST'!AG52*($T48/12)","v":3243803.1287883422},{"$f":"'RB FORECAST'!AL52*($V48/12)","v":2924119.5883052321},{"$f":"'RB FORECAST'!AM52*($V48/12)","v":2942613.7374729002},{"$f":"'RB FORECAST'!AN52*($V48/12)","v":2986570.1765074194},{"$f":"'RB FORECAST'!AO52*($V48/12)","v":2995406.955054238},{"$f":"'RB FORECAST'!AP52*($V48/12)","v":3016292.6554912529},{"$f":"'RB FORECAST'!AQ52*($V48/12)","v":3006715.8721122178},{"$f":"'RB FORECAST'!AR52*($V48/12)","v":3040125.4822612633},{"$f":"'RB FORECAST'!AS52*($V48/12)","v":3052596.2243540273},{"$f":"'RB FORECAST'!AT52*($V48/12)","v":3110036.1666103504},{"$f":"'RB FORECAST'!AU52*($V48/12)","v":3135612.5779006686},{"$f":"'RB FORECAST'!AV52*($V48/12)","v":3186824.8243386787},{"$f":"'RB FORECAST'!AW52*($V48/12)","v":3216188.6767671239},{"$f":"SUM(W48:AH48)","v":36328669.915635854},{"$f":"SUM(AI48:AT48)","v":36613102.937175371},{"$f":"AV48-AU48","v":284433.02153951675},null,36613102.937175371,0]
[null,null,null,null,null,null,null,{"$f":"H47-H15","v":0},{"$f":"I47+C47","v":-14987965.404997423},null,null,null,null,38,null,null,null,"Total",41,2.1409999999999998E-2,{"$f":"U44","v":1.9299999999999998E-2},1.9299999999999998E-2,{"$f":"SUM(W48,W44)","v":2949800.8829228012},2974796.4809387922,3034205.4037478538,{"$f":"SUM(Z48,Z44)","v":3046148.6709027849},3074376.5481451019,3061433.134233037,3106587.5870054015,3123442.3043263131,3201074.7324896366,3235642.2970479503,3304857.7399350572,3344544.1858941633,{"$f":"SUM(AI48,AI44)","v":3014932.4048462105},{"$f":"SUM(AJ48,AJ44)","v":3034000.916903195},3079322.4875314427,3088433.7051785621,3109968.0416322779,3100093.8372190516,3134541.0317436834,3147399.0709970454,3206622.8947878685,3232993.6189905498,3285796.3367482098,3316072.1266207276,37456909.967588894,37750176.473198824,293266.50560992956,null,37750176.473198824,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"377","Compressor Station Equipment",null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,"Wyoming",44,{"$f":"T54","v":3.1800000000000002E-2},4.2699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S52)","v":4.2699999999999995E-2},{"$f":"'RB FORECAST'!V56*($T52/12)","v":0},{"$f":"'RB FORECAST'!W56*($T52/12)","v":0},{"$f":"'RB FORECAST'!X56*($T52/12)","v":0},{"$f":"'RB FORECAST'!Y56*($T52/12)","v":0},{"$f":"'RB FORECAST'!Z56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AA56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AB56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AC56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AD56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AE56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AF56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AG56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AL56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AM56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AN56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AO56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AP56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AQ56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AR56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AS56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AT56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AU56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AV56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AW56*($V52/12)","v":0},{"$f":"SUM(W52:AH52)","v":0},{"$f":"SUM(AI52:AT52)","v":0},{"$f":"AV52-AU52","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,"Utah",45,{"$f":"T54","v":3.1800000000000002E-2},{"$f":"U52","v":4.2699999999999995E-2},4.2699999999999995E-2,{"$f":"'RB FORECAST'!V57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!W57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!X57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!Y57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!Z57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AA57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AB57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AC57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AD57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AE57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AF57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AG57*($T53/12)","v":39527.706246973772},{"$f":"'RB FORECAST'!AL57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AM57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AN57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AO57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AP57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AQ57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AR57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AS57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AT57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AU57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AV57*($V53/12)","v":53727.510743842875},{"$f":"'RB FORECAST'!AW57*($V53/12)","v":53727.510743842875},474332.47496368526,644730.12892611464,170397.65396242938,null,644730.12892611464,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,"Total",46,3.1800000000000002E-2,{"$f":"U52","v":4.2699999999999995E-2},4.2699999999999995E-2,{"$f":"SUM(W52:W53)","v":39527.706246973772},39527.706246973772,39527.706246973772,{"$f":"SUM(Z52:Z53)","v":39527.706246973772},39527.706246973772,39527.706246973772,39527.706246973772,39527.706246973772,39527.706246973772,39527.706246973772,39527.706246973772,39527.706246973772,{"$f":"SUM(AI52:AI53)","v":53727.510743842875},{"$f":"SUM(AJ52:AJ53)","v":53727.510743842875},53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,53727.510743842875,474332.47496368526,644730.12892611464,170397.65396242938,null,644730.12892611464,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"378","Measuring & Regulation Station Equip",null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Wyoming",49,{"$f":"T59","v":3.39E-2},3.4799999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S57)","v":3.4799999999999998E-2},{"$f":"'RB FORECAST'!V61*($T57/12)","v":22596.787223540552},{"$f":"'RB FORECAST'!W61*($T57/12)","v":22671.135526707276},{"$f":"'RB FORECAST'!X61*($T57/12)","v":22671.288913699318},{"$f":"'RB FORECAST'!Y61*($T57/12)","v":22871.294820148705},{"$f":"'RB FORECAST'!Z61*($T57/12)","v":22871.294820148705},{"$f":"'RB FORECAST'!AA61*($T57/12)","v":22871.294820148705},{"$f":"'RB FORECAST'!AB61*($T57/12)","v":22871.294820148705},{"$f":"'RB FORECAST'!AC61*($T57/12)","v":22871.294820148705},{"$f":"'RB FORECAST'!AD61*($T57/12)","v":22871.294820148705},{"$f":"'RB FORECAST'!AE61*($T57/12)","v":27474.029572777359},{"$f":"'RB FORECAST'!AF61*($T57/12)","v":27533.962043058571},{"$f":"'RB FORECAST'!AG61*($T57/12)","v":27988.577489435003},{"$f":"'RB FORECAST'!AL61*($V57/12)","v":28729.353371346115},{"$f":"'RB FORECAST'!AM61*($V57/12)","v":28764.997522150417},{"$f":"'RB FORECAST'!AN61*($V57/12)","v":28765.071059122249},{"$f":"'RB FORECAST'!AO61*($V57/12)","v":28860.958125640038},{"$f":"'RB FORECAST'!AP61*($V57/12)","v":28860.958125640038},{"$f":"'RB FORECAST'!AQ61*($V57/12)","v":28860.958125640038},{"$f":"'RB FORECAST'!AR61*($V57/12)","v":28860.958125640038},{"$f":"'RB FORECAST'!AS61*($V57/12)","v":28860.958125640038},{"$f":"'RB FORECAST'!AT61*($V57/12)","v":28860.958125640038},{"$f":"'RB FORECAST'!AU61*($V57/12)","v":31067.606625296965},{"$f":"'RB FORECAST'!AV61*($V57/12)","v":31096.33952057215},{"$f":"'RB FORECAST'!AW61*($V57/12)","v":31314.291791685431},{"$f":"SUM(W57:AH57)","v":288163.54969011026},{"$f":"SUM(AI57:AT57)","v":352903.40864401357},{"$f":"AV57-AU57","v":64739.858953903313},null,352903.40864401357,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,"Utah",50,{"$f":"T59","v":3.39E-2},{"$f":"U57","v":3.4799999999999998E-2},3.4799999999999998E-2,{"$f":"'RB FORECAST'!V62*($T58/12)","v":296479.20836725686},{"$f":"'RB FORECAST'!W62*($T58/12)","v":297454.68890120438},{"$f":"'RB FORECAST'!X62*($T58/12)","v":297456.70140207559},{"$f":"'RB FORECAST'!Y62*($T58/12)","v":300080.86174072395},{"$f":"'RB FORECAST'!Z62*($T58/12)","v":300080.86174072395},{"$f":"'RB FORECAST'!AA62*($T58/12)","v":300080.86174072395},{"$f":"'RB FORECAST'!AB62*($T58/12)","v":300080.86174072395},{"$f":"'RB FORECAST'!AC62*($T58/12)","v":300080.86174072395},{"$f":"'RB FORECAST'!AD62*($T58/12)","v":300080.86174072395},{"$f":"'RB FORECAST'!AE62*($T58/12)","v":360470.64823046862},{"$f":"'RB FORECAST'!AF62*($T58/12)","v":361256.98706566176},{"$f":"'RB FORECAST'!AG62*($T58/12)","v":367221.73003198922},{"$f":"'RB FORECAST'!AL62*($V58/12)","v":376941.01644531469},{"$f":"'RB FORECAST'!AM62*($V58/12)","v":377408.68246831343},{"$f":"'RB FORECAST'!AN62*($V58/12)","v":377409.64730384416},{"$f":"'RB FORECAST'!AO62*($V58/12)","v":378667.72533469973},{"$f":"'RB FORECAST'!AP62*($V58/12)","v":378667.72533469973},{"$f":"'RB FORECAST'!AQ62*($V58/12)","v":378667.72533469973},{"$f":"'RB FORECAST'!AR62*($V58/12)","v":378667.72533469973},{"$f":"'RB FORECAST'!AS62*($V58/12)","v":378667.72533469973},{"$f":"'RB FORECAST'!AT62*($V58/12)","v":378667.72533469973},{"$f":"'RB FORECAST'!AU62*($V58/12)","v":407619.86768357008},{"$f":"'RB FORECAST'!AV62*($V58/12)","v":407996.85517126101},{"$f":"'RB FORECAST'!AW62*($V58/12)","v":410856.47924800555},3780825.1344430004,4630238.9003285076,849413.76588550722,null,4630238.9003285076,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Total",51,3.39E-2,{"$f":"U57","v":3.4799999999999998E-2},3.4799999999999998E-2,{"$f":"SUM(W57:W58)","v":319075.99559079739},320125.82442791166,320127.99031577492,{"$f":"SUM(Z57:Z58)","v":322952.15656087268},322952.15656087268,322952.15656087268,322952.15656087268,322952.15656087268,322952.15656087268,387944.67780324596,388790.94910872035,395210.30752142426,{"$f":"SUM(AI57:AI58)","v":405670.36981666082},{"$f":"SUM(AJ57:AJ58)","v":406173.67999046383},406174.71836296644,407528.68346033979,407528.68346033979,407528.68346033979,407528.68346033979,407528.68346033979,407528.68346033979,438687.47430886707,439093.19469183317,442170.771039691,4068988.6841331106,4983142.3089725217,914153.62483941112,null,4983142.3089725217,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"380","Services",null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,"Wyoming",54,{"$f":"T64","v":3.4090000000000002E-2},3.0499999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S62)","v":3.0499999999999999E-2},{"$f":"'RB FORECAST'!V66*($T62/12)","v":57655.639463916676},{"$f":"'RB FORECAST'!W66*($T62/12)","v":57849.489756226823},{"$f":"'RB FORECAST'!X66*($T62/12)","v":57967.421011950712},{"$f":"'RB FORECAST'!Y66*($T62/12)","v":58019.113314785056},{"$f":"'RB FORECAST'!Z66*($T62/12)","v":58120.636879464037},{"$f":"'RB FORECAST'!AA66*($T62/12)","v":58109.381794784633},{"$f":"'RB FORECAST'!AB66*($T62/12)","v":58241.803519733774},{"$f":"'RB FORECAST'!AC66*($T62/12)","v":58398.972429285721},{"$f":"'RB FORECAST'!AD66*($T62/12)","v":58508.176603876265},{"$f":"'RB FORECAST'!AE66*($T62/12)","v":58520.849701831175},{"$f":"'RB FORECAST'!AF66*($T62/12)","v":58658.798555884299},{"$f":"'RB FORECAST'!AG66*($T62/12)","v":58816.724301312046},{"$f":"'RB FORECAST'!AL66*($V62/12)","v":52622.765948665801},{"$f":"'RB FORECAST'!AM66*($V62/12)","v":52776.644662719656},{"$f":"'RB FORECAST'!AN66*($V62/12)","v":52870.258707667897},{"$f":"'RB FORECAST'!AO66*($V62/12)","v":52911.292151527276},{"$f":"'RB FORECAST'!AP66*($V62/12)","v":52991.881741528865},{"$f":"'RB FORECAST'!AQ66*($V62/12)","v":52982.947434871945},{"$f":"'RB FORECAST'!AR66*($V62/12)","v":53088.064040604819},{"$f":"'RB FORECAST'!AS66*($V62/12)","v":53212.825006414503},{"$f":"'RB FORECAST'!AT66*($V62/12)","v":53299.51147851134},{"$f":"'RB FORECAST'!AU66*($V62/12)","v":53309.571406681374},{"$f":"'RB FORECAST'!AV66*($V62/12)","v":53419.075457533851},{"$f":"'RB FORECAST'!AW66*($V62/12)","v":53544.437201036097},{"$f":"SUM(W62:AH62)","v":698867.00733305118},{"$f":"SUM(AI62:AT62)","v":637029.27523776342},{"$f":"AV62-AU62","v":-61837.732095287764},null,637029.27523776342,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,"Utah",55,{"$f":"T64","v":3.4090000000000002E-2},{"$f":"U62","v":3.0499999999999999E-2},3.0499999999999999E-2,{"$f":"'RB FORECAST'!V67*($T63/12)","v":1172051.3648611836},{"$f":"'RB FORECAST'!W67*($T63/12)","v":1175992.0461508781},{"$f":"'RB FORECAST'!X67*($T63/12)","v":1178389.4090197347},{"$f":"'RB FORECAST'!Y67*($T63/12)","v":1179440.2348305858},{"$f":"'RB FORECAST'!Z67*($T63/12)","v":1181504.0543225547},{"$f":"'RB FORECAST'!AA67*($T63/12)","v":1181275.255587812},{"$f":"'RB FORECAST'!AB67*($T63/12)","v":1183967.1876330902},{"$f":"'RB FORECAST'!AC67*($T63/12)","v":1187162.192261725},{"$f":"'RB FORECAST'!AD67*($T63/12)","v":1189382.1468588377},{"$f":"'RB FORECAST'!AE67*($T63/12)","v":1189639.7716444298},{"$f":"'RB FORECAST'!AF67*($T63/12)","v":1192444.0618088841},{"$f":"'RB FORECAST'!AG67*($T63/12)","v":1195654.4517585293},{"$f":"'RB FORECAST'!AL67*($V63/12)","v":1069740.7092588777},{"$f":"'RB FORECAST'!AM67*($V63/12)","v":1072868.8292226286},{"$f":"'RB FORECAST'!AN67*($V63/12)","v":1074771.8602213643},{"$f":"'RB FORECAST'!AO67*($V63/12)","v":1075606.0076582413},{"$f":"'RB FORECAST'!AP67*($V63/12)","v":1077244.2713187127},{"$f":"'RB FORECAST'!AQ67*($V63/12)","v":1077062.6504675923},{"$f":"'RB FORECAST'!AR67*($V63/12)","v":1079199.5110134874},{"$f":"'RB FORECAST'!AS67*($V63/12)","v":1081735.7114895943},{"$f":"'RB FORECAST'!AT67*($V63/12)","v":1083497.9154800589},{"$f":"'RB FORECAST'!AU67*($V63/12)","v":1083702.4185026896},{"$f":"'RB FORECAST'!AV67*($V63/12)","v":1085928.469127621},{"$f":"'RB FORECAST'!AW67*($V63/12)","v":1088476.8824994848},14206902.176738245,12949835.236260355,-1257066.9404778909,null,12949835.236260355,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Total",56,3.4090000000000002E-2,{"$f":"U62","v":3.0499999999999999E-2},3.0499999999999999E-2,{"$f":"SUM(W62:W63)","v":1229707.0043251002},1233841.5359071048,1236356.8300316855,{"$f":"SUM(Z62:Z63)","v":1237459.3481453708},1239624.6912020189,1239384.6373825967,1242208.9911528239,1245561.1646910107,1247890.323462714,1248160.6213462609,1251102.8603647684,1254471.1760598414,{"$f":"SUM(AI62:AI63)","v":1122363.4752075435},{"$f":"SUM(AJ62:AJ63)","v":1125645.4738853483},1127642.1189290322,1128517.2998097686,1130236.1530602416,1130045.5979024642,1132287.5750540921,1134948.5364960087,1136797.4269585703,1137011.9899093709,1139347.5445851549,1142021.319700521,14905769.184071297,13586864.511498118,-1318904.672573179,null,13586864.511498118,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,"381...2","Meters & Meter Installation",null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,"Wyoming",59,{"$f":"T69","v":3.7100000000000001E-2},3.5312965663660524E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S67)","v":3.5312965663660524E-2},{"$f":"'RB FORECAST'!V71*($T67/12)","v":33228.618441010985},{"$f":"'RB FORECAST'!W71*($T67/12)","v":33182.47873188337},{"$f":"'RB FORECAST'!X71*($T67/12)","v":33156.065500124045},{"$f":"'RB FORECAST'!Y71*($T67/12)","v":33150.173699021645},{"$f":"'RB FORECAST'!Z71*($T67/12)","v":33120.812990181723},{"$f":"'RB FORECAST'!AA71*($T67/12)","v":33096.4867911779},{"$f":"'RB FORECAST'!AB71*($T67/12)","v":33105.153238842577},{"$f":"'RB FORECAST'!AC71*($T67/12)","v":33095.251710784076},{"$f":"'RB FORECAST'!AD71*($T67/12)","v":33088.085639156088},{"$f":"'RB FORECAST'!AE71*($T67/12)","v":33077.087969425113},{"$f":"'RB FORECAST'!AF71*($T67/12)","v":33062.75771974268},{"$f":"'RB FORECAST'!AG71*($T67/12)","v":33069.965478728969},{"$f":"'RB FORECAST'!AL71*($V67/12)","v":31477.195937652137},{"$f":"'RB FORECAST'!AM71*($V67/12)","v":32071.080582422725},{"$f":"'RB FORECAST'!AN71*($V67/12)","v":32411.056994437935},{"$f":"'RB FORECAST'!AO71*($V67/12)","v":32486.89297760553},{"$f":"'RB FORECAST'!AP71*($V67/12)","v":32864.807673412921},{"$f":"'RB FORECAST'!AQ71*($V67/12)","v":33177.920961883196},{"$f":"'RB FORECAST'!AR71*($V67/12)","v":33066.371273121047},{"$f":"'RB FORECAST'!AS71*($V67/12)","v":33193.818229005541},{"$f":"'RB FORECAST'!AT71*($V67/12)","v":33286.055912849879},{"$f":"'RB FORECAST'!AU71*($V67/12)","v":33427.611793998156},{"$f":"'RB FORECAST'!AV71*($V67/12)","v":33612.062788662872},{"$f":"'RB FORECAST'!AW71*($V67/12)","v":33519.288528354351},{"$f":"SUM(W67:AH67)","v":397432.9379100792},{"$f":"SUM(AI67:AT67)","v":394594.16365340631},{"$f":"AV67-AU67","v":-2838.7742566728848},null,394594.16365340631,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,"Utah",60,{"$f":"T69","v":3.7100000000000001E-2},{"$f":"U67","v":3.5312965663660524E-2},3.5312965663660524E-2,{"$f":"'RB FORECAST'!V72*($T68/12)","v":1181850.5950708776},{"$f":"'RB FORECAST'!W72*($T68/12)","v":1180209.5324794347},{"$f":"'RB FORECAST'!X72*($T68/12)","v":1179270.086449564},{"$f":"'RB FORECAST'!Y72*($T68/12)","v":1179060.5312839986},{"$f":"'RB FORECAST'!Z72*($T68/12)","v":1178016.2515985295},{"$f":"'RB FORECAST'!AA72*($T68/12)","v":1177151.0355854253},{"$f":"'RB FORECAST'!AB72*($T68/12)","v":1177459.2773002542},{"$f":"'RB FORECAST'!AC72*($T68/12)","v":1177107.1071716999},{"$f":"'RB FORECAST'!AD72*($T68/12)","v":1176852.2297071768},{"$f":"'RB FORECAST'!AE72*($T68/12)","v":1176461.0728332},{"$f":"'RB FORECAST'!AF72*($T68/12)","v":1175951.3852533577},{"$f":"'RB FORECAST'!AG72*($T68/12)","v":1176207.7454225956},{"$f":"'RB FORECAST'!AL72*($V68/12)","v":1119557.3122041884},{"$f":"'RB FORECAST'!AM72*($V68/12)","v":1140680.1561187373},{"$f":"'RB FORECAST'!AN72*($V68/12)","v":1152772.1823208961},{"$f":"'RB FORECAST'!AO72*($V68/12)","v":1155469.4597293297},{"$f":"'RB FORECAST'!AP72*($V68/12)","v":1168910.8463737634},{"$f":"'RB FORECAST'!AQ72*($V68/12)","v":1180047.4251322253},{"$f":"'RB FORECAST'!AR72*($V68/12)","v":1176079.9094114751},{"$f":"'RB FORECAST'!AS72*($V68/12)","v":1180612.8472138534},{"$f":"'RB FORECAST'!AT72*($V68/12)","v":1183893.4880184934},{"$f":"'RB FORECAST'!AU72*($V68/12)","v":1188928.2414996789},{"$f":"'RB FORECAST'!AV72*($V68/12)","v":1195488.6562275107},{"$f":"'RB FORECAST'!AW72*($V68/12)","v":1192188.93087337},14135596.850156115,14034629.455123523,-100967.39503259212,null,14034629.455123523,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Total",61,3.7100000000000001E-2,{"$f":"U67","v":3.5312965663660524E-2},3.5312965663660524E-2,{"$f":"SUM(W67:W68)","v":1215079.2135118886},1213392.0112113182,1212426.1519496881,{"$f":"SUM(Z67:Z68)","v":1212210.7049830202},1211137.0645887111,1210247.5223766032,1210564.4305390967,1210202.358882484,1209940.315346333,1209538.1608026251,1209014.1429731003,1209277.7109013246,{"$f":"SUM(AI67:AI68)","v":1151034.5081418406},{"$f":"SUM(AJ67:AJ68)","v":1172751.23670116},1185183.239315334,1187956.3527069353,1201775.6540471762,1213225.3460941084,1209146.2806845962,1213806.6654428588,1217179.5439313434,1222355.8532936771,1229100.7190161736,1225708.2194017244,14533029.788066193,14429223.618776929,-103806.16928926483,null,14429223.618776929,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"383...4","House Regulators & Reg Installations",null,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,"Wyoming",64,{"$f":"T74","v":3.1019999999999999E-2},2.2451188654973565E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S72)","v":2.2451188654973565E-2},{"$f":"'RB FORECAST'!V76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!W76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!X76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!Y76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!Z76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AA76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AB76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AC76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AD76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AE76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AF76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AG76*($T72/12)","v":1137.5351179500001},{"$f":"'RB FORECAST'!AL76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AM76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AN76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AO76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AP76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AQ76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AR76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AS76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AT76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AU76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AV76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AW76*($V72/12)","v":823.30804431828039},{"$f":"SUM(W72:AH72)","v":13650.421415399998},{"$f":"SUM(AI72:AT72)","v":9879.696531819367},{"$f":"AV72-AU72","v":-3770.7248835806313},null,9879.696531819367,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Utah",65,{"$f":"T74","v":3.1019999999999999E-2},{"$f":"U72","v":2.2451188654973565E-2},2.2451188654973565E-2,{"$f":"'RB FORECAST'!V77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!W77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!X77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!Y77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!Z77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AA77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AB77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AC77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AD77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AE77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AF77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AG77*($T73/12)","v":36728.464676750002},{"$f":"'RB FORECAST'!AL77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AM77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AN77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AO77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AP77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AQ77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AR77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AS77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AT77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AU77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AV77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!AW77*($V73/12)","v":26582.775289015055},440741.57612100005,318993.30346818059,-121748.27265281946,null,318993.30346818059,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Total",66,3.1019999999999999E-2,{"$f":"U72","v":2.2451188654973565E-2},2.2451188654973565E-2,{"$f":"SUM(W72:W73)","v":37865.999794700001},37865.999794700001,37865.999794700001,{"$f":"SUM(Z72:Z73)","v":37865.999794700001},37865.999794700001,37865.999794700001,37865.999794700001,37865.999794700001,37865.999794700001,37865.999794700001,37865.999794700001,37865.999794700001,{"$f":"SUM(AI72:AI73)","v":27406.083333333336},{"$f":"SUM(AJ72:AJ73)","v":27406.083333333336},27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,27406.083333333336,454391.99753640004,328873,-125518.99753640004,null,328873,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"387","Other Equipment",null,68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY76-AV76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,"Wyoming",69,{"$f":"T79","v":8.6139999999999994E-2},0.121,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S77)","v":0.121},{"$f":"'RB FORECAST'!V81*($T77/12)","v":1718.3966967262982},{"$f":"'RB FORECAST'!W81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!X81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!Y81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!Z81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!AA81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!AB81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!AC81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!AD81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!AE81*($T77/12)","v":1718.3966967262986},{"$f":"'RB FORECAST'!AF81*($T77/12)","v":1716.7797304913984},{"$f":"'RB FORECAST'!AG81*($T77/12)","v":1697.4902060638699},{"$f":"'RB FORECAST'!AL81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AM81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AN81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AO81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AP81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AQ81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AR81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AS81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AT81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AU81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AV81*($V77/12)","v":2384.4475845568641},{"$f":"'RB FORECAST'!AW81*($V77/12)","v":2384.4475845568641},{"$f":"SUM(W77:AH77)","v":20598.236903818255},{"$f":"SUM(AI77:AT77)","v":28613.371014682361},{"$f":"AV77-AU77","v":8015.1341108641063},null,28613.371014682361,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,"Utah",70,{"$f":"T79","v":8.6139999999999994E-2},{"$f":"U77","v":0.121},0.121,{"$f":"'RB FORECAST'!V82*($T78/12)","v":15366.87194785539},{"$f":"'RB FORECAST'!W82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!X82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!Y82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!Z82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!AA82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!AB82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!AC82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!AD82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!AE82*($T78/12)","v":15366.871947855394},{"$f":"'RB FORECAST'!AF82*($T78/12)","v":15352.412124275044},{"$f":"'RB FORECAST'!AG82*($T78/12)","v":15179.914323052795},{"$f":"'RB FORECAST'!AL82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AM82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AN82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AO82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AP82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AQ82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AR82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AS82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AT82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AU82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AV82*($V78/12)","v":21323.074449609805},{"$f":"'RB FORECAST'!AW82*($V78/12)","v":21323.074449609805},184201.0459258818,255876.8933953176,71675.847469435801,null,255876.8933953176,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Total",71,8.6139999999999994E-2,{"$f":"U77","v":0.121},0.121,{"$f":"SUM(W77:W78)","v":17085.268644581687},17085.268644581694,17085.268644581694,{"$f":"SUM(Z77:Z78)","v":17085.268644581694},17085.268644581694,17085.268644581694,17085.268644581694,17085.268644581694,17085.268644581694,17085.268644581694,17069.191854766443,16877.404529116666,{"$f":"SUM(AI77:AI78)","v":23707.522034166668},{"$f":"SUM(AJ77:AJ78)","v":23707.522034166668},23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,23707.522034166668,204799.28282970007,284490.26441,79690.981580299936,null,284490.26441,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,"388","Other Equipment",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,"Wyoming",74,null,null,null,{"$f":"'RB FORECAST'!V86*($T82/12)","v":0},{"$f":"'RB FORECAST'!W86*($T82/12)","v":0},{"$f":"'RB FORECAST'!X86*($T82/12)","v":0},{"$f":"'RB FORECAST'!Y86*($T82/12)","v":0},{"$f":"'RB FORECAST'!Z86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AA86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AB86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AC86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AD86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AE86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AF86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AG86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AL86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AM86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AN86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AO86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AP86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AQ86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AR86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AS86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AT86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AU86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AV86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AW86*($V82/12)","v":0},{"$f":"SUM(W82:AH82)","v":0},{"$f":"SUM(AI82:AT82)","v":0},{"$f":"AV82-AU82","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,"Utah",75,null,null,null,{"$f":"'RB FORECAST'!V87*($T83/12)","v":0},{"$f":"'RB FORECAST'!W87*($T83/12)","v":0},{"$f":"'RB FORECAST'!X87*($T83/12)","v":0},{"$f":"'RB FORECAST'!Y87*($T83/12)","v":0},{"$f":"'RB FORECAST'!Z87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AA87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AB87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AC87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AD87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AE87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AF87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AG87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AL87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AM87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AN87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AO87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AP87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AQ87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AR87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AS87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AT87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AU87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AV87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AW87*($V83/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Total",76,null,null,null,{"$f":"SUM(W82:W83)","v":0},0,0,{"$f":"SUM(Z82:Z83)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI82:AI83)","v":0},{"$f":"SUM(AJ82:AJ83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (Distribution)",null,null,78,-6056221,null,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S86)","v":0},{"$f":"$T$86/12","v":-504685.08333333331},-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,{"$f":"$V$86/12","v":0},{"$f":"$V$86/12","v":0},{"$f":"$V$86/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W86:AH86)","v":-6056220.9999999991},{"$f":"SUM(AI86:AT86)","v":0},{"$f":"AV86-AU86","v":6056220.9999999991},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,null,"Total Distribution Plant",null,80,null,null,null,{"$f":"SUM(W86,W84,W79,W74,W69,W64,W59,W54,W49,W38,W33)","v":5356742.2209614851},5385234.9770960249,5446197.5108990045,{"$f":"SUM(Z86,Z84,Z79,Z74,Z69,Z64,Z59,Z54,Z49,Z38,Z33)","v":5461852.5542159863},5491172.1341206422,5477099.967931577,5525395.9709067969,5545242.1151099652,5624941.6585088409,5724456.4541376838,5796935.1326449811,5846487.1962347114,{"$f":"SUM(AI86,AI84,AI79,AI74,AI69,AI64,AI59,AI54,AI49,AI38,AI33)","v":5855969.2857012656},{"$f":"SUM(AJ86,AJ84,AJ79,AJ74,AJ69,AJ64,AJ59,AJ54,AJ49,AJ38,AJ33)","v":5900539.8351691766},5960291.0918277856,5974404.5688446155,6011477.0598890455,6012861.9923649738,6045472.0986317219,6065651.4840852628,6130097.0768271321,6193017.464191475,6255306.322730382,6287940.9644516734,{"$f":"SUM(W88:AH88)","v":66681757.89276769},{"$f":"SUM(AI88:AT88)","v":72693029.244714513},{"$f":"AV88-AU88","v":6011271.3519468233},null,72693029.244714513,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,77,"General Plant",null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"389","Land & Land Rights",null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Distribution - Wyoming",84,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S92)","v":0},{"$f":"'RB FORECAST'!V94*($T92/12)","v":0},{"$f":"'RB FORECAST'!W94*($T92/12)","v":0},{"$f":"'RB FORECAST'!X94*($T92/12)","v":0},{"$f":"'RB FORECAST'!Y94*($T92/12)","v":0},{"$f":"'RB FORECAST'!Z94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AA94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AB94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AC94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AD94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AE94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AF94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AG94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AL94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AM94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AN94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AO94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AP94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AQ94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AR94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AS94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AT94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AU94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AV94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AW94*($V92/12)","v":0},{"$f":"SUM(W92:AH92)","v":0},{"$f":"SUM(AI92:AT92)","v":0},{"$f":"AV92-AU92","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Distribution - Utah",85,0,0,0,{"$f":"'RB FORECAST'!V95*($T93/12)","v":0},{"$f":"'RB FORECAST'!W95*($T93/12)","v":0},{"$f":"'RB FORECAST'!X95*($T93/12)","v":0},{"$f":"'RB FORECAST'!Y95*($T93/12)","v":0},{"$f":"'RB FORECAST'!Z95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AA95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AB95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AC95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AD95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AE95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AF95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AG95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AL95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AM95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AN95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AO95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AP95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AQ95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AR95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AS95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AT95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AU95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AV95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AW95*($V93/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Total",86,0,0,0,{"$f":"SUM(W92:W93)","v":0},0,0,{"$f":"SUM(Z92:Z93)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI92:AI93)","v":0},{"$f":"SUM(AJ92:AJ93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"390","Structures & Improvements",null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,"Distribution - Wyoming",89,{"$f":"T100","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S97)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V99*($T97/12)","v":5442.8008127168323},{"$f":"'RB FORECAST'!W99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!X99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!Y99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!Z99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!AA99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!AB99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!AC99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!AD99*($T97/12)","v":5442.8008127166659},{"$f":"'RB FORECAST'!AE99*($T97/12)","v":5956.020528680503},{"$f":"'RB FORECAST'!AF99*($T97/12)","v":5956.020528680503},{"$f":"'RB FORECAST'!AG99*($T97/12)","v":5956.020528680503},{"$f":"'RB FORECAST'!AL99*($V97/12)","v":5483.2316750652471},{"$f":"'RB FORECAST'!AM99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AN99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AO99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AP99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AQ99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AR99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AS99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AT99*($V97/12)","v":5483.231675065188},{"$f":"'RB FORECAST'!AU99*($V97/12)","v":5666.2919030943767},{"$f":"'RB FORECAST'!AV99*($V97/12)","v":5666.2919030943767},{"$f":"'RB FORECAST'!AW99*($V97/12)","v":5666.2919030943767},{"$f":"SUM(W97:AH97)","v":66853.268900491661},{"$f":"SUM(AI97:AT97)","v":66347.96078486988},{"$f":"AV97-AU97","v":-505.30811562178133},null,66347.96078486988,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,null,"Distribution - Utah",90,{"$f":"T100","v":2.129E-2},1.9599999999999999E-2,1.9599999999999999E-2,{"$f":"'RB FORECAST'!V100*($T98/12)","v":75667.790197735623},{"$f":"'RB FORECAST'!W100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!X100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!Y100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!Z100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!AA100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!AB100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!AC100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!AD100*($T98/12)","v":75667.790197733324},{"$f":"'RB FORECAST'!AE100*($T98/12)","v":82802.75675799379},{"$f":"'RB FORECAST'!AF100*($T98/12)","v":82802.75675799379},{"$f":"'RB FORECAST'!AG100*($T98/12)","v":82802.75675799379},{"$f":"'RB FORECAST'!AL100*($V98/12)","v":76229.874704400936},{"$f":"'RB FORECAST'!AM100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AN100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AO100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AP100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AQ100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AR100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AS100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AT100*($V98/12)","v":76229.874704400107},{"$f":"'RB FORECAST'!AU100*($V98/12)","v":78774.84436334818},{"$f":"'RB FORECAST'!AV100*($V98/12)","v":78774.84436334818},{"$f":"'RB FORECAST'!AW100*($V98/12)","v":78774.84436334818},929418.38205358374,922393.40542964626,-7024.9766239374876,null,922393.40542964626,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,"General",91,{"$f":"T100","v":2.129E-2},1.9599999999999999E-2,1.9599999999999999E-2,{"$f":"'RB FORECAST'!V101*($T99/12)","v":90619.110726886094},{"$f":"'RB FORECAST'!W101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!X101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!Y101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!Z101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!AA101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!AB101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!AC101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!AD101*($T99/12)","v":90619.110726883329},{"$f":"'RB FORECAST'!AE101*($T99/12)","v":99163.886820743952},{"$f":"'RB FORECAST'!AF101*($T99/12)","v":99163.886820743952},{"$f":"'RB FORECAST'!AG101*($T99/12)","v":99163.886820743952},{"$f":"'RB FORECAST'!AL101*($V99/12)","v":91292.258416467943},{"$f":"'RB FORECAST'!AM101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AN101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AO101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AP101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AQ101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AR101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AS101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AT101*($V99/12)","v":91292.258416466953},{"$f":"'RB FORECAST'!AU101*($V99/12)","v":94340.09272903399},{"$f":"'RB FORECAST'!AV101*($V99/12)","v":94340.09272903399},{"$f":"'RB FORECAST'!AW101*($V99/12)","v":94340.09272903399},1113063.6570041843,1104650.6039353057,-8413.0530688785948,null,1104650.6039353057,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,null,"Total",92,2.129E-2,1.9599999999999999E-2,1.9599999999999999E-2,{"$f":"SUM(W97:W99)","v":171729.70173733856},171729.70173733332,171729.70173733332,{"$f":"SUM(Z97:Z99)","v":171729.70173733332},171729.70173733332,171729.70173733332,171729.70173733332,171729.70173733332,171729.70173733332,187922.66410741824,187922.66410741824,187922.66410741824,{"$f":"SUM(AI97:AI99)","v":173005.36479593412},{"$f":"SUM(AJ97:AJ99)","v":173005.36479593226},173005.36479593226,173005.36479593226,173005.36479593226,173005.36479593226,173005.36479593226,173005.36479593226,173005.36479593226,178781.22899547656,178781.22899547656,178781.22899547656,2109335.3079582597,2093391.9701498223,-15943.337808437413,null,2093391.9701498223,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,null,null,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,"391","Office Furniture & Equipment",null,94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Wyoming",95,{"$f":"T104","v":0.11763},7.6200000000000004E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S103)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V105*($T103/12)","v":2398.537749825},{"$f":"'RB FORECAST'!W105*($T103/12)","v":2398.5377498250041},{"$f":"'RB FORECAST'!X105*($T103/12)","v":2398.5377498250041},{"$f":"'RB FORECAST'!Y105*($T103/12)","v":2398.5377498250041},{"$f":"'RB FORECAST'!Z105*($T103/12)","v":2766.626175779902},{"$f":"'RB FORECAST'!AA105*($T103/12)","v":2766.626175779902},{"$f":"'RB FORECAST'!AB105*($T103/12)","v":2766.626175779902},{"$f":"'RB FORECAST'!AC105*($T103/12)","v":2766.626175779902},{"$f":"'RB FORECAST'!AD105*($T103/12)","v":2766.626175779902},{"$f":"'RB FORECAST'!AE105*($T103/12)","v":2317.0421994122325},{"$f":"'RB FORECAST'!AF105*($T103/12)","v":2181.5802767625282},{"$f":"'RB FORECAST'!AG105*($T103/12)","v":2158.9009991233625},{"$f":"'RB FORECAST'!AL105*($V103/12)","v":1398.5229629618314},{"$f":"'RB FORECAST'!AM105*($V103/12)","v":1398.52296296183},{"$f":"'RB FORECAST'!AN105*($V103/12)","v":1398.52296296183},{"$f":"'RB FORECAST'!AO105*($V103/12)","v":1398.52296296183},{"$f":"'RB FORECAST'!AP105*($V103/12)","v":1259.3435448704297},{"$f":"'RB FORECAST'!AQ105*($V103/12)","v":1259.3435448704297},{"$f":"'RB FORECAST'!AR105*($V103/12)","v":1259.3435448704297},{"$f":"'RB FORECAST'!AS105*($V103/12)","v":1259.3435448704297},{"$f":"'RB FORECAST'!AT105*($V103/12)","v":1259.3435448704297},{"$f":"'RB FORECAST'!AU105*($V103/12)","v":1429.3375783740453},{"$f":"'RB FORECAST'!AV105*($V103/12)","v":1480.5576392032283},{"$f":"'RB FORECAST'!AW105*($V103/12)","v":1489.1329934985008},{"$f":"SUM(W103:AH103)","v":30084.805353497639},{"$f":"SUM(AI103:AT103)","v":16289.837787275243},{"$f":"AV103-AU103","v":-13794.967566222396},null,16289.837787275243,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Distribution - Utah",96,{"$f":"T105","v":0.11763},{"$f":"U103","v":7.6200000000000004E-2},7.6200000000000004E-2,{"$f":"'RB FORECAST'!V106*($T104/12)","v":103340.42826877501},{"$f":"'RB FORECAST'!W106*($T104/12)","v":103340.4282687752},{"$f":"'RB FORECAST'!X106*($T104/12)","v":103340.4282687752},{"$f":"'RB FORECAST'!Y106*($T104/12)","v":103340.4282687752},{"$f":"'RB FORECAST'!Z106*($T104/12)","v":119199.43052201625},{"$f":"'RB FORECAST'!AA106*($T104/12)","v":119199.43052201625},{"$f":"'RB FORECAST'!AB106*($T104/12)","v":119199.43052201625},{"$f":"'RB FORECAST'!AC106*($T104/12)","v":119199.43052201625},{"$f":"'RB FORECAST'!AD106*($T104/12)","v":119199.43052201625},{"$f":"'RB FORECAST'!AE106*($T104/12)","v":99829.211869421124},{"$f":"'RB FORECAST'!AF106*($T104/12)","v":93992.867162420574},{"$f":"'RB FORECAST'!AG106*($T104/12)","v":93015.735881402041},{"$f":"'RB FORECAST'!AL106*($V104/12)","v":60255.029109604991},{"$f":"'RB FORECAST'!AM106*($V104/12)","v":60255.029109604926},{"$f":"'RB FORECAST'!AN106*($V104/12)","v":60255.029109604926},{"$f":"'RB FORECAST'!AO106*($V104/12)","v":60255.029109604926},{"$f":"'RB FORECAST'!AP106*($V104/12)","v":54258.516996000064},{"$f":"'RB FORECAST'!AQ106*($V104/12)","v":54258.516996000064},{"$f":"'RB FORECAST'!AR106*($V104/12)","v":54258.516996000064},{"$f":"'RB FORECAST'!AS106*($V104/12)","v":54258.516996000064},{"$f":"'RB FORECAST'!AT106*($V104/12)","v":54258.516996000064},{"$f":"'RB FORECAST'!AU106*($V104/12)","v":61582.66948294},{"$f":"'RB FORECAST'!AV106*($V104/12)","v":63789.47361701155},{"$f":"'RB FORECAST'!AW106*($V104/12)","v":64158.940716495221},1296196.6805984257,701843.78523486701,-594352.89536355867,null,701843.78523486701,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,"General",97,{"$f":"T106","v":0.11763},{"$f":"U103","v":7.6200000000000004E-2},7.6200000000000004E-2,{"$f":"'RB FORECAST'!V107*($T105/12)","v":414017.71235317498},{"$f":"'RB FORECAST'!W107*($T105/12)","v":414017.71235317574},{"$f":"'RB FORECAST'!X107*($T105/12)","v":414017.71235317574},{"$f":"'RB FORECAST'!Y107*($T105/12)","v":414017.71235317574},{"$f":"'RB FORECAST'!Z107*($T105/12)","v":477554.39342840447},{"$f":"'RB FORECAST'!AA107*($T105/12)","v":477554.39342840447},{"$f":"'RB FORECAST'!AB107*($T105/12)","v":477554.39342840447},{"$f":"'RB FORECAST'!AC107*($T105/12)","v":477554.39342840447},{"$f":"'RB FORECAST'!AD107*($T105/12)","v":477554.39342840447},{"$f":"'RB FORECAST'!AE107*($T105/12)","v":399950.55774978444},{"$f":"'RB FORECAST'!AF107*($T105/12)","v":376568.13013092149},{"$f":"'RB FORECAST'!AG107*($T105/12)","v":372653.40223194432},{"$f":"'RB FORECAST'!AL107*($V105/12)","v":241402.61200437098},{"$f":"'RB FORECAST'!AM107*($V105/12)","v":241402.61200437069},{"$f":"'RB FORECAST'!AN107*($V105/12)","v":241402.61200437069},{"$f":"'RB FORECAST'!AO107*($V105/12)","v":241402.61200437069},{"$f":"'RB FORECAST'!AP107*($V105/12)","v":217378.49802532166},{"$f":"'RB FORECAST'!AQ107*($V105/12)","v":217378.49802532166},{"$f":"'RB FORECAST'!AR107*($V105/12)","v":217378.49802532166},{"$f":"'RB FORECAST'!AS107*($V105/12)","v":217378.49802532166},{"$f":"'RB FORECAST'!AT107*($V105/12)","v":217378.49802532166},{"$f":"'RB FORECAST'!AU107*($V105/12)","v":246721.60128479332},{"$f":"'RB FORECAST'!AV107*($V105/12)","v":255562.82649070726},{"$f":"'RB FORECAST'!AW107*($V105/12)","v":257043.04024519396},5193014.906667375,2811830.4061647858,-2381184.5005025892,null,2811830.4061647858,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,null,null,"Total",98,0.11763,{"$f":"U103","v":7.6200000000000004E-2},7.6200000000000004E-2,{"$f":"SUM(W103:W105)","v":519756.67837177496},519756.67837177595,519756.67837177595,{"$f":"SUM(Z103:Z105)","v":519756.67837177595},599520.45012620068,599520.45012620068,599520.45012620068,599520.45012620068,599520.45012620068,502096.8118186178,472742.57757010462,467828.03911246971,{"$f":"SUM(AI103:AI105)","v":303056.16407693783},{"$f":"SUM(AJ103:AJ105)","v":303056.16407693748},303056.16407693748,303056.16407693748,272896.35856619215,272896.35856619215,272896.35856619215,272896.35856619215,272896.35856619215,309733.60834610736,320832.85774692206,322691.11395518767,6519296.3926192997,3529964.0291869282,-2989332.3634323715,null,3529964.0291869282,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,null,null,99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,"392","Transportation Equipment",null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"Distribution - Wyoming",101,{"$f":"T110","v":8.0140000000000003E-2},6.2199999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S109)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V111*($T109/12)","v":17028.749331045201},{"$f":"'RB FORECAST'!W111*($T109/12)","v":17160.000457805825},{"$f":"'RB FORECAST'!X111*($T109/12)","v":17160.000457805825},{"$f":"'RB FORECAST'!Y111*($T109/12)","v":17160.000457805825},{"$f":"'RB FORECAST'!Z111*($T109/12)","v":17191.755413564151},{"$f":"'RB FORECAST'!AA111*($T109/12)","v":17225.478829410906},{"$f":"'RB FORECAST'!AB111*($T109/12)","v":17225.478829410906},{"$f":"'RB FORECAST'!AC111*($T109/12)","v":17230.981755827761},{"$f":"'RB FORECAST'!AD111*($T109/12)","v":17230.981755827761},{"$f":"'RB FORECAST'!AE111*($T109/12)","v":17196.475476114607},{"$f":"'RB FORECAST'!AF111*($T109/12)","v":17189.072093176041},{"$f":"'RB FORECAST'!AG111*($T109/12)","v":17187.205289943679},{"$f":"'RB FORECAST'!AL111*($V109/12)","v":13326.63732751625},{"$f":"'RB FORECAST'!AM111*($V109/12)","v":12670.612902555},{"$f":"'RB FORECAST'!AN111*($V109/12)","v":12670.612902555},{"$f":"'RB FORECAST'!AO111*($V109/12)","v":12670.612902555},{"$f":"'RB FORECAST'!AP111*($V109/12)","v":12511.894062533005},{"$f":"'RB FORECAST'!AQ111*($V109/12)","v":12343.33638966101},{"$f":"'RB FORECAST'!AR111*($V109/12)","v":12343.33638966101},{"$f":"'RB FORECAST'!AS111*($V109/12)","v":12315.831451400132},{"$f":"'RB FORECAST'!AT111*($V109/12)","v":12315.831451400132},{"$f":"'RB FORECAST'!AU111*($V109/12)","v":12488.302064529869},{"$f":"'RB FORECAST'!AV111*($V109/12)","v":12525.305937600591},{"$f":"'RB FORECAST'!AW111*($V109/12)","v":12534.636665246531},{"$f":"SUM(W109:AH109)","v":206186.18014773849},{"$f":"SUM(AI109:AT109)","v":150716.95044721354},{"$f":"AV109-AU109","v":-55469.229700524942},null,150716.95044721354,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Distribution - Utah",102,{"$f":"T111","v":8.0140000000000003E-2},{"$f":"U109","v":6.2199999999999998E-2},6.2199999999999998E-2,{"$f":"'RB FORECAST'!V112*($T110/12)","v":299168.11400441156},{"$f":"'RB FORECAST'!W112*($T110/12)","v":301473.98810535588},{"$f":"'RB FORECAST'!X112*($T110/12)","v":301473.98810535588},{"$f":"'RB FORECAST'!Y112*($T110/12)","v":301473.98810535588},{"$f":"'RB FORECAST'!Z112*($T110/12)","v":302031.87230693916},{"$f":"'RB FORECAST'!AA112*($T110/12)","v":302624.33922981925},{"$f":"'RB FORECAST'!AB112*($T110/12)","v":302624.33922981925},{"$f":"'RB FORECAST'!AC112*($T110/12)","v":302721.01691798243},{"$f":"'RB FORECAST'!AD112*($T110/12)","v":302721.01691798243},{"$f":"'RB FORECAST'!AE112*($T110/12)","v":302114.79631878238},{"$f":"'RB FORECAST'!AF112*($T110/12)","v":301984.73062411946},{"$f":"'RB FORECAST'!AG112*($T110/12)","v":301951.93385253131},{"$f":"'RB FORECAST'!AL112*($V110/12)","v":234127.87855331702},{"$f":"'RB FORECAST'!AM112*($V110/12)","v":222602.57002119359},{"$f":"'RB FORECAST'!AN112*($V110/12)","v":222602.57002119359},{"$f":"'RB FORECAST'!AO112*($V110/12)","v":222602.57002119359},{"$f":"'RB FORECAST'!AP112*($V110/12)","v":219814.13176872724},{"$f":"'RB FORECAST'!AQ112*($V110/12)","v":216852.84082987043},{"$f":"'RB FORECAST'!AR112*($V110/12)","v":216852.84082987043},{"$f":"'RB FORECAST'!AS112*($V110/12)","v":216369.62269415494},{"$f":"'RB FORECAST'!AT112*($V110/12)","v":216369.62269415494},{"$f":"'RB FORECAST'!AU112*($V110/12)","v":219399.65778646441},{"$f":"'RB FORECAST'!AV112*($V110/12)","v":220049.75713916583},{"$f":"'RB FORECAST'!AW112*($V110/12)","v":220213.68322309942},3622364.1237184554,2647857.7455824055,-974506.37813604996,null,2647857.7455824055,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,"General",103,{"$f":"T112","v":8.0140000000000003E-2},{"$f":"U109","v":6.2199999999999998E-2},6.2199999999999998E-2,{"$f":"'RB FORECAST'!V113*($T111/12)","v":0},{"$f":"'RB FORECAST'!W113*($T111/12)","v":0},{"$f":"'RB FORECAST'!X113*($T111/12)","v":0},{"$f":"'RB FORECAST'!Y113*($T111/12)","v":0},{"$f":"'RB FORECAST'!Z113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AA113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AB113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AC113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AD113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AE113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AF113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AG113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AL113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AM113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AN113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AO113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AP113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AQ113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AR113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AS113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AT113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AU113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AV113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AW113*($V111/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,"Total",104,8.0140000000000003E-2,{"$f":"U109","v":6.2199999999999998E-2},6.2199999999999998E-2,{"$f":"SUM(W109:W111)","v":316196.86333545676},318633.98856316169,318633.98856316169,{"$f":"SUM(Z109:Z111)","v":318633.98856316169},319223.62772050331,319849.81805923017,319849.81805923017,319951.99867381022,319951.99867381022,319311.27179489698,319173.80271729548,319139.13914247497,{"$f":"SUM(AI109:AI111)","v":247454.51588083326},{"$f":"SUM(AJ109:AJ111)","v":235273.18292374859},235273.18292374859,235273.18292374859,232326.02583126025,229196.17721953144,229196.17721953144,228685.45414555506,228685.45414555506,231887.95985099429,232575.06307676641,232748.31988834596,3828550.3038661936,2798574.6960296193,-1029975.6078365743,null,2798574.6960296193,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,"393","Stores Equipment",null,106,{"$f":"T115","v":0.05},0.05,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S114)","v":0.05},{"$f":"'RB FORECAST'!V116*($T114/12)","v":0},{"$f":"'RB FORECAST'!W116*($T114/12)","v":0},{"$f":"'RB FORECAST'!X116*($T114/12)","v":0},{"$f":"'RB FORECAST'!Y116*($T114/12)","v":0},{"$f":"'RB FORECAST'!Z116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AA116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AB116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AC116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AD116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AE116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AF116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AG116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AL116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AM116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AN116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AO116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AP116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AQ116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AR116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AS116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AT116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AU116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AV116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AW116*($V114/12)","v":0},{"$f":"SUM(W114:AH114)","v":0},{"$f":"SUM(AI114:AT114)","v":0},{"$f":"AV114-AU114","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"Distribution - Wyoming",107,{"$f":"T116","v":0.05},{"$f":"U114","v":0.05},0.05,{"$f":"'RB FORECAST'!V117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!W117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!X117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Y117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Z117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AA117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AB117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AC117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AD117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AE117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AF117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AG117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AL117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AM117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AN117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AO117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AP117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AQ117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AR117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AS117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AT117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AU117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AV117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AW117*($V115/12)","v":51.549541666666663},618.59449999999981,618.59449999999981,0,null,618.59449999999981,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Distribution - Utah",108,{"$f":"T117","v":0.05},{"$f":"U114","v":0.05},0.05,{"$f":"'RB FORECAST'!V118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!W118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!X118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Y118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Z118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AA118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AB118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AC118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AD118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AE118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AF118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AG118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AL118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AM118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AN118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AO118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AP118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AQ118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AR118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AS118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AT118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AU118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AV118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AW118*($V116/12)","v":218.69712500000003},2624.3655000000012,2624.3655000000012,0,null,2624.3655000000012,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,"Total",109,0.05,{"$f":"U114","v":0.05},0.05,{"$f":"SUM(W114:W116)","v":270.24666666666667},270.24666666666667,270.24666666666667,{"$f":"SUM(Z114:Z116)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,{"$f":"SUM(AI114:AI116)","v":270.24666666666667},{"$f":"SUM(AJ114:AJ116)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,3242.9600000000009,3242.9600000000009,0,null,3242.9600000000009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,null,null,null,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,"394","Tools, Shop & Garage Equipment",null,111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Wyoming",112,{"$f":"T121","v":7.6829999999999996E-2},7.5999999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S120)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V122*($T120/12)","v":15208.279794418859},{"$f":"'RB FORECAST'!W122*($T120/12)","v":15208.279794418859},{"$f":"'RB FORECAST'!X122*($T120/12)","v":15208.279794418859},{"$f":"'RB FORECAST'!Y122*($T120/12)","v":15532.579738803353},{"$f":"'RB FORECAST'!Z122*($T120/12)","v":15532.579738803353},{"$f":"'RB FORECAST'!AA122*($T120/12)","v":15616.101144351251},{"$f":"'RB FORECAST'!AB122*($T120/12)","v":15704.003463367098},{"$f":"'RB FORECAST'!AC122*($T120/12)","v":15760.964132858833},{"$f":"'RB FORECAST'!AD122*($T120/12)","v":15760.964132858833},{"$f":"'RB FORECAST'!AE122*($T120/12)","v":15836.451862527852},{"$f":"'RB FORECAST'!AF122*($T120/12)","v":16037.088372743627},{"$f":"'RB FORECAST'!AG122*($T120/12)","v":16819.721796003185},{"$f":"'RB FORECAST'!AL122*($V120/12)","v":16825.551629127811},{"$f":"'RB FORECAST'!AM122*($V120/12)","v":16825.551629127811},{"$f":"'RB FORECAST'!AN122*($V120/12)","v":16825.551629127811},{"$f":"'RB FORECAST'!AO122*($V120/12)","v":17031.962328546801},{"$f":"'RB FORECAST'!AP122*($V120/12)","v":17031.962328546801},{"$f":"'RB FORECAST'!AQ122*($V120/12)","v":17085.122102497178},{"$f":"'RB FORECAST'!AR122*($V120/12)","v":17141.070243910053},{"$f":"'RB FORECAST'!AS122*($V120/12)","v":17177.324618395003},{"$f":"'RB FORECAST'!AT122*($V120/12)","v":17177.324618395003},{"$f":"'RB FORECAST'!AU122*($V120/12)","v":17225.371111613207},{"$f":"'RB FORECAST'!AV122*($V120/12)","v":17353.072405183342},{"$f":"'RB FORECAST'!AW122*($V120/12)","v":17851.203579982917},{"$f":"SUM(W120:AH120)","v":188225.293765574},{"$f":"SUM(AI120:AT120)","v":205551.06822445375},{"$f":"AV120-AU120","v":17325.77445887975},null,205551.06822445375,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"Distribution - Utah",113,{"$f":"T122","v":7.6829999999999996E-2},{"$f":"U120","v":7.5999999999999998E-2},7.5999999999999998E-2,{"$f":"'RB FORECAST'!V123*($T121/12)","v":195480.55851495886},{"$f":"'RB FORECAST'!W123*($T121/12)","v":195480.55851495886},{"$f":"'RB FORECAST'!X123*($T121/12)","v":195480.55851495886},{"$f":"'RB FORECAST'!Y123*($T121/12)","v":199648.9677704169},{"$f":"'RB FORECAST'!Z123*($T121/12)","v":199648.9677704169},{"$f":"'RB FORECAST'!AA123*($T121/12)","v":200722.51528697752},{"$f":"'RB FORECAST'!AB123*($T121/12)","v":201852.37314389859},{"$f":"'RB FORECAST'!AC123*($T121/12)","v":202584.52060805276},{"$f":"'RB FORECAST'!AD123*($T121/12)","v":202584.52060805276},{"$f":"'RB FORECAST'!AE123*($T121/12)","v":203554.806778231},{"$f":"'RB FORECAST'!AF123*($T121/12)","v":206133.70048650331},{"$f":"'RB FORECAST'!AG123*($T121/12)","v":216193.32726608144},{"$f":"'RB FORECAST'!AL123*($V121/12)","v":216268.26138424966},{"$f":"'RB FORECAST'!AM123*($V121/12)","v":216268.26138424966},{"$f":"'RB FORECAST'!AN123*($V121/12)","v":216268.26138424966},{"$f":"'RB FORECAST'!AO123*($V121/12)","v":218921.37398812847},{"$f":"'RB FORECAST'!AP123*($V121/12)","v":218921.37398812847},{"$f":"'RB FORECAST'!AQ123*($V121/12)","v":219604.66640796955},{"$f":"'RB FORECAST'!AR123*($V121/12)","v":220323.79928026698},{"$f":"'RB FORECAST'!AS123*($V121/12)","v":220789.79710965519},{"$f":"'RB FORECAST'!AT123*($V121/12)","v":220789.79710965519},{"$f":"'RB FORECAST'!AU123*($V121/12)","v":221407.36566151903},{"$f":"'RB FORECAST'!AV123*($V121/12)","v":223048.78208254871},{"$f":"'RB FORECAST'!AW123*($V121/12)","v":229451.54173583101},2419365.3752635075,2642063.2815164519,222697.90625294438,null,2642063.2815164519,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"General",114,{"$f":"T123","v":7.6829999999999996E-2},{"$f":"U120","v":7.5999999999999998E-2},7.5999999999999998E-2,{"$f":"'RB FORECAST'!V124*($T122/12)","v":0},{"$f":"'RB FORECAST'!W124*($T122/12)","v":0},{"$f":"'RB FORECAST'!X124*($T122/12)","v":0},{"$f":"'RB FORECAST'!Y124*($T122/12)","v":0},{"$f":"'RB FORECAST'!Z124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AA124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AB124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AC124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AD124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AE124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AF124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AG124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AL124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AM124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AN124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AO124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AP124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AQ124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AR124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AS124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AT124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AU124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AV124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AW124*($V122/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,"Total",115,7.6829999999999996E-2,{"$f":"U120","v":7.5999999999999998E-2},7.5999999999999998E-2,{"$f":"SUM(W120:W122)","v":210688.83830937772},210688.83830937772,210688.83830937772,{"$f":"SUM(Z120:Z122)","v":215181.54750922025},215181.54750922025,216338.61643132876,217556.37660726567,218345.48474091158,218345.48474091158,219391.25864075884,222170.78885924694,233013.04906208464,{"$f":"SUM(AI120:AI122)","v":233093.81301337748},{"$f":"SUM(AJ120:AJ122)","v":233093.81301337748},233093.81301337748,235953.33631667527,235953.33631667527,236689.78851046672,237464.86952417702,237967.1217280502,237967.1217280502,238632.73677313223,240401.85448773205,247302.74531581393,2607590.6690290812,2847614.3497409052,240023.68071182398,null,2847614.3497409052,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,null,null,116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"395","Laboratory Equipment",null,117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Wyoming",118,0,6.6699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S126)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V128*($T126/12)","v":0},{"$f":"'RB FORECAST'!W128*($T126/12)","v":0},{"$f":"'RB FORECAST'!X128*($T126/12)","v":0},{"$f":"'RB FORECAST'!Y128*($T126/12)","v":0},{"$f":"'RB FORECAST'!Z128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AA128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AB128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AC128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AD128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AE128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AF128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AG128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AL128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AM128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AN128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AO128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AP128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AQ128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AR128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AS128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AT128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AU128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AV128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AW128*($V126/12)","v":0},{"$f":"SUM(W126:AH126)","v":0},{"$f":"SUM(AI126:AT126)","v":0},{"$f":"AV126-AU126","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Distribution - Utah",119,0,{"$f":"U126","v":6.6699999999999995E-2},6.6699999999999995E-2,{"$f":"'RB FORECAST'!V129*($T127/12)","v":0},{"$f":"'RB FORECAST'!W129*($T127/12)","v":0},{"$f":"'RB FORECAST'!X129*($T127/12)","v":0},{"$f":"'RB FORECAST'!Y129*($T127/12)","v":0},{"$f":"'RB FORECAST'!Z129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AA129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AB129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AC129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AD129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AE129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AF129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AG129*($T127/12)","v":0},{"$f":"'RB FORECAST'!AL129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AM129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AN129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AO129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AP129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AQ129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AR129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AS129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AT129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AU129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AV129*($V127/12)","v":39.174633083333269},{"$f":"'RB FORECAST'!AW129*($V127/12)","v":39.174633083333269},0,470.09559699999926,470.09559699999926,null,470.09559699999926,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,"General",120,0,{"$f":"U126","v":6.6699999999999995E-2},6.6699999999999995E-2,{"$f":"'RB FORECAST'!V130*($T128/12)","v":0},{"$f":"'RB FORECAST'!W130*($T128/12)","v":0},{"$f":"'RB FORECAST'!X130*($T128/12)","v":0},{"$f":"'RB FORECAST'!Y130*($T128/12)","v":0},{"$f":"'RB FORECAST'!Z130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AA130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AB130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AC130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AD130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AE130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AF130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AG130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AL130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AM130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AN130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AO130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AP130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AQ130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AR130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AS130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AT130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AU130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AV130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AW130*($V128/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,"Total",121,0,{"$f":"U126","v":6.6699999999999995E-2},6.6699999999999995E-2,{"$f":"SUM(W126:W128)","v":0},0,0,{"$f":"SUM(Z126:Z128)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI126:AI128)","v":39.174633083333269},{"$f":"SUM(AJ126:AJ128)","v":39.174633083333269},39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,39.174633083333269,0,470.09559699999926,470.09559699999926,null,470.09559699999926,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,"396","Power Operated Equipment",null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"Distribution - Wyoming",124,{"$f":"T133","v":6.5610000000000002E-2},3.1600000000000003E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S132)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V134*($T132/12)","v":6659.8692945750017},{"$f":"'RB FORECAST'!W134*($T132/12)","v":6660.0768881753393},{"$f":"'RB FORECAST'!X134*($T132/12)","v":6660.0768881753393},{"$f":"'RB FORECAST'!Y134*($T132/12)","v":6660.0768881753393},{"$f":"'RB FORECAST'!Z134*($T132/12)","v":6660.0768881753393},{"$f":"'RB FORECAST'!AA134*($T132/12)","v":6632.9760669251164},{"$f":"'RB FORECAST'!AB134*($T132/12)","v":6632.9760669251164},{"$f":"'RB FORECAST'!AC134*($T132/12)","v":6631.7788313718202},{"$f":"'RB FORECAST'!AD134*($T132/12)","v":6631.7788313718202},{"$f":"'RB FORECAST'!AE134*($T132/12)","v":6641.4511090256074},{"$f":"'RB FORECAST'!AF134*($T132/12)","v":6901.4293941211781},{"$f":"'RB FORECAST'!AG134*($T132/12)","v":7043.7222125625776},{"$f":"'RB FORECAST'!AL134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AM134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AN134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AO134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AP134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AQ134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AR134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AS134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AT134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AU134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AV134*($V132/12)","v":3392.4953805361602},{"$f":"'RB FORECAST'!AW134*($V132/12)","v":3392.4953805361602},{"$f":"SUM(W132:AH132)","v":80416.28935957959},{"$f":"SUM(AI132:AT132)","v":40709.944566433907},{"$f":"AV132-AU132","v":-39706.344793145683},null,40709.944566433907,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Distribution - Utah",125,{"$f":"T134","v":6.5610000000000002E-2},{"$f":"U132","v":3.1600000000000003E-2},3.1600000000000003E-2,{"$f":"'RB FORECAST'!V135*($T133/12)","v":67437.940034925021},{"$f":"'RB FORECAST'!W135*($T133/12)","v":67440.042130950038},{"$f":"'RB FORECAST'!X135*($T133/12)","v":67440.042130950038},{"$f":"'RB FORECAST'!Y135*($T133/12)","v":67440.042130950038},{"$f":"'RB FORECAST'!Z135*($T133/12)","v":67440.042130950038},{"$f":"'RB FORECAST'!AA135*($T133/12)","v":67165.618793564325},{"$f":"'RB FORECAST'!AB135*($T133/12)","v":67165.618793564325},{"$f":"'RB FORECAST'!AC135*($T133/12)","v":67153.495567735168},{"$f":"'RB FORECAST'!AD135*($T133/12)","v":67153.495567735168},{"$f":"'RB FORECAST'!AE135*($T133/12)","v":67251.4372016571},{"$f":"'RB FORECAST'!AF135*($T133/12)","v":69883.981359083627},{"$f":"'RB FORECAST'!AG135*($T133/12)","v":71324.840651212435},{"$f":"'RB FORECAST'!AL135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AM135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AN135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AO135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AP135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AQ135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AR135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AS135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AT135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AU135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AV135*($V133/12)","v":34352.460975130511},{"$f":"'RB FORECAST'!AW135*($V133/12)","v":34352.460975130511},814296.59649327723,412229.53170156601,-402067.06479171122,null,412229.53170156601,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,"General",126,{"$f":"T135","v":6.5610000000000002E-2},{"$f":"U132","v":3.1600000000000003E-2},3.1600000000000003E-2,{"$f":"'RB FORECAST'!V136*($T134/12)","v":0},{"$f":"'RB FORECAST'!W136*($T134/12)","v":0},{"$f":"'RB FORECAST'!X136*($T134/12)","v":0},{"$f":"'RB FORECAST'!Y136*($T134/12)","v":0},{"$f":"'RB FORECAST'!Z136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AA136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AB136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AC136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AD136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AE136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AF136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AG136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AL136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AM136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AN136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AO136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AP136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AQ136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AR136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AS136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AT136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AU136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AV136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AW136*($V134/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,null,"Total",127,6.5610000000000002E-2,{"$f":"U132","v":3.1600000000000003E-2},3.1600000000000003E-2,{"$f":"SUM(W132:W134)","v":74097.809329500029},74100.119019125385,74100.119019125385,{"$f":"SUM(Z132:Z134)","v":74100.119019125385},74100.119019125385,73798.594860489437,73798.594860489437,73785.274399106987,73785.274399106987,73892.888310682712,76785.410753204807,78368.562863775005,{"$f":"SUM(AI132:AI134)","v":37744.956355666669},{"$f":"SUM(AJ132:AJ134)","v":37744.956355666669},37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,37744.956355666669,894712.88585285703,452939.47626800014,-441773.40958485688,null,452939.47626800014,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,null,null,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"397","Communication Equipment",null,129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"Distribution - Wyoming",130,{"$f":"T139","v":8.0769999999999995E-2},{"$f":"20.28%*0.76","v":0.15412800000000001},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S138)","v":0.15412800000000001},{"$f":"'RB FORECAST'!V140*($T138/12)","v":20696.1517677917},{"$f":"'RB FORECAST'!W140*($T138/12)","v":20696.151767791664},{"$f":"'RB FORECAST'!X140*($T138/12)","v":20696.151767791664},{"$f":"'RB FORECAST'!Y140*($T138/12)","v":20696.151767791664},{"$f":"'RB FORECAST'!Z140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AA140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AB140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AC140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AD140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AE140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AF140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AG140*($T138/12)","v":27732.270908847644},{"$f":"'RB FORECAST'!AL140*($V138/12)","v":52919.641582751916},{"$f":"'RB FORECAST'!AM140*($V138/12)","v":52919.641582751894},{"$f":"'RB FORECAST'!AN140*($V138/12)","v":52919.641582751894},{"$f":"'RB FORECAST'!AO140*($V138/12)","v":52919.641582751894},{"$f":"'RB FORECAST'!AP140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AQ140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AR140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AS140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AT140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AU140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AV140*($V138/12)","v":57640.266465409601},{"$f":"'RB FORECAST'!AW140*($V138/12)","v":57640.266465409601},{"$f":"SUM(W138:AH138)","v":304642.77434194786},{"$f":"SUM(AI138:AT138)","v":672800.69805428456},{"$f":"AV138-AU138","v":368157.92371233669},null,672800.69805428456,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Distribution - Utah",131,{"$f":"T140","v":8.0769999999999995E-2},{"$f":"U138","v":0.15412800000000001},0.15412800000000001,{"$f":"'RB FORECAST'!V141*($T139/12)","v":77207.132991333463},{"$f":"'RB FORECAST'!W141*($T139/12)","v":77207.132991333332},{"$f":"'RB FORECAST'!X141*($T139/12)","v":77207.132991333332},{"$f":"'RB FORECAST'!Y141*($T139/12)","v":77207.132991333332},{"$f":"'RB FORECAST'!Z141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AA141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AB141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AC141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AD141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AE141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AF141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AG141*($T139/12)","v":103455.42264254224},{"$f":"'RB FORECAST'!AL141*($V139/12)","v":197417.0778884457},{"$f":"'RB FORECAST'!AM141*($V139/12)","v":197417.07788844564},{"$f":"'RB FORECAST'!AN141*($V139/12)","v":197417.07788844564},{"$f":"'RB FORECAST'!AO141*($V139/12)","v":197417.07788844564},{"$f":"'RB FORECAST'!AP141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AQ141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AR141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AS141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AT141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AU141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AV141*($V139/12)","v":215027.40067728166},{"$f":"'RB FORECAST'!AW141*($V139/12)","v":215027.40067728166},1136471.9131056715,2509887.5169720361,1373415.6038663646,null,2509887.5169720361,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,"Total",132,8.0769999999999995E-2,{"$f":"U139","v":0.15412800000000001},0.15412800000000001,{"$f":"SUM(W138:W139)","v":97903.284759125163},97903.284759125003,97903.284759125003,{"$f":"SUM(Z138:Z139)","v":97903.284759125003},131187.69355138988,131187.69355138988,131187.69355138988,131187.69355138988,131187.69355138988,131187.69355138988,131187.69355138988,131187.69355138988,{"$f":"SUM(AI138:AI139)","v":250336.7194711976},{"$f":"SUM(AJ138:AJ139)","v":250336.71947119752},250336.71947119752,250336.71947119752,272667.66714269127,272667.66714269127,272667.66714269127,272667.66714269127,272667.66714269127,272667.66714269127,272667.66714269127,272667.66714269127,1441114.6874476192,3182688.21502632,1741573.5275787008,null,3182688.21502632,{"$f":"AY140-AV140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,null,null,null,133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"398","Miscellaneous Equipment",null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Wyoming",135,{"$f":"T144","v":6.6699999999999995E-2},8.1299999999999997E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S143)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V145*($T143/12)","v":63.702743348001377},{"$f":"'RB FORECAST'!W145*($T143/12)","v":81.272153648301654},{"$f":"'RB FORECAST'!X145*($T143/12)","v":88.825903678798738},{"$f":"'RB FORECAST'!Y145*($T143/12)","v":88.825903678798738},{"$f":"'RB FORECAST'!Z145*($T143/12)","v":8.2400669341804882},{"$f":"'RB FORECAST'!AA145*($T143/12)","v":8.2400669341804882},{"$f":"'RB FORECAST'!AB145*($T143/12)","v":8.2400669341804882},{"$f":"'RB FORECAST'!AC145*($T143/12)","v":8.2400669341804882},{"$f":"'RB FORECAST'!AD145*($T143/12)","v":8.2400669341804882},{"$f":"'RB FORECAST'!AE145*($T143/12)","v":574.76757501173495},{"$f":"'RB FORECAST'!AF145*($T143/12)","v":574.76757501173472},{"$f":"'RB FORECAST'!AG145*($T143/12)","v":574.76757501173472},{"$f":"'RB FORECAST'!AL145*($V143/12)","v":700.578741018306},{"$f":"'RB FORECAST'!AM145*($V143/12)","v":700.57137372751038},{"$f":"'RB FORECAST'!AN145*($V143/12)","v":700.5682062522153},{"$f":"'RB FORECAST'!AO145*($V143/12)","v":700.5682062522153},{"$f":"'RB FORECAST'!AP145*($V143/12)","v":700.60199789821604},{"$f":"'RB FORECAST'!AQ145*($V143/12)","v":700.60199789821604},{"$f":"'RB FORECAST'!AR145*($V143/12)","v":700.60199789821604},{"$f":"'RB FORECAST'!AS145*($V143/12)","v":700.60199789821604},{"$f":"'RB FORECAST'!AT145*($V143/12)","v":700.60199789821604},{"$f":"'RB FORECAST'!AU145*($V143/12)","v":700.36443882113758},{"$f":"'RB FORECAST'!AV145*($V143/12)","v":700.36443882113758},{"$f":"'RB FORECAST'!AW145*($V143/12)","v":700.36443882113758},{"$f":"SUM(W143:AH143)","v":2088.1297640600073},{"$f":"SUM(AI143:AT143)","v":8406.3898332047393},{"$f":"AV143-AU143","v":6318.2600691447315},null,8406.3898332047393,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"Distribution - Utah",136,{"$f":"T145","v":6.6699999999999995E-2},{"$f":"U143","v":8.1299999999999997E-2},8.1299999999999997E-2,{"$f":"'RB FORECAST'!V146*($T144/12)","v":3445.9197304885238},{"$f":"'RB FORECAST'!W146*($T144/12)","v":4396.31486929933},{"$f":"'RB FORECAST'!X146*($T144/12)","v":4804.9254706838137},{"$f":"'RB FORECAST'!Y146*($T144/12)","v":4804.9254706838137},{"$f":"'RB FORECAST'!Z146*($T144/12)","v":445.7360505484333},{"$f":"'RB FORECAST'!AA146*($T144/12)","v":445.7360505484333},{"$f":"'RB FORECAST'!AB146*($T144/12)","v":445.7360505484333},{"$f":"'RB FORECAST'!AC146*($T144/12)","v":445.7360505484333},{"$f":"'RB FORECAST'!AD146*($T144/12)","v":445.7360505484333},{"$f":"'RB FORECAST'!AE146*($T144/12)","v":31091.328616071587},{"$f":"'RB FORECAST'!AF146*($T144/12)","v":31091.328616071576},{"$f":"'RB FORECAST'!AG146*($T144/12)","v":31091.328616071576},{"$f":"'RB FORECAST'!AL146*($V144/12)","v":37896.925305831915},{"$f":"'RB FORECAST'!AM146*($V144/12)","v":37896.526781508182},{"$f":"'RB FORECAST'!AN146*($V144/12)","v":37896.355440918414},{"$f":"'RB FORECAST'!AO146*($V144/12)","v":37896.355440918414},{"$f":"'RB FORECAST'!AP146*($V144/12)","v":37898.183357481503},{"$f":"'RB FORECAST'!AQ146*($V144/12)","v":37898.183357481503},{"$f":"'RB FORECAST'!AR146*($V144/12)","v":37898.183357481503},{"$f":"'RB FORECAST'!AS146*($V144/12)","v":37898.183357481503},{"$f":"'RB FORECAST'!AT146*($V144/12)","v":37898.183357481503},{"$f":"'RB FORECAST'!AU146*($V144/12)","v":37885.332898178836},{"$f":"'RB FORECAST'!AV146*($V144/12)","v":37885.332898178836},{"$f":"'RB FORECAST'!AW146*($V144/12)","v":37885.332898178836},112954.75164211239,454733.07845112093,341778.32680900855,null,454733.07845112093,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"General",137,{"$f":"T146","v":6.6699999999999995E-2},{"$f":"U143","v":8.1299999999999997E-2},8.1299999999999997E-2,{"$f":"'RB FORECAST'!V147*($T145/12)","v":0},{"$f":"'RB FORECAST'!W147*($T145/12)","v":0},{"$f":"'RB FORECAST'!X147*($T145/12)","v":0},{"$f":"'RB FORECAST'!Y147*($T145/12)","v":0},{"$f":"'RB FORECAST'!Z147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AA147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AB147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AC147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AD147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AE147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AF147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AG147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AL147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AM147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AN147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AO147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AP147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AQ147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AR147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AS147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AT147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AU147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AV147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AW147*($V145/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,"Total",138,6.6699999999999995E-2,{"$f":"U143","v":8.1299999999999997E-2},8.1299999999999997E-2,{"$f":"SUM(W143:W145)","v":3509.6224738365254},4477.5870229476313,4893.7513743626123,{"$f":"SUM(Z143:Z145)","v":4893.7513743626123},453.9761174826138,453.9761174826138,453.9761174826138,453.9761174826138,453.9761174826138,31666.096191083321,31666.09619108331,31666.09619108331,{"$f":"SUM(AI143:AI145)","v":38597.504046850219},{"$f":"SUM(AJ143:AJ145)","v":38597.09815523569},38596.923647170632,38596.923647170632,38598.785355379718,38598.785355379718,38598.785355379718,38598.785355379718,38598.785355379718,38585.697336999976,38585.697336999976,38585.697336999976,115042.8814061724,463139.46828432573,348096.58687815332,null,463139.46828432573,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,null,null,139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,"399","Communication Equipment",null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Wyoming",141,0,null,null,{"$f":"'RB FORECAST'!V151*($T149/12)","v":0},{"$f":"'RB FORECAST'!W151*($T149/12)","v":0},{"$f":"'RB FORECAST'!X151*($T149/12)","v":0},{"$f":"'RB FORECAST'!Y151*($T149/12)","v":0},{"$f":"'RB FORECAST'!Z151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AA151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AB151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AC151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AD151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AE151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AF151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AG151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AL151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AM151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AN151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AO151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AP151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AQ151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AR151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AS151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AT151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AU151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AV151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AW151*($V149/12)","v":0},{"$f":"SUM(W149:AH149)","v":0},{"$f":"SUM(AI149:AT149)","v":0},{"$f":"AV149-AU149","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Distribution - Utah",142,0,null,null,{"$f":"'RB FORECAST'!V152*($T150/12)","v":0},{"$f":"'RB FORECAST'!W152*($T150/12)","v":0},{"$f":"'RB FORECAST'!X152*($T150/12)","v":0},{"$f":"'RB FORECAST'!Y152*($T150/12)","v":0},{"$f":"'RB FORECAST'!Z152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AA152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AB152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AC152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AD152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AE152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AF152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AG152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AL152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AM152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AN152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AO152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AP152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AQ152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AR152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AS152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AT152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AU152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AV152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AW152*($V150/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,"Total",143,0,null,null,{"$f":"SUM(W149:W150)","v":0},0,0,{"$f":"SUM(Z149:Z150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI149:AI150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (General)",null,null,145,-2589352,null,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S153)","v":0},{"$f":"$T$153/12","v":-215779.33333333334},-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,{"$f":"$V$153/12","v":0},{"$f":"$V$153/12","v":0},{"$f":"$V$153/12","v":0},0,0,0,0,0,0,0,0,{"$f":"$V$153/12","v":0},{"$f":"SUM(W153:AH153)","v":-2589352},{"$f":"SUM(AI153:AT153)","v":0},{"$f":"AV153-AU153","v":2589352},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,"Total General Plant",null,null,null,null,null,{"$f":"SUM(W151,W153,W146,W140,W135,W129,W123,W117,W112,W106,W100,W94)","v":1178373.7116497429},1181781.11111618,1182197.2754675951,{"$f":"SUM(Z151,Z153,Z146,Z140,Z135,Z129,Z123,Z117,Z112,Z106,Z100,Z94)","v":1186689.9846674376},1295888.0291145889,1297369.7642167883,1298587.5243927252,1299465.4926795687,1299465.4926795687,1249959.5977481811,1226139.9470830767,1233616.157364029,{"$f":"SUM(AI151,AI153,AI146,AI140,AI135,AI129,AI123,AI117,AI112,AI106,AI100,AI94)","v":1283598.4589405472},1271416.7200918458,1271416.5455837809,1274276.0688870784,1263501.9156635478,1261108.5192456103,1261883.6002593208,1261875.1293892174,1261875.1293892174,1308343.2761008185,1321898.7464420053,1330831.150289932,{"$f":"SUM(W155:AH155)","v":14929534.088179482},{"$f":"SUM(AI155:AT155)","v":15372025.260282921},{"$f":"AV155-AU155","v":442491.17210343853},null,15372025.260282921,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Total Depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,null,null,{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":42218.802499999998},{"$f":"SUM(W158:AH158)","v":506625.62999999995},{"$f":"SUM(AI158:AT158)","v":506625.62999999995},{"$f":"AV158-AU158","v":0},null,506625.62999999995,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,"Distribution - Wyoming",null,null,null,null,null,{"$f":"SUM(W82,W77,W72,W67,W62,W57,W52,W44,W36,W31,W11)+W86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":190506.21344285581},{"$f":"SUM(X82,X77,X72,X67,X62,X57,X52,X44,X36,X31,X11)+X86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":191481.16504856077},{"$f":"SUM(Y82,Y77,Y72,Y67,Y62,Y57,Y52,Y44,Y36,Y31,Y11)+Y86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":193362.43156598296},{"$f":"SUM(Z82,Z77,Z72,Z67,Z62,Z57,Z52,Z44,Z36,Z31,Z11)+Z86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":193968.01831285976},{"$f":"SUM(AA82,AA77,AA72,AA67,AA62,AA57,AA52,AA44,AA36,AA31,AA11)+AA86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":194890.43341091403},{"$f":"SUM(AB82,AB77,AB72,AB67,AB62,AB57,AB52,AB44,AB36,AB31,AB11)+AB86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":194465.04140272344},{"$f":"SUM(AC82,AC77,AC72,AC67,AC62,AC57,AC52,AC44,AC36,AC31,AC11)+AC86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":195966.2472283192},{"$f":"SUM(AD82,AD77,AD72,AD67,AD62,AD57,AD52,AD44,AD36,AD31,AD11)+AD86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":196621.28685271711},{"$f":"SUM(AE82,AE77,AE72,AE67,AE62,AE57,AE52,AE44,AE36,AE31,AE11)+AE86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":199061.69229190733},{"$f":"SUM(AF82,AF77,AF72,AF67,AF62,AF57,AF52,AF44,AF36,AF31,AF11)+AF86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":204713.26387199489},{"$f":"SUM(AG82,AG77,AG72,AG67,AG62,AG57,AG52,AG44,AG36,AG31,AG11)+AG86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":206981.05605207148},{"$f":"SUM(AH82,AH77,AH72,AH67,AH62,AH57,AH52,AH44,AH36,AH31,AH11)+AH86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":208777.33510615642},{"$f":"SUM(AI82,AI77,AI72,AI67,AI62,AI57,AI52,AI44,AI36,AI31,AI11)+AI86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":210508.411385502},{"$f":"SUM(AJ82,AJ77,AJ72,AJ67,AJ62,AJ57,AJ52,AJ44,AJ36,AJ31,AJ11)+AJ86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":211866.1817844469},{"$f":"SUM(AK82,AK77,AK72,AK67,AK62,AK57,AK52,AK44,AK36,AK31,AK11)+AK86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":213664.97737211091},{"$f":"SUM(AL82,AL77,AL72,AL67,AL62,AL57,AL52,AL44,AL36,AL31,AL11)+AL86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":214152.17296595618},{"$f":"SUM(AM82,AM77,AM72,AM67,AM62,AM57,AM52,AM44,AM36,AM31,AM11)+AM86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":215259.31326846642},{"$f":"SUM(AN82,AN77,AN72,AN67,AN62,AN57,AN52,AN44,AN36,AN31,AN11)+AN86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":215266.0712160884},{"$f":"SUM(AO82,AO77,AO72,AO67,AO62,AO57,AO52,AO44,AO36,AO31,AO11)+AO86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":216297.22250864527},{"$f":"SUM(AP82,AP77,AP72,AP67,AP62,AP57,AP52,AP44,AP36,AP31,AP11)+AP86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":216936.7275909376},{"$f":"SUM(AQ82,AQ77,AQ72,AQ67,AQ62,AQ57,AQ52,AQ44,AQ36,AQ31,AQ11)+AQ86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":218899.53328137891},{"$f":"SUM(AR82,AR77,AR72,AR67,AR62,AR57,AR52,AR44,AR36,AR31,AR11)+AR86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":222052.11050271711},{"$f":"SUM(AS82,AS77,AS72,AS67,AS62,AS57,AS52,AS44,AS36,AS31,AS11)+AS86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":223965.26976315954},{"$f":"SUM(AT82,AT77,AT72,AT67,AT62,AT57,AT52,AT44,AT36,AT31,AT11)+AT86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":225127.74696153883},2370794.1845870633,{"$f":"SUM(AI159:AT159)","v":2603995.7386009479},233201.55401388463,null,2603995.7386009479,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",null,null,null,null,null,{"$f":"SUM(W83,W78,W73,W68,W63,W58,W53,W48,W37,W32,W12)+W86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5166236.0075186277},{"$f":"SUM(X83,X78,X73,X68,X63,X58,X53,X48,X37,X32,X12)+X86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5193753.8120474629},{"$f":"SUM(Y83,Y78,Y73,Y68,Y63,Y58,Y53,Y48,Y37,Y32,Y12)+Y86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5252835.0793330204},{"$f":"SUM(Z83,Z78,Z73,Z68,Z63,Z58,Z53,Z48,Z37,Z32,Z12)+Z86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5267884.5359031269},{"$f":"SUM(AA83,AA78,AA73,AA68,AA63,AA58,AA53,AA48,AA37,AA32,AA12)+AA86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5296281.7007097285},{"$f":"SUM(AB83,AB78,AB73,AB68,AB63,AB58,AB53,AB48,AB37,AB32,AB12)+AB86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5282634.9265288543},{"$f":"SUM(AC83,AC78,AC73,AC68,AC63,AC58,AC53,AC48,AC37,AC32,AC12)+AC86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5329429.723678478},{"$f":"SUM(AD83,AD78,AD73,AD68,AD63,AD58,AD53,AD48,AD37,AD32,AD12)+AD86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5348620.8282572469},{"$f":"SUM(AE83,AE78,AE73,AE68,AE63,AE58,AE53,AE48,AE37,AE32,AE12)+AE86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5425879.966216933},{"$f":"SUM(AF83,AF78,AF73,AF68,AF63,AF58,AF53,AF48,AF37,AF32,AF12)+AF86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5519743.1902656881},{"$f":"SUM(AG83,AG78,AG73,AG68,AG63,AG58,AG53,AG48,AG37,AG32,AG12)+AG86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5589954.0765929101},{"$f":"SUM(AH83,AH78,AH73,AH68,AH63,AH58,AH53,AH48,AH37,AH32,AH12)+AH86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5637709.8611285537},{"$f":"SUM(AI83,AI78,AI73,AI68,AI63,AI58,AI53,AI48,AI37,AI32,AI12)+AI86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5645460.8743157638},{"$f":"SUM(AJ83,AJ78,AJ73,AJ68,AJ63,AJ58,AJ53,AJ48,AJ37,AJ32,AJ12)+AJ86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5688673.6533847293},{"$f":"SUM(AK83,AK78,AK73,AK68,AK63,AK58,AK53,AK48,AK37,AK32,AK12)+AK86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5746626.1144556748},{"$f":"SUM(AL83,AL78,AL73,AL68,AL63,AL58,AL53,AL48,AL37,AL32,AL12)+AL86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5760252.3958786586},{"$f":"SUM(AM83,AM78,AM73,AM68,AM63,AM58,AM53,AM48,AM37,AM32,AM12)+AM86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5796217.7466205796},{"$f":"SUM(AN83,AN78,AN73,AN68,AN63,AN58,AN53,AN48,AN37,AN32,AN12)+AN86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5797595.921148886},{"$f":"SUM(AO83,AO78,AO73,AO68,AO63,AO58,AO53,AO48,AO37,AO32,AO12)+AO86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5829174.8761230754},{"$f":"SUM(AP83,AP78,AP73,AP68,AP63,AP58,AP53,AP48,AP37,AP32,AP12)+AP86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5848714.7564943256},{"$f":"SUM(AQ83,AQ78,AQ73,AQ68,AQ63,AQ58,AQ53,AQ48,AQ37,AQ32,AQ12)+AQ86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5911197.5435457528},{"$f":"SUM(AR83,AR78,AR73,AR68,AR63,AR58,AR53,AR48,AR37,AR32,AR12)+AR86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5970965.3536887569},{"$f":"SUM(AS83,AS78,AS73,AS68,AS63,AS58,AS53,AS48,AS37,AS32,AS12)+AS86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6031341.0529672215},{"$f":"SUM(AT83,AT78,AT73,AT68,AT63,AT58,AT53,AT48,AT37,AT32,AT12)+AT86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6062813.2174901348},64310963.708180621,70089033.506113559,{"$f":"AV160-AU160","v":5778069.7979329377},null,70089033.506113559,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,null,"General",null,null,null,null,null,{"$f":"W155","v":1178373.7116497429},1181781.11111618,1182197.2754675951,{"$f":"Z155","v":1186689.9846674376},1295888.0291145889,1297369.7642167883,1298587.5243927252,1299465.4926795687,1299465.4926795687,1249959.5977481811,1226139.9470830767,1233616.157364029,{"$f":"AI155","v":1283598.4589405472},1271416.7200918458,1271416.5455837809,1274276.0688870784,1263501.9156635478,1261108.5192456103,1261883.6002593208,1261875.1293892174,1261875.1293892174,1308343.2761008185,1321898.7464420053,1330831.150289932,14929534.088179482,15372025.260282921,442491.17210343853,null,15372025.260282921,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,"Total (including amortization of reserve variance)",null,null,null,null,null,{"$f":"SUM(W158:W161)","v":6577334.7351112263},6609234.8907122035,6670613.588866598,{"$f":"SUM(Z158:Z161)","v":6690761.3413834237},6829278.9657352315,6816688.5346483663,6866202.2977995221,6886926.4102895325,6966625.9536884092,7016634.854385864,7065293.8822280578,7122322.1560987383,{"$f":"SUM(AI158:AI161)","v":7181786.5471418127},{"$f":"SUM(AJ158:AJ161)","v":7214175.3577610217},7273926.4399115667,7290899.440231693,7317197.7780525936,7316189.3141105846,7349574.5013910411,7369745.4159744801,7434191.0087163486,7543579.5427922923,7619423.8716723863,{"$f":"SUM(AT158:AT161)","v":7660990.9172416059},82117917.610947177,88571680.134997427,6453762.5240502506,null,88571680.134997427,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"W162","v":6577334.7351112263},{"$f":"X162","v":6609234.8907122035},6670613.588866598,6690761.3413834237,6829278.9657352315,6816688.5346483663,6866202.2977995221,6886926.4102895325,6966625.9536884092,7016634.854385864,7065293.8822280578,7122322.1560987383,7181786.5471418127,7214175.3577610217,7273926.4399115667,7290899.440231693,7317197.7780525936,7316189.3141105846,7349574.5013910411,7369745.4159744801,7434191.0087163486,7543579.5427922923,7619423.8716723863,7660990.9172416059,{"$f":"AU162","v":82117917.610947177},{"$f":"AV162","v":88571680.134997427},null,null,88571680.134997427,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,2018,null,null,{"$f":"W5","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance",{"$f":"F7","v":-736648017.28999972},{"$f":"G7","v":-744926548.90999973},null,null,{"$f":"T179","v":-800104201.99999976},{"$f":"W179","v":-801559263.7450639},-803431156.22848415,-805714957.46376526,-808342836.27763343,-810896634.39864612,-813395191.67005157,-815925899.39960086,-818487165.00950015,-821126203.58126438,-823811521.05184937,-826540726.03137434,-829322631.6406945,-833818949.8024404,-838345315.58442545,-842927113.40577865,-847524657.35235798,-852146598.68966138,-856767604.45875549,-861419582.20273328,-866090272.82840359,-870820750.66637874,-875652710.00576091,-880555031.34818995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirements",53761996.999999985,12946004.189999999,null,null,{"$f":"$H8/12","v":4107331.3404269759},{"$f":"($H8-SUM(U168:W168))/12","v":3765053.7287247279},3451299.2513310001,3163690.9803867508,3242327.6770567694,3285888.1813624329,3299672.4371931464,3288340.6491259467,3284506.234786849,3284621.3970014807,3285875.6503507863,3286081.0669153831,{"$f":"$I8/12","v":1936786.0362396901},1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901,1936786.0362396901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Transfers",-355518,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on Disposition of Assets",10969.68,-1494106.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on Disposition of Assets",-4444.3500000000004,-2263.5700000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceeds",-689374.73,0,null,null,{"$f":"$H13/12","v":-55470.87530219707},{"$f":"($H13-SUM(U173:W173))/12","v":-50848.302360347319},-46610.943830318371,-42726.698511125178,{"$f":"$H13/12","v":-55470.87530219707},-55470.87530219707,-55470.87530219707,-55470.87530219707,-55470.87530219707,-55470.87530219707,-55470.87530219707,-55470.87530219707,{"$f":"$I13/12","v":-22624.87038680082},-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082,-22624.87038680082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dismantling",5488278.8700000001,2475270.04,null,null,{"$f":"$H14/12","v":594976.94966354535},545395.53719158319,499945.90909228456,458283.75000126084,594976.94966354535,594976.94966354535,594976.94966354535,594976.94966354535,594976.94966354535,594976.94966354535,594976.94966354535,594976.94966354535,{"$f":"$I14/12","v":252179.49441758078},252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078,252179.49441758078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Amoritization Expense",-66734933.770000003,-73597580.859999999,null,null,{"$f":"-W163","v":-6577334.7351112263},{"$f":"-X163","v":-6609234.8907122035},-6670613.588866598,{"$f":"-Z163","v":-6690761.3413834237},{"$f":"-AA163","v":-6829278.9657352315},-6816688.5346483663,-6866202.2977995221,-6886926.4102895325,-6966625.9536884092,-7016634.854385864,-7065293.8822280578,-7122322.1560987383,-7181786.5471418127,-7214175.3577610217,-7273926.4399115667,-7290899.440231693,-7317197.7780525936,-7316189.3141105846,-7349574.5013910411,-7369745.4159744801,-7434191.0087163486,-7543579.5427922923,-7619423.8716723863,-7660990.9172416059]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment (Moved to 254)",{"$f":"F18","v":5648761.7400000002},{"$f":"G18","v":4495023.32},null,null,{"$f":"((SUM($S$177:$T$177)/SUM($S$175:$T$175))*W175)","v":475435.57525888766},{"$f":"((SUM($S$177:$T$177)/SUM($S$175:$T$175))*X175)","v":477741.44373598316},482178.13699258427,483634.49563841632,493647.09330440429,492737.00751926296,496316.05669572303,497814.07690302993,503575.07277593872,507189.91243800393,510707.17799090274,514829.40550184145,{"$f":"((SUM($S$177:$V$177)/SUM($S$175:$V$175))*AI175)","v":519127.72512545198},{"$f":"((SUM($S$177:$V$177)/SUM($S$175:$V$175))*AJ175)","v":521468.91550557548},525787.95828789554,527014.83338184387,528915.78047877166,528842.88474612217,531256.09714279079,532714.13003372482,537372.51047079894,545279.54313974571,550761.86897284351,553766.49820609787]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending 108/111 Balance",{"$f":"F20","v":-744926548.90999973},{"$f":"G20","v":-800104201.99999976},null,null,{"$f":"SUM(W167:W177)","v":-801559263.7450639},-803431156.22848415,-805714957.46376526,-808342836.27763343,-810896634.39864612,-813395191.67005157,-815925899.39960086,-818487165.00950015,-821126203.58126438,-823811521.05184937,-826540726.03137434,-829322631.6406945,-833818949.8024404,-838345315.58442545,-842927113.40577865,-847524657.35235798,-852146598.68966138,-856767604.45875549,-861419582.20273328,-866090272.82840359,-870820750.66637874,-875652710.00576091,-880555031.34818995,-885495915.10695493]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":11,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[]
[]
[]
[]
[null,"Contributions in Aid of Construction"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,2014,2015,2016,2017,2018,2019,2020]
[]
[1,"Beginning balance",29131278.079999994,31556631.579999994,24527224.149999995,19720559.149999995,{"$f":"+F17","v":12128596.149999995},2640376.5899999943,0]
[2,"Contributions Received",3757777,0,null,null,null,null,null,"1/"]
[3,"Refunds",-3883690,-4431816,-1924893,-2369340,-2861864.05,{"$f":"-($G$17*(G13/SUM($G$13:$G$14 )))","v":-796397.97473052714},0,"2/"]
[4,"Cancellation of expired agreements",150537,-1016987,-2825320,-4458951,-6626355.5099999998,{"$f":"-($G$17*(G14/SUM($G$13:$G$14 )))","v":-1843978.6152694675},0,"3/"]
[5,"Cust advances for indust/reimbursable projects",2400729.5,-1580604.4300000002,-56452,-763672]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",31556631.579999994,24527224.149999995,19720559.149999995,12128596.149999995,{"$f":"SUM(G11:G15)","v":2640376.5899999943},0,0]
[]
[null,"Actuals from Questar Gas financial records."]
["1/","Change in mains and services policy in 2014 ended contributions in this account"]
["2/","Average of actual five years (rounded)"]
["3/","Amortizes the 2015 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":12,"n_rows":113,"n_cols":38,"rows_kept":113,"cut":false,"hidden":false,"merged":[[49,31,49,37],[75,31,75,37],[85,31,85,37],[89,31,89,32],[26,31,26,37],[39,31,39,32],[40,31,40,37],[41,31,41,37],[46,31,46,37],[0,0,0,7],[2,31,2,37],[4,31,4,37],[5,31,5,37],[14,31,14,37]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Co.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,"   "]
["Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,"December 2018"]
["190, 255, 282 Forecast",null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,null,null,null,null,null,null,null,null,"thru  Dec. 31, 2020"]
[null,null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation between accounts 282000 and 2821000",null,null,null,null,null,null,null,null,null,null,"Total","General","Production","Utah Distribution","Wyoming Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","YE True Up","Estimated","Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Booked","Balance","Change","Balance",null,2019,null,null,2020,null,null,null,null,null,"Net Gas Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43465,"in Jan 2019","2019-12-31","Jan - Dec 20","2020-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100",null,null,null,null,"101","General Plant",3001403414.8499999,262038947.59999999,79968136,2568253234.29,91143096.959999993]
["WYOMING 282 ADJUSTMENT DETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 190000  Beg. Balance",0,0,{"$f":"+Q8+R8","v":0},null,{"$f":"+S8+T8","v":0},null,null,null,null,null,null,null,null,null,null,"101-ARC","General Plant ARC",74172747.260000005,52300,null,74113227.260000005,7220]
[null,null,null,"YE","HIST SPREAD",null,"2019 CASE","2020 CASE",null,"2019 Change",null,"2020 Change ","2020 Change","Total",null,"Acct. 190008  Beg. Balance",{"$f":"AH34","v":32836371.149999999},0,{"$f":"+Q9+R9","v":32836371.149999999},null,{"$f":"+S9","v":32836371.149999999},null,{"$f":"S49","v":0.80820557725610376},{"$f":"S50","v":0.19179457618884704},{"$f":"+S11+S12","v":-320103056.97000003},{"$f":"W9","v":0.80820557725610376},{"$f":"X9","v":0.19179457618884704},{"$f":"+U11+U12","v":-320103056.97000003},null,null,null,"106","Completed Construction Not Classified - Gas",90575015.069999993,3422906.55,null,85794827.420000002,1357281.1]
[null,null,null,null,null,null,null,null,null,null,null,"Not Prorated","Prorated","2020 Change",null,"Acct. 190009  Beg. Balance",{"$f":"AH35","v":7790660.4800000004},0,7790660.4800000004,null,7790660.4800000004,null,null,null,null,null,null,null,null,null,null,"107","Construction Work in Progress - Gas",69096117.469999999,18324772.489999998,null,50374346.109999999,396998.87]
[null,null,null,"12/31/2018",null,null,null,null,null,null,null,null,null,null,null,"Acct. 282000  Beg. Balance",{"$f":"-AH87","v":-258718792.03},0,{"$f":"+Q11+R11","v":-258718792.03},null,{"$f":"+S11","v":-258718792.03},null,{"$f":"+S11","v":-258718792.03},{"$f":"+S12","v":-61384264.939999998},{"$f":"+X11+W11","v":-320103056.97000003},{"$f":"+U11","v":-258718792.03},{"$f":"+U12","v":-61384264.939999998},{"$f":"+AA11+Z11","v":-320103056.97000003},null,null,null,"108","Accum Prov for Depreciation of Gas Plant in Service",-793878411.75,-134322842.56,-70076759.469999999,-560498303.97000003,-28980505.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",{"$f":"-AH88","v":-61384264.939999998},0,{"$f":"+Q12+R12","v":-61384264.939999998},null,{"$f":"+S12","v":-61384264.939999998},null,null,null,null,null,null,null,null,null,null,"111","Accum Prov for Amortization of Gas Plant in Service",-6225790.25,-5887.62,-6150276.6600000001,-58742.89,-10883.08]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q8:Q12)","v":-279476025.34000003},{"$f":"SUM(R8:R12)","v":0},{"$f":"SUM(S8:S12)","v":-279476025.34000003},null,{"$f":"SUM(U9:U12)","v":-279476025.34000003},null,null,null,null,null,null,null,null,null,null,"114","Gas Plant Acquisition Adjustments",6644450.1500000004,0,null,6644450.1500000004]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"IF($D$18=0,0,+D14/$D$18)","v":0},null,{"$f":"+E14*$G$18","v":0},{"$f":"+E14*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"115","Accum Prov for Amortization of Gas Plant Acquisition Adjustm",-992000.05,0,null,-992000.05]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$222","v":0},{"$f":"IF($D$18=0,0,+D15/$D$18)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,null,null,null,null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+R47","v":-2995363},{"$f":"+R15","v":-2995363},{"$f":"R81","v":-4076590.4895765251},{"$f":"SUM(S15:T15)","v":-7071953.4895765251},null,{"$f":"+S15*$W$9","v":-2420869.0825065747},{"$f":"+S15*$X$9","v":-574494.37711675349},{"$f":"+W15+X15","v":-2995363.4596233284},{"$f":"+W15+R78","v":-5546156.1538748918},{"$f":"+X15+R79","v":-1525797.7953249614},{"$f":"+Z15+AA15","v":-7071953.9491998535},null,null,null,"Net Current and Accrued Assets"]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$223","v":0},{"$f":"IF($D$18=0,0,+D16/$D$18)","v":0},null,0,{"$f":"+E16*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"131","Cash",6556025.3899999997,6556025.3899999997]
[null,"General",null,{"$f":"+'Rate Base'!$AE$224","v":32836371.149999999},{"$f":"IF($D$18=0,0,+D17/$D$18)","v":1},null,{"$f":"+E17*$G$18","v":32836371.149999999},{"$f":"+E17*H18","v":32836371.149999999},null,null,null,null,null,null,null,"  Timing Differences - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"135","Working Funds",67266.5,0,null,64575,2691.5]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":32836371.149999999},{"$f":"SUM(E14:E17)","v":1},null,{"$f":"S9","v":32836371.149999999},{"$f":"U9","v":32836371.149999999},null,null,null,null,null,null,"RVX010","    Est. Bad Debt Expense",null,null,{"$f":"+R18","v":0},null,{"$f":"+S18+T18","v":0},null,{"$f":"+S18*$W$9","v":0},{"$f":"+S18*$X$9","v":0},{"$f":"+W18+X18","v":0},{"$f":"+U18*$Z$9","v":0},{"$f":"+U18*$AA$9","v":0},{"$f":"+Z18+AA18","v":0},null,null,null,"142","Customer A/R",147127591.41999999,560251.02,null,144460194.08000001,2107146.3199999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAR060","    Est. Repairs Expense",null,null,{"$f":"-21000000*R46+(-21000000*R46)","v":-10395031.123467775},{"$f":"-21000000*R46","v":-5197515.5617338875},{"$f":"+S19+T19","v":-15592546.685201664},null,{"$f":"+S19*$W$9","v":-8401322.1297374386},{"$f":"+S19*$X$9","v":-1993710.5887953765},-10395032.718532816,-12601983.194606157,-2990565.8831930649,-15592549.077799222,null,null,null,"143.1","Accounts Receivable - Other",4787270.2,4787270.2,null,0,0]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,"FAC060","    Est. Contribution in Aid Constr. ",null,null,{"$f":"25590126*R46","v":6333575.1481776647},{"$f":"25590126*R46","v":6333575.1481776647},12667150.296355329,null,5118830.758727842,1214745.3613049493,6333576.120032791,10237661.517455684,2429490.7226098985,12667152.240065582,null,null,null,"144","Accum. Provision for Bad Debt",-1342010.53,0,null,-1435140.25,93129.72]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"IF($D$18=0,0,+D21/$D$18)","v":0},null,{"$f":"+E21*$G$25","v":0},{"$f":"+E21*H25","v":0},null,null,null,null,null,null,null,"    Est.  Developed Software",null,null,{"$f":"+R21","v":0},null,0,null,0,0,0,0,0,0,null,null,null,"146","Accounts Rec. from Affiliates",91773.23,91773.23,null,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$229","v":0},{"$f":"IF($D$18=0,0,+D22/$D$18)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,null,null,null,null,"BNX080","    Est.  Stock based comp.",null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,"154","Plant Materials and Operating Supplies",22771349.260000002,0,null,22771349.260000002]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$230","v":0},{"$f":"IF($D$18=0,0,+D23/$D$18)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,null,null,null,null,"SCS010","    Est.  Amort. of  Loss on Debt. Reacq.",null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,"164","Gas Stored Underground",44167774.479999997,0,44167774.479999997]
[null,"General",null,{"$f":"+'Rate Base'!$AE$231","v":7790660.4800000004},{"$f":"IF($D$18=0,0,+D24/$D$18)","v":0.23725704781479792},null,1848389.1060122165,{"$f":"+E24*H25","v":1848389.1060122165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,"165","Prepaid Expenses",3093028.17,3093028.17,null,0]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":7790660.4800000004},{"$f":"SUM(E21:E24)","v":0.23725704781479792},null,{"$f":"S10","v":7790660.4800000004},{"$f":"U10","v":7790660.4800000004},null,null,null,null,null,null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(S13:S24)","v":-286532844.31529015},null,{"$f":"SUM(U13:U24)","v":-289473375.21842289},null,null,null,null,null,null,null,null,null,null,"174","Misc. Current & Accrued Assets",9323654.2100000009,9323654.2100000009,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W11:W25)","v":-264422152.48351616},{"$f":"SUM(X11:X25)","v":-62737724.544607185},{"$f":"SUM(Y11:Y25)","v":-327159877.02812338},{"$f":"SUM(Z11:Z25)","v":-266629269.86102539},{"$f":"SUM(AA11:AA25)","v":-63471137.895908125},-330100407.75693351,null,null,null,"176","Derivatives",4112489.8,4112489.8]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Account 255000 (ITC)",null,null,{"$f":"SUM(R27:R27)-D69","v":0},0,{"$f":"SUM(S27:T27)","v":0},null,null,null,null,null,null,null,null,null,null,"Net Deferred Debits"]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$256","v":-7045485.6699999999},{"$f":"+D28/$D$32","v":2.7232214616953812E-2},null,{"$f":"+E28*$G$32","v":-7200800.8059079982},{"$f":"+E28*H32","v":-7260905.5000171382},null,{"$f":"$J$32*E28","v":-155315.13590799816},null,{"$f":"$L$32*E28","v":20389.686247272322},{"$f":"$M$32*E28","v":-85108.488267093053},{"$f":"SUM(L28:M28)","v":-64718.80201982073},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S15:S24)+S11+S12","v":-327159875.94529009},null,null,{"$f":"SUM(U15:U24)+U12+U11","v":-330100406.84842288},null,null,null,"181","Unamortized Debt Expense",4725055.6500000004,4725055.6500000004]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$257","v":-8486889.9900000002},{"$f":"+D29/$D$32","v":3.2803531291286693E-2},null,-8673980.3531024028,{"$f":"+E29*H32","v":-8746381.5970590711},null,{"$f":"$J$32*E29","v":-187090.36310240329},null,{"$f":"$L$32*E29","v":24561.12072558032},{"$f":"$M$32*E29","v":-102520.45223988434},{"$f":"SUM(L29:M29)","v":-77959.331514304024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1823","Other Regulatory Assets",12661032.76,12661032.76,null,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$258","v":-257559818.18000001},{"$f":"+D30/$D$32","v":0.99552033371481718},null,-263237629.48198029,{"$f":"+E30*H32","v":-265434859.71018603},null,-5677811.3019802645,null,745379.96790712466,-3111286.8282431909,-2365906.8603360662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182400","Reg Asset - DSM Programs - UT",2934424.16,0.01,null,2934424.15,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$259","v":14373401.810000001},{"$f":"+D31/$D$32","v":-5.5556079623057752E-2},null,14690258.157474542,{"$f":"+E31*H32","v":14812876.946236879},null,316856.34747454064,null,-41596.728307855054,173628.69738185121,132031.96907399615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182401","Reg Asset - DSM Programs - WY",230642.78,0,null,null,230642.78]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":-258718792.03000003},{"$f":"SUM(E28:E31)","v":0.99999999999999989},null,{"$f":"W26","v":-264422152.48351616},{"$f":"Z26","v":-266629269.86102539},null,{"$f":"+G32-D32","v":-5703360.4535161257},null,{"$f":"SUM(T15:T21)-M32-L39","v":748734.04657212226},{"$f":"R78","v":-3125287.0713683171},{"$f":"SUM(L32:M32)","v":-2376553.0247961949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"186","Misc. Deferred Debits",112841437.91,112841437.91,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected",null,null,null,null,null,null,null,null,null,null,null,null,"189","Unamort Loss on Reacq Debt",2244160.64,2244160.64]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2020,"Change",null,null,null,null,null,null,null,null,null,null,null,"190008","Accum Defer Tax - Federal",32836371.149999999,32836371.149999999]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$263","v":-700755.31},{"$f":"+D35/$D$39","v":1.1415878494023717E-2},null,{"$f":"+E35*$G$39","v":-716206.24039276503},{"$f":"+E35*H39","v":-724578.79809711128},null,{"$f":"$J$39*E35","v":-15450.930392764947},null,{"$f":"$L$39*E35","v":-6438.3029324073796},null,{"$f":"SUM(L35:M35)","v":-6438.3029324073796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"190009","Accum Defer Tax - State",7790660.4800000004,7790660.4800000004]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$264","v":0},{"$f":"+D36/$D$39","v":0},null,0,{"$f":"+E36*H39","v":0},null,{"$f":"$J$39*E36","v":0},null,{"$f":"$L$39*E36","v":0},null,{"$f":"SUM(L36:M36)","v":0},null,"         Estimated Tax Depreciation ",null,{"$f":"AK113","v":-94220360},{"$f":"AL113","v":-113939270},{"$f":"+S36-R36","v":-19718910},null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Utah/Wyoming",3017582.87,0,null,3177091.89,-159509.01999999999]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$265","v":-64071192.340000004},{"$f":"+D37/$D$39","v":1.0437722501462929},null,-65483895.916982956,{"$f":"+E37*H39","v":-66249412.42095767},null,-1412703.576982948,null,-588664.45910407614,null,-588664.45910407614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191800","Utah/Idaho Low Income Credit/Charge",-17978.38,0,null,-17978.38]
[null,"General",null,{"$f":"+'Rate Base'!$AE$266","v":3387682.71},{"$f":"+D38/$D$39","v":-5.5188128640316657E-2},null,3462377.6127685332,{"$f":"+E38*H39","v":3502853.3231466552},null,74694.902768533153,null,31124.883699930542,null,31124.883699930542,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"191900","Utah/Idaho CET Balancing",-6988673.5199999996,0,null,-6988673.5199999996]
[null,"Total",null,{"$f":"SUM(D35:D38)","v":-61384264.940000005},{"$f":"SUM(E35:E38)","v":1},null,{"$f":"X26","v":-62737724.544607185},{"$f":"AA26","v":-63471137.895908125},null,{"$f":"+G39-D39","v":-1353459.6046071798},null,{"$f":"SUM(T15:T20)*AA9","v":-563977.878336553},null,-563977.878336553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191901","Wyoming CET Balancing",51021.27,0,null,null,51021.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(R36:R39)","v":-94220360},{"$f":"SUM(S36:S39)","v":-113939270},{"$f":"+S40-R40","v":-19718910},null,null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits",null,2853877492.6500001,351133407.07999998,47908874.350000001,2388596880.5500002,66238330.670000002]
[null,"GRAND TOTAL",null,{"$f":"+D39+D32+D25+D18","v":-279476025.34000003},null,null,{"$f":"S25","v":-286532844.31529015},{"$f":"U25","v":-289473375.21842289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits"]
[null,null,null,{"$f":"+D39+D32+D25+D18","v":-279476025.34000003},null,null,{"$f":"+G39+G32+G25+G18","v":-286532845.39812332},{"$f":"+H39+H32+H25+H18","v":-289473376.12693352},null,null,null,null,null,null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!H24","v":82117917.610947177},{"$f":"-'108_111 Projection'!I24","v":88571680.134997427},3998000,null,null,null,null,null,null,null,null,null,null,null,"Proprietary Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"201","Common Stock Issued",22974065,22974065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+R40+R42","v":-12102442.389052823},{"$f":"+S40+S42","v":-25367589.865002573},{"$f":"+S44-R44","v":-13265147.475949749},null,null,null,null,null,null,null,null,null,null,null,"207","Premium on Common Stock",272445462.82999998,272445462.82999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"211","Miscellaneous Paid-In Capital",203257106.87,203257106.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Taxes!$L$41","v":0.24750074103494701},{"$f":"Taxes!$L$41","v":0.24750074103494701},null,null,null,null,null,null,null,null,null,null,null,null,"216","Unappropriated Ret. Earnings",513131632.17000002,513131632.17000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(R44*R46,0)","v":-2995363},{"$f":"ROUND(S44*S46,0)","v":-6278497},{"$f":"+S47-R47","v":-3283134},null,null,null,null,null,null,null,null,null,null,null,"Long-Term Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"224","Long Term Notes",750000000,750000000]
[255,"Deferred Investment Tax Credits",null,null,null,"2018 CASE",{"$f":"+G9","v":"2019 CASE"},{"$f":"+H9","v":"2020 CASE"},null,null,null,null,null,null,null,null,"Fed",{"$f":"(R44-R50)*Taxes!L38","v":-2420869.0825065747},{"$f":"R49/R47","v":0.80820557725610376},null,null,null,null,null,null,null,null,null,null,null,null,"230","Asset Retire Obligation",79174039.480000004,79174039.480000004,null,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$249","v":0},null,{"$f":"+D50","v":0},0,0,null,null,null,null,null,null,null,null,"state",{"$f":"R44*Taxes!L36","v":-574494.37711675349},{"$f":"R50/R47","v":0.19179457618884704},null,null,null,null,null,null,null,null,null,null,null,null,"Misc. Long Term Liab. & Deferred Credits"]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$250","v":0},null,{"$f":"+D51","v":0},0,0,null,null,null,null,null,null,null,"ADIT Proration Computation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228200","Accumulated Provision for Injuries and Damages",614100,614100]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$251","v":0},null,0,0,0,null,null,null,null,null,null,null,"Effective Date of Rates = 3/31/20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228300","Accumulated Provision for Pensions & Benefits",4709500,4709500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period = 4/1/20 - 12/31/20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Book Depreciation",{"$f":"S42","v":88571680.134997427}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Tax Depreciation",{"$f":"S40","v":-113939270}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Timing Difference",{"$f":"SUM(Q56:Q57)","v":-25367589.865002573}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT",{"$f":"Q58*Taxes!L38","v":-5327193.8716505403}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ADIT",{"$f":"Q58*Taxes!L41","v":-6278497.2898587482}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ADIT (Net of Fed)",{"$f":"Q61-Q60","v":-951303.41820820794}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2020 Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT by Month",null,{"$f":"$Q$60/12","v":-443932.822637545},{"$f":"$Q$60/12","v":-443932.822637545},-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,-443932.822637545,{"$f":"SUM(R65:AC65)","v":-5327193.8716505403}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,275]
[null,"General",null,{"$f":"+'Rate Base'!$AE$252","v":0},null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"252","Misc Customer Credits",2640375.7200000002,0,null,2236219.7000000002,404156.02]
[null,"Total",null,{"$f":"SUM(D50:D68)","v":0},null,{"$f":"SUM(F50:F68)","v":0},{"$f":"SUM(G50:G68)","v":0},{"$f":"SUM(H50:H68)","v":0},null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,null,null,null,30,31,30,31,31,30,31,30,31,null,null,"253","Other Deferred Credits - 253-1 Uncl.",15602836.949999999,15497646.42,55873,48347.24,970.29]
[null,"Check",null,null,null,null,{"$f":"-S27","v":0},{"$f":"-U27","v":0},null,null,null,null,null,null,null,"Number of Days Remaining in Projected Period",null,275,275,275,246,215,185,154,123,93,62,32,1,null,null,"254000","Other Regulatory Liabilities",3943209.44,2840171.49,null,898414.42,204623.53]
[null,"Change Year/Year",null,null,null,null,{"$f":"F69-G69","v":0},{"$f":"G69-H69","v":0},null,null,null,null,null,null,null,"Proration Factor (Beginning April 1, 2020)",null,{"$f":"R70/$R$67","v":1},{"$f":"S70/$R$67","v":1},1,0.89454545454545453,0.78181818181818186,0.67272727272727273,0.56000000000000005,0.44727272727272727,0.33818181818181819,0.22545454545454546,0.11636363636363636,3.6363636363636364E-3,null,null,"254001","Regulatory Liability Tax Reform",246959813.06,246959813.06,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254019","Reg Liability-Def Tax PGA/EEP",6400297.8700000001,1116805.3600000001,null,5124987.75,158504.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Activity",null,{"$f":"R65*R71","v":-443932.822637545},{"$f":"S65*S71","v":-443932.822637545},-443932.822637545,-397118.08861394937,-347074.75224389881,-298645.71704707574,-248602.38067702521,-198559.04430697468,-150130.00911015159,-100086.67274010106,-51657.637543277961,-1614.3011732274363,{"$f":"SUM(R73:AC73)","v":-3125287.0713683171},null,"254021","Oth Reg Liab-Plant Removal",170891761.63,223798,null,165233066.34,5434897.29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254024","Oth Reg Liab-Plant ARO",31517745.149999999,0,null,30519753.25,997991.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Adjustment",null,{"$f":"SUM(R73:R74)","v":-443932.822637545},{"$f":"SUM(S73:S74)","v":-443932.822637545},-443932.822637545,-397118.08861394937,-347074.75224389881,-298645.71704707574,-248602.38067702521,-198559.04430697468,-150130.00911015159,-100086.67274010106,-51657.637543277961,-1614.3011732274363,{"$f":"SUM(R75:AC75)","v":-3125287.0713683171},null,"254025","Oth Reg Liab-COS Tax Gross Up",6648592.5700000003,0,null,6233142.8499999996,415449.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current and Accrued Liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"232","Accounts Payable - General",111721276.23999999,111721276.23999999,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT at 12/31/2020 with Proration",null,{"$f":"AD73","v":-3125287.0713683171},null,null,null,null,null,null,null,null,null,null,null,null,null,"233","Notes Payable to Affiliates",20505038,20505038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Net of Fed",null,{"$f":"Q62","v":-951303.41820820794},null,null,null,null,null,null,null,null,null,null,null,null,null,"234","Accounts Payable to Affiliates",41511952.469999999,41511952.469999999]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"235","Customer Deposits",5751820.3200000003,0,null,5525559.1500000004,226261.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2020 ADIT Adjustment",null,{"$f":"SUM(R78:R80)","v":-4076590.4895765251},null,null,null,null,null,null,null,null,null,null,null,null,null,"236","Taxes Accrued",-2807796.22,-2807796.22,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"237","Interest Accrued",6455416.6699999999,6455416.6699999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"241","Tax Collections Payable",16141960.890000001,16141960.890000001,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"242002","Miscellaneous Current & Accrued Liabilities",3763864.91,3763864.91,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEDERAL - 190008","FEDERAL",-1109772,null,null,null,null,null,null,null,null,null,null,null,null,"245","Derivative Liability",11677.22,11677.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 ALLOCATION %","Gross Up in 190008",null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Income Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"E28","v":2.7232214616953812E-2},{"$f":"$S$85*R87","v":-30221.549279886065},null,null,null,null,null,null,null,null,null,null,null,null,"282000","Deferred Taxes-Federal",258718792.03,-14373401.810000001,7045485.6699999999,257559818.18000001,8486889.9900000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"E29","v":3.2803531291286693E-2},{"$f":"$S$85*R88","v":-36404.440528193816},null,null,null,null,null,null,null,null,null,null,null,null,"282100","Deferred Taxes-State",61384264.939999998,-3387682.71,700755.31,64071192.340000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"E30","v":0.99552033371481718},{"$f":"$S$85*R89","v":-1104800.5917873601},null,null,null,null,null,null,null,null,null,null,null,null,"283","Deferred Taxes- Purchase Gas Adjustment",-191313.56,0,-191313.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"E31","v":-5.5556079623057752E-2},{"$f":"$S$85*R90","v":61654.581595440046},null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits",null,2853877492.6500001,2292486446.3399992,7610800.4199999999,537450501.22000003,16329744.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R87:R90)","v":0.99999999999999989},{"$f":"SUM(S87:S90)","v":-1109772},"Represents FED Gross Up"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION","FEDERAL - 190008 ","FEDERAL",52680,null,"EDIT AMORTIZATION","STATE - 190009","STATE",-250858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 ALLOCATION %","Gross Up in 283000",null,null,null,"282 ALLOCATION %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"E28","v":2.7232214616953812E-2},{"$f":"$S$95*R97","v":1434.5930660211268},null,null,"Production",{"$f":"R97","v":2.7232214616953812E-2},{"$f":"$X$95*W97","v":-6831.418894379799}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"E29","v":3.2803531291286693E-2},{"$f":"$S$95*R98","v":1728.0900284249831},null,null,"Distribution - Wyoming",{"$f":"R98","v":3.2803531291286693E-2},{"$f":"$X$95*W98","v":-8229.0282526695974}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"E30","v":0.99552033371481718},{"$f":"$S$95*R99","v":52444.011180096568},null,null,"Distribution - Utah",0.99552033371481718,-249734.23987503161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"E31","v":-5.5556079623057752E-2},{"$f":"$S$95*R100","v":-2926.6942745426823},null,null,"General",-5.5556079623057752E-2,13936.687022081021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R97:R100)","v":0.99999999999999989},{"$f":"SUM(S97:S100)","v":52680},"Reclass amount from 283 to 190",null,"TOTAL",{"$f":"SUM(W97:W100)","v":0.99999999999999989},{"$f":"SUM(X97:X100)","v":-250857.99999999997}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION - REG LIAB 254",5284620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2220905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reg Liab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-82567025,-75026760]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"$R$104*R87","v":143911.90600904645}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"$R$104*R88","v":173354.19753255948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"$R$104*R89","v":5260946.6659559971}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"$R$104*R90","v":-293592.76949760347}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R107:R110)","v":5284620},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11653335,-38912510]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK106:AK111)","v":-94220360},{"$f":"SUM(AL106:AL111)","v":-113939270}]

{"sheet":"EDIT Amort Adj","index":13,"n_rows":1254,"n_cols":22,"rows_kept":1254,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"TCJA Tax Reform - EDIT Amortization"]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,"EDIT Adjustment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C","D","E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT Pre-Tax","Tax"]
["Utah",null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Amortization","Gross Up","Total"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,"EDIT Amortiziation - Plant Protected and Unprotected (ARAM)",null,null,null,3975823.3869152679,1307669.6130847321,5283493]
[null,null,null,null,null,null,null,null,null,null,"EDIT Amortization - Non-Plant Related (30 Year)",null,null,null,376470,123823,500293]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,"Total EDIT Amortization",null,null,null,{"$f":"SUM(O16:O17)","v":4352293.3869152684},{"$f":"SUM(P16:P17)","v":1431492.6130847321},{"$f":"SUM(Q16:Q17)","v":5783786}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,null,null,null,"Utah Pre-Tax","Utah","Utah"]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,null,null,null,"Amortization","Gross Up","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O16/Q16*Q22","v":3856548.3391582533},{"$f":"Q22-O22","v":1268439.4108417467},5124987.75]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,null,null,null,null,{"$f":"O17/Q17*Q23","v":365175.86722316098},{"$f":"Q23-O23","v":120108.29921952204},485284.16644268302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O22:O23)","v":4221724.2063814141},{"$f":"SUM(P22:P23)","v":1388547.7100612689},{"$f":"SUM(Q22:Q23)","v":5610271.916442683}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active"]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,1,null,null,"2018 EDIT Adjustment","2019 EDIT Adjustment","2020 EDIT Adjustment",null,{"$f":"'Control Panel'!F42","v":"2020 EDIT Adjustment"},null,null,"2020 EDIT Change","Proration Factor","2020 EDIT Change Prorated"]
[null,null,null,null,null,null,null,null,null,2,null,"Pretax Rate Base Amount - Utah"]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,3]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,{"$f":"J29+1","v":4},null,"January",null,null,{"$f":"N41+O22/12","v":2571032.2261055023},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J30,FALSE)","v":2571032.2261055023},null,null,{"$f":"$O$24/12","v":351810.35053178453},1,{"$f":"T30*U30","v":351810.35053178453}]
[null,null,null,null,null,null,null,null,null,{"$f":"J30+1","v":5},null,"February",null,null,{"$f":"O30+O22/12","v":2892411.2543686903},null,2892411.2543686903,null,null,{"$f":"$O$24/12","v":351810.35053178453},1,{"$f":"T31*U31","v":351810.35053178453}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,6,null,"March",null,null,{"$f":"O31+$O$24/12","v":3244221.6049004747},"1/",3244221.6049004747,null,null,351810.35053178453,1,351810.35053178453]
[null,null,null,null,null,null,null,null,null,7,null,"April",null,null,{"$f":"O32+$O$24/12","v":3596031.955432259},null,3596031.955432259,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!U71","v":0.89454545454545453},314710.3499302509]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,8,null,"May",null,null,3947842.3059640434,null,3947842.3059640434,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!V71","v":0.78181818181818186},275051.72859757702]
[null,null,null,null,null,null,null,null,null,9,null,"June",null,{"$f":"$O$22/12+N34","v":321379.02826318779},4299652.6564958282,null,4299652.6564958282,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!W71","v":0.67272727272727273},236672.41763047324]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,10,null,"July ",null,{"$f":"$O$22/12+N35","v":642758.05652637559},4651463.007027613,null,4651463.007027613,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!X71","v":0.56000000000000005},197013.79629779936]
[null,null,null,null,null,null,null,null,null,11,null,"August",null,964137.08478956344,5003273.3575593978,null,5003273.3575593978,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!Y71","v":0.44727272727272727},157355.17496512545]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,12,null,"September",null,1285516.1130527512,5355083.7080911826,null,5355083.7080911826,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!Z71","v":0.33818181818181819},118975.86399802168]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0},null,null,13,null,"October",null,1606895.1413159389,5706894.0586229675,null,5706894.0586229675,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!AA71","v":0.22545454545454546},79317.242665347789]
[null,null,null,null,null,null,null,null,null,14,null,"November",null,1928274.1695791266,6058704.4091547523,null,6058704.4091547523,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!AB71","v":0.11636363636363636},40937.931698244014]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,15,null,"December",null,{"$f":"$O$22/12+N40","v":2249653.1978423144},6410514.7596865371,null,6410514.7596865371,null,null,351810.35053178453,{"$f":"'190_255_282 FORECAST'!AC71","v":3.6363636363636364E-3},1279.3103655701254]
[null,null,null,null,null,null,null,null,null,16,null,"Adjusted Balance (Historical Avg, Forecast Prorated)",null,{"$f":"(SUM(N30:N40)+M41*0.5+N41*0.5)/12","v":656148.84937067505},{"$f":"O41-V44","v":4665535.4210488871},"2/",4665535.4210488871,null,null,{"$f":"SUM(T30:T41)","v":4221724.2063814132},null,{"$f":"SUM(V30:V41)","v":2476744.8677437627}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0},null,null,17]
[null,null,null,null,null,null,null,null,null,18,null,"Increase to Revenue - 496 (Utah)",null,{"$f":"Q22","v":5124987.75},{"$f":"Q24","v":5610271.916442683},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J44,FALSE)","v":5610271.916442683},null,null,"2020 Proration Adjustment",null,{"$f":"T42-V42","v":1744979.3386376505}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0},null,null,19]
[null,null,null,null,null,null,null,null,null,20,null,"Increase to Rate Base - 254 (Utah)",null,{"$f":"N42","v":656148.84937067505},{"$f":"O42","v":4665535.4210488871},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J46,FALSE)","v":4665535.4210488871}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"1/ Beginning in March 2020, non-plant related EDIT is included in monthly amortization calculation."]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0},null,null,null,null,"2/ Per IRS normalization rule, any forecasted change in EDIT or ADIT balances must use proration method for rate-making purposes."]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
["496","EDIT Amort"]
[null,null,"Utah",null,{"$f":"Q44","v":5610271.916442683},null,{"$f":"SUM(E495:E495)","v":5610271.916442683}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":5610271.916442683},null,{"$f":"SUM(G495:G496)","v":5610271.916442683}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":5610271.916442683},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":5610271.916442683}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":5610271.916442683},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":5610271.916442683}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":5610271.916442683},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":5610271.916442683}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":5610271.916442683},null,{"$f":"SUM(E512:E512)","v":5610271.916442683}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":1388546.4567271164}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1123:E1123)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"Q46","v":4665535.4210488871},null,{"$f":"SUM(E1125:E1125)","v":4665535.4210488871}]
[null,null,"General",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1123:E1126)","v":4665535.4210488871},null,{"$f":"SUM(G1123:G1126)","v":4665535.4210488871}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116+E1123","v":0},null,{"$f":"G1091+G1102+G1109+G1116+G1123","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117+E1124","v":0},null,{"$f":"G1092+G1103+G1110+G1117+G1124","v":0}]
[null,"Distribution - Utah",null,null,4665535.4210488871,null,4665535.4210488871]
[null,"General",null,null,0,null,0]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120+E1127","v":4665535.4210488871},null,{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":4665535.4210488871}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1143:E1143)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1143:E1144)","v":0},null,{"$f":"SUM(G1143:G1144)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1148:E1148)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1148)","v":0},null,{"$f":"SUM(G1148)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1152)","v":0},null,{"$f":"SUM(G1152)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1166)","v":0},null,{"$f":"SUM(G1163:G1166)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1170:E1170)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1170:E1171)","v":0},null,{"$f":"SUM(G1170:G1171)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1175:E1175)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1175:E1176)","v":0},null,{"$f":"SUM(G1175:G1176)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1180)","v":0},null,{"$f":"SUM(G1180)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1198:E1201)","v":0},null,{"$f":"SUM(G1198:G1201)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1205:E1205)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1205)","v":0},null,{"$f":"SUM(G1205)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1148+E1156+E1163+E1184+E1191+E1198","v":0},null,{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1143+E1157+E1164+E1170+E1185+E1192+E1199+E1175","v":0},null,{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"General",null,null,{"$f":"E1152+E1159+E1166+E1180+E1187+E1194+E1201+E1205","v":0},null,{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1145+E1149+E1153+E1160+E1167+E1172+E1177+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1131+E1209","v":0},null,{"$f":"G1131+G1209","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Utah",null,null,4665535.4210488871,null,{"$f":"G1133+G1211","v":4665535.4210488871}]
[null,"General",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1137+E1215","v":4665535.4210488871},null,{"$f":"G1137+G1215","v":4665535.4210488871}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1229:E1229)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1229:E1235)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1237/365","v":0},null,{"$f":"SUM(E1239:E1239)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1239*E1241","v":0},null,{"$f":"SUM(E1244:E1244)","v":0}]
[null,null,null,null,null,null,{"$f":"G1241*G1239","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1218","v":0},null,{"$f":"SUM(E1248:E1248)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Utah",null,null,4665535.4210488871,null,{"$f":"SUM(E1250:E1250)","v":4665535.4210488871}]
[null,"General",null,null,{"$f":"E1221+E1244","v":0},null,{"$f":"G1221+G1244","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1252:E1252)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1224+E1244","v":4665535.4210488871},null,{"$f":"SUM(E1254:E1254)","v":4665535.4210488871}]

{"sheet":"Labor Forecast","index":14,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[16,0,18,7],[20,0,24,7]]}
["Labor Expense"]
[null,2014,2015,2016,2017,2018,2019,2020]
["Expense",29082799.160000004,28665979,29202019.900000006,27214257,{"$f":"36869424","v":36869424},43532179,44838144.370000005]
["Voluntary Retirement Program  1/",null,null,null,null,null,-2611704,{"$f":"-5154145+-2000000","v":-7154145}]
["Incentive Accrual Expense",5905888.2999999998,4238211,3823320.5599999996,4108572.0900000003,3899464,3769551,4166794.61]
["Allocated Charges",286679.22000000009,null,null,242701]
["Other Expense",1606263.58,1443456,1323277.8,891163.89999999991,362117,385119,461197]
["Total Labor Expensed",36881630.259999998,34347646,34348618.260000005,{"$f":"SUM(E2:E7)","v":32458710.989999998},{"$f":"SUM(F3:F7)","v":41131005},{"$f":"SUM(G3:G7)","v":45075145},42311990.980000004]
["Pension Expense",4685411.8531766962,5471473,3315140.7325836262,-3496856.7943424857,-2929280,-4614392,-5448127]
["Other Labor Overhead Expense",15047469.006823305,16278597,15522798.107416373,12192827.474342486,7623330,8892477,9034246]
["Affiliated Labor (560)",9324482.9000000004,10258925,11172449.23,12228030.440000003,19973736,21117266,21750783.98]
["Affiliated Labor Overhead (561)",6665195.4100000001,8400814,8085639.080000001,5122838.41,10946228,6134515,6318550.4500000002]
["Total Labor/Labor Overhead Expensed",72604189.430000007,74757455,72444645.410000011,{"$f":"SUM(E8:E12)","v":58505550.520000011},{"$f":"SUM(F8:F12)","v":76745019},{"$f":"SUM(G8:G12)","v":76605011},{"$f":"SUM(H8:H12)","v":73967444.410000011}]
["Year-to-Year % change",null,{"$f":"C13/B13-1","v":2.9657593961241346E-2},{"$f":"+(D13-C13+C4)/(C13-C4)","v":-3.0937511048229085E-2},{"$f":"+E13/D13-1","v":-0.19241028527521642},{"$f":"+F13/E13-1","v":0.31175620634088141},{"$f":"(G13-F13)/F13","v":-1.8243268660862537E-3},{"$f":"(H13-G13)/G13","v":-3.4430731822491206E-2}]
[]
[]
["1/ 2017 and 2018 amounts exclude one time severence payments made of $4,695,381 and $171,109 respectively. In 2019 Dominion Energy offered an early retirement incentive. Approximately 87 employees took the incentive. Anticipated savings related to these retirements have been included in 2019 and 2020 as credits. One time severence payments related to the 2019 and 2020 retirement incentive have been excluded."]
[]
[]
[]
["2/ The percentage decrease in 2017 was caused by DEU not receiving allocated charges from DES during that year while transitioning from Peoplesoft accounting to SAP. Allocation began in 2018. \n"]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":15,"n_rows":25,"n_cols":27,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"DSM Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency 2018","Energy Efficiency 2019","Energy Efficiency 2020",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency 2020"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2018 (Booked)",null,null,null,null,"Energy Efficiency 2019 (12 Months Projected)",null,null,null,null,"Energy Efficiency 2020 (12 Months projected)"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total 2019",null,null,"Utah","Wyoming","Total 2020"]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2018-01-24",4107773.78,28065.54,4135839.32,null,"2019-01-01",{"$f":"O10*(1+$F$22)","v":4185821.4818199994},{"$f":"P10*(1+$F$23)","v":28598.785259999997},{"$f":"SUM(T10:U10)","v":4214420.2670799997},null,"2020-01-01",{"$f":"T10*(1+$G$22)","v":4236051.3396018399},{"$f":"U10*(1+$G$23)","v":28941.970683119998},{"$f":"SUM(Y10:Z10)","v":4264993.3102849601}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2018-02-24",3990944.06,26796.16,4017740.22,null,"2019-02-01",4066771.9971399996,27305.287039999996,4094077.2841799995,null,"2020-02-01",{"$f":"T11*(1+$G$22)","v":4115573.2611056799},{"$f":"U11*(1+$G$23)","v":27632.950484479996},{"$f":"SUM(Y11:Z11)","v":4143206.2115901597}]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-23887961.539999999},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2018-03-27",2039548.68,16770.060000000001,2056318.74,null,"2019-03-01",2078300.1049199998,17088.691139999999,2095388.7960599998,null,"2020-03-01",2103239.70617904,17293.755433679999,2120533.46161272]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-189969.21999999997},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2018-04-27",1973087.51,14505.9,1987593.41,null,"2019-04-01",{"$f":"O13*(1+$F$22)","v":2010576.1726899999},{"$f":"P13*(1+$F$23)","v":14781.512099999998},2025357.6847899999,null,"2020-04-01",2034703.08676228,14958.890245199998,2049661.9770074799]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-24077930.759999998},null,null,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2018-05-28",949630.5,8106.06,957736.56,null,"2019-05-01",{"$f":"O14*(1+$F$22)","v":967673.4794999999},{"$f":"P14*(1+$F$23)","v":8260.075139999999},975933.55463999987,null,"2020-05-01",979285.56125399994,{"$f":"U14*(1+$G$23)","v":8359.1960416799993},987644.75729568]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2018-06-28",618918.21,4347.3599999999997,623265.56999999995,null,"2019-06-01",{"$f":"O15*(1+$F$22)","v":630677.65598999988},4429.9598399999995,635107.61582999991,null,"2020-06-01",638245.78786187991,4483.11935808,642728.90721995989]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2018-07-29",447802.33,1899.15,449701.48000000004,null,"2019-07-01",456310.57426999998,1935.2338499999998,458245.80812,null,"2020-07-01",461786.30116123997,1958.4566561999998,463744.75781743997]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2018-08-29",430752.97,2418.0300000000002,433171,null,"2019-08-01",438937.27642999991,2463.9725699999999,441401.24899999989,null,"2020-08-01",444204.52374715992,2493.54024084,446698.06398799992]
[null,null,"Utah",null,{"$f":"+E12","v":-23887961.539999999},{"$f":"-T22","v":-24341832.809260003},{"$f":"-Y22","v":-24633934.802971117},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-24633934.802971117},null,12,null,null,null,"2018-09-29",538629.75,4504.24,543133.99,null,"2019-09-01",548863.71524999989,4589.8205599999992,553453.53580999991,null,"2020-09-01",555450.07983299985,4644.898406719999,560094.97823971987]
[null,null,"Wyoming",null,{"$f":"+E13","v":-189969.21999999997},{"$f":"-U22","v":-193578.63517999998},{"$f":"-Z22","v":-195901.57880215999},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-195901.57880215999},null,13,null,null,null,"2018-10-30",1241932.82,10097.32,1252030.1400000001,null,"2019-10-01",1265529.5435800001,10289.169079999998,1275818.71266,null,"2020-10-01",1280715.8981029601,10412.639108959998,1291128.5372119201]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-24077930.759999998},{"$f":"SUM(F18:F19)","v":-24535411.444440003},{"$f":"SUM(G18:G19)","v":-24829836.381773278},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-24829836.381773278},null,14,null,null,null,"2018-11-30",2860780.28,30314.41,2891094.69,null,"2019-11-01",2915135.1053199996,30890.383789999996,2946025.4891099995,null,"2020-11-01",2950116.7265838399,31261.068395479997,2981377.7949793199]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2018-12-31",4688160.6500000004,42144.99,4730305.6400000006,null,"2019-12-01",4777235.7023499999,42945.744809999997,4820181.44716,null,"2020-12-01",4834562.5307782004,43461.093747719999,4878023.6245259205]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AW687","v":1.9E-2},{"$f":"'PROJECTED EXPENSES'!AX687","v":1.2E-2},null,null,16,null,null,null,null,{"$f":"SUM(O10:O21)","v":23887961.539999999},{"$f":"SUM(P10:P21)","v":189969.21999999997},{"$f":"SUM(Q10:Q21)","v":24077930.760000002},null,null,{"$f":"SUM(T10:T21)","v":24341832.809260003},{"$f":"SUM(U10:U21)","v":193578.63517999998},{"$f":"SUM(V10:V21)","v":24535411.44444},null,null,{"$f":"SUM(Y10:Y21)","v":24633934.802971117},{"$f":"SUM(Z10:Z21)","v":195901.57880215999},{"$f":"SUM(AA10:AA21)","v":24829836.381773278}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AW688","v":1.9E-2},{"$f":"'PROJECTED EXPENSES'!AX688","v":1.2E-2},null,null,17]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts were adjusted using the Global Insight Inflation factors of 1.9% for 2019 and 1.2% for 2020."]

{"sheet":"PIPELINE INTEGRITY","index":16,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Questar Gas Company"]
[null,"Pipeline Integrity",null,null,null,null,"Hot"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},"Historical","Pipeline Integrity 2019","Pipeline Integrity 2020",null,{"$f":"+'Control Panel'!B39","v":"Pipeline Integrity 2020"},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,{"$f":"+I5+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[null,"Projected Expenses for year Test Year",6974493.9900000002,{"$f":"C9*(1+$D20)","v":7141881.8457599999},{"$f":"D9*(1+$E20)","v":7163307.4912972795},null,{"$f":"E9","v":7163307.4912972795},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$2,698,498/3 years",899499.47333333362,{"$f":"C11","v":899499.47333333362},{"$f":"D11","v":899499.47333333362},null,{"$f":"E11","v":899499.47333333362},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":7873993.4633333338},{"$f":"SUM(D9:D11)","v":8041381.3190933336},{"$f":"SUM(E9:E11)","v":8062806.9646306131},null,{"$f":"SUM(G9:G11)","v":8062806.9646306131},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-5000000,{"$f":"C14*(1+$D21)","v":-5000000},{"$f":"D14*(1+$E21)","v":-5000000},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I14,FALSE)","v":-5000000},null,11]
[null,"Current Allowed Amortization",-1970481,{"$f":"C15*(1+$D21)","v":-1970481},{"$f":"D15*(1+$E21)","v":-1970481},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I15,FALSE)","v":-1970481},null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-6970481},{"$f":"SUM(D14:D15)","v":-6970481},{"$f":"SUM(E14:E15)","v":-6970481},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I16,FALSE)","v":-6970481},null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Amortization Increase for Pipeline Integrity",null,{"$f":"D12+D16","v":1070900.3190933336},{"$f":"E12+E16","v":1092325.9646306131},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I18,FALSE)","v":1092325.9646306131},null,15]
[null,null,null,null,null,null,null,null,16]
[null,"Global Insight Inflation",null,{"$f":"'PROJECTED EXPENSES'!AW586","v":2.4E-2},{"$f":"'PROJECTED EXPENSES'!AX586","v":3.0000000000000001E-3},null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":17,"n_rows":28,"n_cols":20,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dominion Energy Utah"]
[]
[null,"Taxes Other Than Income Taxes"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,null,null,"Forecast",null,"Forecast"]
[null,null,"(C)",null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,null,null,"(F)",null,"(G)"]
[null,null,"Actual",null,"Actual",null,"Base Year      ",null,"Test Year",null,"Test Year",null,"Test Year",null,"5yr",null,"Test Year",null,"Test Year"]
[null,null,"12 Months Ended",null,"12 Months Ended",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"Average",null,"12 Months",null,"12 Months"]
[null,null,"2013-12-31",null,"2014-12-31",null,"2015-12-31",null,"2016-12-31",null,"2017-12-31",null,"2018-12-31",null,"% change",null,"2019-12-31",null,"2020-12-31"]
[]
[1,"Property taxes",13008224.09,{"$f":"(E15/C15)-1","v":-3.4479284558512346E-2},12559709.829999994,{"$f":"(G15/E15)-1","v":0.12523615842166325},14132639.639999995,{"$f":"(I15/G15)-1","v":9.1774069320287754E-2},15429649.49,{"$f":"(K15/I15)-1","v":8.6163571042986664E-2},16759123.189999999,{"$f":"(M15/K15)-1","v":0.10218874762027452},18471717,null,{"$f":"AVERAGE(L15,J15,H15,F15,D15)","v":7.4176652369339971E-2},null,21297225,"1/",{"$f":"Q15*(1+O15)","v":22876981.855256613},"2/"]
[2,"Gross receipts taxes",2319325.3199999994,{"$f":"(E16/C16)-1","v":5.9989630950090245E-2},2458460.7899999991,{"$f":"(G16/E16)-1","v":-3.5879197406271102E-3},2449640.0300000003,{"$f":"(I16/G16)-1","v":6.5131712433683653E-2},2609189.2800000007,{"$f":"(K16/I16)-1","v":3.6420358894008409E-2},2704216.89,{"$f":"(M16/K16)-1","v":3.0516084085252526E-2},2786739,null,{"$f":"AVERAGE(L16,J16,H16,F16,D16)","v":3.7693973324481544E-2},null,{"$f":"M16*(1+O16)","v":2891782.2655282919},"2/",{"$f":"Q16*(1+O16)","v":3000785.0291053238},"2/"]
[3,"Payroll taxes",2490737.8100000015,null,2599112.29,null,2482230.4799999981,null,2570740.6100000008,null,2537581.8199999998,null,2865773,null,null,null,3620990,"3/",3740383,"3/"]
[4,"Utility revenue franchise taxes",243690.30000000022,{"$f":"(E18/C18)-1","v":1.1861079411038311E-2},246580.72999999995,{"$f":"(G18/E18)-1","v":2.2788885408853155E-3},247142.66000000009,{"$f":"(I18/G18)-1","v":3.3326176872903179E-2},255378.97999999989,{"$f":"(K18/I18)-1","v":5.9715956262340608E-3},256904,{"$f":"(M18/K18)-1","v":-3.1548749727524639E-2},248799,null,{"$f":"AVERAGE(L18,J18,H18,F18,D18)","v":4.3777981447072458E-3},null,{"$f":"M18*(1+O18)","v":249888.19180060504},"2/",{"$f":"Q18*(1+O18)","v":250982.15186305399},"2/"]
[5,"Other",null,null,null,null,16,null,null,null,16.360000001266599,null,{"$f":"21064+38174.68","v":59238.68}]
[]
[6,"Total taxes other than income taxes",{"$f":"SUM(C15:C20)","v":18061977.520000003},null,17863863.639999993,null,19311668.809999991,null,20864958.359999999,null,{"$f":"SUM(K15:K18)","v":22257825.899999999},null,{"$f":"SUM(M15:M20)","v":24432266.68},null,null,null,{"$f":"SUM(Q15:Q18)","v":28059885.457328897},null,{"$f":"SUM(S15:S18)","v":29869132.036224991}]
[]
[]
[]
[null,"1/ Forecast amounts for 2019 reflect 2019 estimates being booked for the year."]
[null,"2/ Reflects the five-year average change of 2013-2018"]
[null,"3/ Reflects the projected increase in labor"]
[null,"2/ Reflects the five-year average change of 2013-2018"]

{"sheet":"Taxes","index":18,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[30,9,30,10],[6,2,6,3],[3,2,3,3],[31,9,31,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 20"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment"]
[null,null,"A","B","C"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"}]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS"]
[null,"Federal Income Tax Rate",{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"HLOOKUP($F$9,taxes,4)","v":0.21},"tF"]
[null,"State Income Tax Rate",{"$f":"$L$36","v":4.7469292449300003E-2},{"$f":"$L$36","v":4.7469292449300003E-2},{"$f":"$L$36","v":4.7469292449300003E-2},{"$f":"HLOOKUP($F$9,taxes,5)","v":4.7469292449300003E-2},"tS"]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.44999999999999996},{"$f":"'Capital Str'!$D$7","v":0.44999999999999996},{"$f":"'Capital Str'!$D$7","v":0.44999999999999996},{"$f":"HLOOKUP($F$9,taxes,6)","v":0.44999999999999996},"wD"]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":4.3400000000000001E-2},{"$f":"'Capital Str'!$E$7","v":4.3400000000000001E-2},{"$f":"'Capital Str'!$E$7","v":4.3400000000000001E-2},{"$f":"HLOOKUP($F$9,taxes,7)","v":4.3400000000000001E-2},"rD"]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},{"$f":"HLOOKUP($F$9,taxes,8)","v":7.3579999999999997},"NLD"]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":934241055.76403964},{"$f":"'ROR-Model'!M512","v":902762514.21997917},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":31308283.821740497},{"$f":"HLOOKUP($F$9,taxes,9)","v":902762514.21997917},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":531844458.73015881},{"$f":"'ROR-Model'!M640","v":513635741.7398321},{"$f":"'ROR-Model'!N640","v":18208716.990326703},{"$f":"HLOOKUP($F$9,taxes,10)","v":513635741.7398321},"GAS"]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":125221738.59639475},{"$f":"'ROR-Model'!Q905","v":119709187.93232796},{"$f":"'ROR-Model'!N905","v":5512336.4601453999},{"$f":"HLOOKUP($F$9,taxes,11)","v":119709187.93232796},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":88571680.134997427},{"$f":"'ROR-Model'!Q917","v":85423489.740319371},{"$f":"'ROR-Model'!W917","v":85423489.740319371},{"$f":"HLOOKUP($F$9,taxes,12)","v":85423489.740319371},"DEPR"]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":0},{"$f":"'ROR-Model'!Q924","v":0},{"$f":"'ROR-Model'!W924","v":0},{"$f":"HLOOKUP($F$9,taxes,13)","v":0},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":29869132.036224984},{"$f":"'ROR-Model'!Q934","v":28343362.158901293},{"$f":"'ROR-Model'!W934","v":28343362.158901293},{"$f":"HLOOKUP($F$9,taxes,14)","v":28343362.158901293},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1242","v":1867746072.8673759},{"$f":"'ROR-Model'!Q1242","v":1802275415.7081494},{"$f":"'ROR-Model'!W1242","v":1802275415.7081494},{"$f":"HLOOKUP($F$9,taxes,15)","v":1802275415.7081494},"RB*"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,taxes,16)","v":0},"DIT"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC"]
[null,"where IT = SIT + FIT + DIT + DITCr, and"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":13847863.434113218},{"$f":"($D16/365)*(D18+D19+D22)","v":13338910.825460136},{"$f":"($D16/365)*(E18+E19+E22)","v":1049561.561791149},{"$f":"HLOOKUP($F$9,taxes,21)","v":13338910.825460136}]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":30258689.548816986},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":29812031.96986416},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-34991174.714274772},{"$f":"HLOOKUP($F$9,taxes,22)","v":29812031.96986416},null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,"Solution:",null,null,null,null,null,null,null,null,null,"A",null,"B","C","D","E","F","G","H"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":14456436.7927933},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":13938530.522598252},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":344144.2919765212},{"$f":"HLOOKUP($F$9,taxes,24)","v":13938530.522598252},null,null,null,"Combined"]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":5790049.442325227},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":5704863.0925147738},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-6711435.5425536633},{"$f":"HLOOKUP($F$9,taxes,25)","v":5704863.0925147738},null,null,null,"(Updated October 2018)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":24398762.180157833},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":24039794.349101402},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-28281402.658362221},{"$f":"HLOOKUP($F$9,taxes,26)","v":24039794.349101402},null,null,1,"State Tax Rates",null,null,null,4.6300000000000001E-2,6.93E-2,6.7500000000000004E-2,0,5.8999999999999997E-2,4.9500000000000002E-2,0]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":30188811.62248306},{"$f":"D34+D33+D25+D24","v":29744657.441616178},{"$f":"E34+E33+E25+E24","v":-34992838.200915888},{"$f":"HLOOKUP($F$9,taxes,27)","v":29744657.441616178}]
[null,null,null,null,null,null,null,null,2,null,"Ave State Rate",{"$f":"SUM(N36:T36)","v":4.7469292449300003E-2},null,{"$f":"0.011743811*N34","v":5.4373844929999997E-4},{"$f":"0*O134","v":0},{"$f":"0.0001*P34","v":6.7500000000000006E-6},0,{"$f":"0.000071*R34","v":4.189E-6},{"$f":"0.94777*S34","v":4.6914615E-2},0]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":23023106.533738077},null,null,null,null,null,3,"Federal Tax Rate ",null,0.21]
[null,"Tax Adjustment",{"$f":"C35-C38","v":7165705.0887449831}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1274","v":1882202509.6601691},{"$f":"'ROR-Model'!Q1274","v":1816213950.5488639},{"$f":"'ROR-Model'!T1274","v":65432963.450552076},{"$f":"HLOOKUP($F$9,taxes,33)","v":1816213950.5488639},null,null,4,"Combined Federal & State Tax Rate",null,{"$f":"L38*(1-L36)+L36","v":0.24750074103494701},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Adj System Return On Rate Base",{"$f":"Report!I77","v":6.8295113827570822E-2},{"$f":"D43/D41","v":6.9323371934751035E-2},{"$f":"E43/E41","v":0.57958411950198163},{"$f":"HLOOKUP($F$9,taxes,34)","v":6.9323371934751035E-2},null,null,null,"(Updated Oct 2015)"]
[null,"Allowed Return",{"$f":"+C41*C42","v":128545234.64378072},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":125906075.2069824},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":37923906.50789357},{"$f":"HLOOKUP($F$9,taxes,35)","v":125906075.2069824}]
[null,null,null,null,null,null,null,null,5,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"System Average Rate Base",{"$f":"C41","v":1882202509.6601691},{"$f":"D41","v":1816213950.5488639},{"$f":"E41","v":65432963.450552076},{"$f":"HLOOKUP($F$9,taxes,37)","v":1816213950.5488639},null,null,6,null,"Tax Factor",{"$f":"(Taxes!$L$41/(1-Taxes!$L$41))","v":0.32890496314288231},null,{"$f":"(Taxes!$L$38/(1-Taxes!$L$38))","v":0.26582278481012656},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"HLOOKUP($F$9,taxes,38)","v":1.9529999999999999E-2},null,null,7,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$41)","v":1.3289049631428824},null,{"$f":"1/(1-Taxes!$L$38)","v":1.2658227848101264},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":36759415.013663098},{"$f":"+D45*D46","v":35470658.454219311},{"$f":"+E45*E46","v":1277905.7761892821},{"$f":"HLOOKUP($F$9,taxes,39)","v":35470658.454219311},null,null,8,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$41+('Control Panel'!$F$22*(1-Taxes!$L$41))))","v":1.3320753605409061},null,{"$f":"1/(1-(Taxes!$L$38+('Control Panel'!$F$22*(1-Taxes!$L$38))))","v":1.2688426856868831},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,null,null,null,null,null,null,null,9,null,"Tax & Bad Debt Factor",{"$f":"L47-1","v":0.33207536054090614},null,{"$f":"N47-1","v":0.26884268568688308}]
[null,"Taxable Return",{"$f":"+C43-C47","v":91785819.630117625},{"$f":"+D43-D47","v":90435416.752763093},{"$f":"+E43-E47","v":36646000.731704287},{"$f":"HLOOKUP($F$9,taxes,41)","v":90435416.752763093}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$45","v":0.32890496314288231},{"$f":"$L$45","v":0.32890496314288231},{"$f":"$L$45","v":0.32890496314288231},{"$f":"HLOOKUP($F$9,taxes,42)","v":0.32890496314288231}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":30188811.622483082},{"$f":"+D49*D50","v":29744657.413878746},{"$f":"+E49*E50","v":12053051.519995237},{"$f":"HLOOKUP($F$9,taxes,43)","v":29744657.413878746}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":934241055.76403964},{"$f":"D17","v":902762514.21997917},31308283.821740497,{"$f":"HLOOKUP($F$9,taxes,45)","v":902762514.21997917}]
[null,"Gas Purchase Expenses",531844458.73015881,513635741.7398321,18208716.990326703,{"$f":"HLOOKUP($F$9,taxes,46)","v":513635741.7398321}]
[null,"O&M Expenses",125221738.59639475,{"$f":"D19","v":119709187.93232796},5512336.4601453999,{"$f":"HLOOKUP($F$9,taxes,47)","v":119709187.93232796}]
[null,"Depreciation",88571680.134997427,85423489.740319371,85423489.740319371,{"$f":"HLOOKUP($F$9,taxes,48)","v":85423489.740319371}]
[null,"Amortization",0,0,0,{"$f":"HLOOKUP($F$9,taxes,49)","v":0}]
[null,"Taxes Other Than Income",29869132.036224984,28343362.158901293,28343362.158901293,{"$f":"HLOOKUP($F$9,taxes,50)","v":28343362.158901293}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":158734046.26626372},{"$f":"D53-SUM(D54:D58)","v":155650732.64859843},{"$f":"E53-SUM(E54:E58)","v":-106179621.52795227},{"$f":"HLOOKUP($F$9,taxes,51)","v":155650732.64859843}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1274","v":1882202509.6601691},{"$f":"'ROR-Model'!M1274","v":1816213950.5488639},{"$f":"'ROR-Model'!T1274","v":65432963.450552076},{"$f":"HLOOKUP($F$9,taxes,53)","v":1816213950.5488639}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":1.9529999999999999E-2},{"$f":"D46","v":1.9529999999999999E-2},{"$f":"E46","v":1.9529999999999999E-2},{"$f":"HLOOKUP($F$9,taxes,54)","v":1.9529999999999999E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":36759415.013663098},{"$f":"D61*D62","v":35470658.454219311},{"$f":"E61*E62","v":1277905.7761892821},{"$f":"HLOOKUP($F$9,taxes,55)","v":35470658.454219311}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":121974631.25260063},{"$f":"D59-D63","v":120180074.19437912},{"$f":"E59-E63","v":-107457527.30414155},{"$f":"HLOOKUP($F$9,taxes,57)","v":120180074.19437912}]
[null,"State Income Tax Rate",{"$f":"$L$36","v":4.7469292449300003E-2},{"$f":"$L$36","v":4.7469292449300003E-2},{"$f":"$L$36","v":4.7469292449300003E-2},{"$f":"HLOOKUP($F$9,taxes,58)","v":4.7469292449300003E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":5790049.442325227},{"$f":"D65*D66","v":5704863.0885115545},{"$f":"E65*E66","v":-5100932.7894789353},{"$f":"HLOOKUP($F$9,taxes,59)","v":5704863.0885115545}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":116184581.81027541},{"$f":"D65-D67-(D24+D25)/D12","v":114475211.10586756},{"$f":"E65-E67-(E24+E25)/E12","v":-102356594.51466262},{"$f":"HLOOKUP($F$9,taxes,61)","v":114475211.10586756}]
[null,"Federal Income Tax Rate",{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"HLOOKUP($F$9,taxes,62)","v":0.21}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":24398762.180157833},{"$f":"D69*D70","v":24039794.332232188},{"$f":"E69*E70","v":-21494884.848079149},{"$f":"HLOOKUP($F$9,taxes,63)","v":24039794.332232188}]
[]
[null,"Deferred Income Taxes",{"$f":"C24","v":0},0,0,{"$f":"HLOOKUP($F$9,taxes,65)","v":0}]
[null,"Deferred Income Taxes - Credit",0,0,0,{"$f":"HLOOKUP($F$9,taxes,66)","v":0}]
[null,"Total Income Tax",{"$f":"C74+C73+C71+C67","v":30188811.62248306},{"$f":"D74+D73+D71+D67","v":29744657.420743741},{"$f":"E74+E73+E71+E67","v":-26595817.637558084},{"$f":"HLOOKUP($F$9,taxes,67)","v":29744657.420743741}]

{"sheet":"Und Stor","index":19,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2017-12-01"},null,{"$f":"'Rate Base'!S213","v":52891066.75}]
[2,{"$f":"'Rate Base'!T9","v":"2018-01-20"},null,{"$f":"'Rate Base'!T213","v":36606332.549999997}]
[3,{"$f":"'Rate Base'!U9","v":"2018-02-19"},null,{"$f":"'Rate Base'!U213","v":23198515.620000001}]
[4,{"$f":"'Rate Base'!V9","v":"2018-03-21"},null,{"$f":"'Rate Base'!V213","v":9114305.0999999996}]
[5,{"$f":"'Rate Base'!W9","v":"2018-04-20"},null,{"$f":"'Rate Base'!W213","v":7483334.0300000003}]
[6,{"$f":"'Rate Base'!X9","v":"2018-05-20"},null,{"$f":"'Rate Base'!X213","v":15704466.939999999}]
[7,{"$f":"'Rate Base'!Y9","v":"2018-06-19"},null,{"$f":"'Rate Base'!Y213","v":28192823.34}]
[8,{"$f":"'Rate Base'!Z9","v":"2018-07-19"},null,{"$f":"'Rate Base'!Z213","v":39219511.990000002}]
[9,{"$f":"'Rate Base'!AA9","v":"2018-08-18"},null,{"$f":"'Rate Base'!AA213","v":43502522.789999999}]
[10,{"$f":"'Rate Base'!AB9","v":"2018-09-17"},null,{"$f":"'Rate Base'!AB213","v":62143023.659999996}]
[11,{"$f":"'Rate Base'!AC9","v":"2018-10-17"},null,{"$f":"'Rate Base'!AC213","v":62647436.719999999}]
[12,{"$f":"'Rate Base'!AD9","v":"2018-11-16"},null,{"$f":"'Rate Base'!AD213","v":52783329.590000004}]
[13,{"$f":"'Rate Base'!AE9","v":"2018-12-16"},null,{"$f":"'Rate Base'!AE214","v":44167774.479999997}]
[]
[15,"Adjustment",null,{"$f":"-D24","v":-44167774.479999997}]

{"sheet":"Wexpro","index":20,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$156","v":79968136},{"$f":"+'Rate Base'!$AP$156","v":79968136},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.568}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,0]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136},{"$f":"SUM(F11:F17)","v":79968136},null,{"$f":"SUM(H12:H18)","v":-5037992.568}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$Y$174","v":-69827958.189999998},{"$f":"+'Rate Base'!$AP$174","v":-70836697.914999902},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4462711.9686449943}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$181","v":-6150276.6600000001},{"$f":"+'Rate Base'!$AP$181","v":-6150276.6599999992},6.3E-2,{"$f":"-F23*G23","v":387467.42957999994}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-75978234.849999994},{"$f":"SUM(F22:F29)","v":-76986974.574999899},null,{"$f":"SUM(H22:H29)","v":4850179.3982249945}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-187813.16977500543}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"Tax Surcredit 2","index":21,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,0,2,9],[3,0,3,9]]}
[]
[]
["Tax Reform Entries and Interest"]
["January - May 2018"]
[null,"A",null,"B",null,"C",null,"D",null,"E",null,"F",null,"G"]
[null,null,null,null,null,null,null,"1/",null,"Cumulative",null,"June CET Adjusting Entry",null,"Total Adjustment"]
[null,null,null,"Beginning",null,"Tax Credit",null,"Interest",null,"Month End Balance",null,"2/"]
["Line","Month",null,"Balance",null,"Entry",null,"(C) X Interest Rate",null,"B + C + D",null,null,null,"E+F"]
[]
[1,"January",null,null,null,-3033500.7435099995,null,{"$f":"F10*0.0419/12","v":-10591.973429422414},null,{"$f":"F10+H10","v":-3044092.7169394218}]
[{"$f":"+A10+1","v":2},"February",null,{"$f":"J10","v":-3044092.7169394218},null,-2594202.3129599998,null,{"$f":"(J10+F11)*0.0419/12","v":-19687.046812732147},null,{"$f":"D11+F11+H11","v":-5657982.0767121539}]
[{"$f":"+A11+1","v":3},"March",null,{"$f":"J11","v":-5657982.0767121539},null,-1977970.9744399996,null,{"$f":"(J11+F12)*0.0419/12","v":-26662.202736939598},null,{"$f":"D12+F12+H12","v":-7662615.2538890922}]
[4,"April",null,-7662615.2538890922,null,-1112038.1148299999,null,{"$f":"(J12+F13)*0.0409/12","v":-29906.9435650509},null,-8804560.3122841418]
[5,"May",null,-8804560.3122841418,null,-649941.20973999996,null,{"$f":"(J13+F14)*0.0409/12","v":-32224.092687565615},null,-9486725.6147117075,null,0,null,{"$f":"J14+L14","v":-9486725.6147117075}]
[6,"Total",null,null,null,{"$f":"SUM(F10:F14)","v":-9367653.3554799985},null,{"$f":"SUM(H10:H14)","v":-119072.25923171068}]
[7,"Filed",null,null,null,-9433510.4611399993,null,-121289.36541323873,null,-9554799.8265532367]
[8,"Difference",null,null,null,{"$f":"+F15-F16","v":65857.105660000816},null,{"$f":"+H15-H16","v":2217.1061815280555},null,{"$f":"+J14-J16","v":68074.211841529235}]
[]
["1/ The rate specified in section 8.07 was 4.19% in January through March, and 4.09% in April and May."]
[]
["2/This is to correct the June CET entry that incorrectly used the tax reform surcredit.  An adjusting entry was made in November."]

{"sheet":"Transition Costs","index":22,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,8],[8,1,8,8],[9,1,9,8],[15,2,15,3],[142,0,142,1]]}
[]
[null,"Transition Costs"]
[null,"Dominion Energy"]
[null,"Utah - Dec 2018 Adjusted Avg Results"]
[null,"12 Months Ended : Dec-2018"]
[]
[]
[]
[null,"Transition Costs"]
[null,{"$f":"+B5","v":"12 Months Ended : Dec-2018"}]
[]
[null,null,null,"A","B","C","D","E"]
[null,null,null,null,null,null,null,"Column E Less"]
[null,null,null,null,null,null,null,"Less Column B"]
[]
[null,null,"Transition Costs - GL Account 930205",null,null,null,null,"Adjustment"]
[]
[null,1,null,"Retention",null,null,null,0,"1/"]
[null,2,null,"Voluntary severance program",null,null,null,0,"1/"]
[null,3,null,"Involuntary severance program",null,null,null,204310.64]
[null,4,null,"Total Transition Costs",null,null,null,{"$f":"SUM(H18:H20)","v":204310.64}]
[]
[]
[null,null,null,"Utah Adjustment",null,null,null,197596.49338656242]
[null,null,null,"Wyoming Adjustment",null,null,null,{"$f":"H21-H24","v":6714.1466134375951}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H24:H25)","v":204310.64}]
[]
[]
[null,"1/",null,"Costs include directly assignable costs and allocated corporate costs."]

{"sheet":"RESERVE ACCRUAL","index":23,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,null,null,"HOT"]
[null,null,null,"Reserve Accrual Dec 2018","Reserve Accrual Dec 2019","Reserve Accrual Dec 2020",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2020"},1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,null,null,{"$f":"+I7+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[1,"2014 Legal Payment",null,0,{"$f":"255901.14+10850+612433.64","v":879184.78},879184.78,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":879184.78},6]
[2,"2015 Legal Payment",null,34800,225475,225475,null,225475,7]
[3,"2016 Legal Payment",null,215113,337091.85,337091.85,null,337091.85,8]
[4,"2017 Legal Payment",null,107195,0,0,null,0,9]
[5,"2018 Legal Payment",null,355584.31000000006,34800,34800,null,34800,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":712692.31},{"$f":"SUM(E11:E15)","v":1476551.63},1476551.63,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":1476551.63},11]
[9,"5 Year Average",null,{"$f":"D16/5","v":142538.462},{"$f":"E16/5","v":295310.326},295310.326,null,295310.326,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2018",null,645691,{"$f":"D20*(1+E28)","v":657313.43799999997},{"$f":"E20*(1+F28)","v":665858.51269399992},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":665858.51269399992},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":-503152.538},{"$f":"E17-E20","v":-362003.11199999996},{"$f":"F17-F20","v":-370548.18669399992},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":-370548.18669399992},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":-485922.68672764383},{"$f":"E22*'ROR-Model'!$M$2","v":-349606.7524294355},{"$f":"F22*'ROR-Model'!$M$2","v":-357859.21135591093},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":-357859.21135591093},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":-17229.851272356183},{"$f":"E22*'ROR-Model'!$N$2","v":-12396.359570564458},{"$f":"F22*'ROR-Model'!$N$2","v":-12688.975338089005},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":-12688.975338089005},21]
[null,null,null,null,null,null,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AW714","v":1.7999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX714","v":1.2999999999999999E-2},null,null,23]

{"sheet":"Donations","index":24,"n_rows":50,"n_cols":38,"rows_kept":50,"cut":false,"hidden":false,"merged":[[10,15,10,16],[6,15,6,16],[8,15,8,16],[6,22,6,25],[7,22,7,25]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"Record #","Amount","Invoice #","Vendor","Company Code","Payment date"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,3867190,2500,"0042","Utah Taxpayers Association",1200,"2018-07-26"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,null,null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,null,null,null,null,3826997,450,"EF000103337","Tax Executives Institute",1200,"2018-06-08"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,null,null,3967802,44872,"0024926IN","Utah Jazz",1250,"2018-12-26"]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3834513,2940,"0023651IN","Utah Jazz",1250,"2018-07-13"]
[null,null,null,null,null,null,null,"Don & Membership DEC 2018","Don & Membership DEC 2019","Don & Membership DEC 2020",null,{"$f":"+'Control Panel'!F37","v":"Don & Membership DEC 2020"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3834512,2320,"0024107IN","Utah Jazz",1200,"2018-07-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,3755457,2000,"700619","American Gas Assoication",1250,"2018-04-09"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Questar Corp & Dominion Energy Services Allocation",null,null,null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,null,null,3747774,543906,1231,"American Gas Assoication",7000,"2018-01-19"]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":1.7999999999999999E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":1.2999999999999999E-2},null,null,4,null,null,"A",null,"B","C","D",null,null,"A","B","C","D",null,null,null,null,null,null,null,356602,null,"American Gas Association",1250]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,"2018-12-31",null,null,null,null,null,null,null,null,null,null,null,null,3899748,2500,5845,"Utah Foundation",7000,"2018-09-06"]
["Questar Corporation Allocated",null,null,null,null,null,null,{"$f":"T21","v":-127060.46082466652},{"$f":"H11*(1+$I$9)","v":-129347.54911951051},{"$f":"I11*(1+J9)","v":-131029.06725806414},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-131029.06725806414},6,null,null,"Description",null,"Total Amount","Allocation %","Allocated Amount",null,null,"Account","Description","Amount","% Applicable to "]
["Questar Gas",null,null,null,null,null,null,{"$f":"Y23","v":-19871.262000000002},{"$f":"H12*(1+$I$9)","v":-20228.944716000002},{"$f":"I12*(1+J9)","v":-20491.920997308},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":-20491.920997308},7,null,1,"Industry Associations",null,null,null,null,null,null,null,null,{"$f":"YEAR(T10)","v":2018}]
["Total",null,null,null,null,null,null,{"$f":"SUM(H11:H12)","v":-146931.72282466653},{"$f":"SUM(I11:I12)","v":-149576.49383551051},{"$f":"SUM(J11:J12)","v":-151520.98825537215},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-151520.98825537215},8,null,2,921000,"Tax Executives Institute ",450,0,{"$f":"R13*S13","v":0},null,1,"923000","Holland and Hart",0,1,null,null,null,null,null,null,"% Related to Lobbying",null,3.1E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",{"$f":"AH2","v":2500},0,0,null,2,923000,"NES Inc",0,1]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H13","v":-141900.22334833859},{"$f":"'ROR-Model'!$M$2*I13","v":-144454.42736860868},{"$f":"'ROR-Model'!$M$2*J13","v":-146332.33492440061},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-146332.33492440061},10,null,4,921000,"Wyoming Taxpayers Association ",0,0,0,null,3,921000,"Junior Achievement",0,1]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H13","v":-5031.4994763279255},{"$f":"'ROR-Model'!$N$2*I13","v":-5122.0664669018279},{"$f":"'ROR-Model'!$N$2*J13","v":-5188.6533309715514},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-5188.6533309715514},11,null,5,921000,"Government Relations Dept - Labor & Overhead",224783.85999999975,{"$f":"(48.42%*(4/12))+(55.12%*(8/12))","v":0.5288666666666666},118880.69075866652,null,4,908,"Golf Tournament",8754.6,1]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-146931.72282466653},{"$f":"SUM(I15:I16)","v":-149576.49383551051},{"$f":"SUM(J15:J16)","v":-151520.98825537215},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-151520.98825537215},12,null,6,921000,"Government Relations Dept - A&G",12861.029999999999,{"$f":"(48.42%*(4/12))+(55.12%*(8/12))","v":0.5288666666666666},6801.7700659999982,null,5,930200,"AGA Expenses relating to Lobbying",{"$f":"(AH7+AH9)*AI13","v":11116.662},1,null,null,null,null,null,null,"Sum of Val/COArea Crcy",null,"Year","Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,7,921000,"Utah Foundation",2500,0.55120000000000002,1378,null,6,null,null,null,null,null,null,null,null,null,null,null,null,2018,2019,"Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(R13:R18)","v":243094.88999999975},null,{"$f":"SUM(T13:T18)","v":127060.46082466652},null,7,null,null,null,null,null,null,null,null,null,null,"Cost Elem.","Cost element descr."]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,"5302010","Travel Expense",67.47,null,67.47]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,10,"Total Adjustment",null,null,null,{"$f":"-T19","v":-127060.46082466652},null,9,null,null,null,null,null,null,null,null,null,null,"5302014","Meals - Taxable",null,75.28,75.28]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,10,null,"Total",{"$f":"SUM(Y13:Y21)","v":19871.262000000002},null,null,null,null,null,null,null,"5302015","Meals- Non-Taxable",2318.79,134.42000000000002,2453.21]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,11,null,"Adjustment",{"$f":"-Y22","v":-19871.262000000002},null,null,null,null,null,null,null,"5303890","Miscellaneous Outside Services",1668.6299999999999,null,1668.6299999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,"5304320","Postage Shipping & Freight",-90,-30,-120]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,13,null,"Utah Adjustment",-19218.243799567408,null,null,null,null,null,null,null,"5304390","Misc Supplies",1056.96,null,1056.96]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,14,null,"Wyoming Adjustment",-653.01820043259306,null,null,null,null,null,null,null,"5308090","Other Dues&Membershp",300,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,15,null,"Total",{"$f":"SUM(Y25:Y26)","v":-19871.262000000002},null,null,null,null,null,null,null,"5404081","Allocated-Payroll Tax",264.02999999999912,-264.0299999999977,1.4210854715202004E-12]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,"5404261","Allocated-Donations",1000,-999.99999999999909,9.0949470177292824E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5404264","Allocated-Civic/ Political Act",null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409201","Allocated-Vacation Liability",-585.46,585.45999999999981,-2.2737367544323206E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409202","Allocated-Annual Incentive",2659.1000000000008,-2659.1000000000022,-1.3642420526593924E-12]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409203","Allocated-LTIP/ Restricted Stock Grants",408.32999999999993,-408.3300000000001,-1.7053025658242404E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409210","Allocated-A&G - Office Supplies",253.92000000000044,-253.91999999999962,8.2422957348171622E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409230","Allocated-A&G - Outside Services",5536.31,-5536.31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M34+1","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409261","Allocated-Employee Benefits - Medical",960.36000000000035,-960.3599999999999,4.5474735088646412E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409262","Allocated-Employee Benefits - Other",1134.7000000000003,-1134.6999999999994,9.0949470177292824E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409263","Allocated-OPEB Costs",-422.94,422.93999999999988,-1.1368683772161603E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409264","Allocated-Pension Costs",1337.629999999999,-1337.6300000000006,-1.5916157281026244E-12]
[null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409302","Allocated-A&G - Misc. Exp",110,-110,0]
[null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409350","Allocated-A&G - Rents",205.10000000000022,-205.09999999999988,3.4106051316484809E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409999","Allocated-Labor Residual True-Up",-5.0000000000191003E-2,5.0000000000068212E-2,-1.2279066652354231E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6201030","Donations- 501c3",223081.25,93200,316281.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8201044","Activity Alloc - External Affairs ST",224783.85999999975,72912.459999999992,297696.31999999972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8209000","DES Labor",-210049.91000000006,-74367.909999999989,-284417.82000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8504261","Allocated-Donations",-223081.25000000003,-93199.999999999985,-316281.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509210","Allocated-A&G - Office Supplies",-3653.22,-179.7,-3832.9199999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509230","Allocated-A&G - Outside Services",-1668.6299999999997,null,-1668.6299999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,27594.979999999665,-14316.47999999997,13278.499999999582]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A&G",{"$f":"SUM(AI46:AI47,AI20:AI41)","v":12861.03}]

{"sheet":"Advertising","index":25,"n_rows":56,"n_cols":51,"rows_kept":56,"cut":false,"hidden":false,"merged":[[6,22,6,25],[6,27,6,30],[22,22,22,25]]}
[null,"Advertising",null,null,null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,{"$f":"M1","v":"Advertising"},null,null,null,null,null,"Utah - Dec 2017 Adjusted Avg Results",null,null,null,null,null,null,null," DIRECT ADVERTISING JAN TO DEC 2018",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2018"]
[null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,{"$f":"M2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"AB4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,"All corp advertising is below the line, not passed to utility"]
[null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,null,null,null,null,null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,null,null,null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,{"$f":"M3","v":"Utah - Dec 2018 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909000 Total",null,{"$f":"Table4[[#Totals],[In pctr local curr.]]","v":337959.89999999991}]
[null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923 - Parade of Homes Sponsorship",null,{"$f":"AX56","v":6000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Advertising",null,null,null,null,"Financial Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment"]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Financial Advertising",null,{"$f":"Q41","v":0},null,null,null,"Total Corp Outside Services",null,0,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AR3:AR8)","v":343959.89999999991}]
[null,null,null,"Advertising DEC 2018","Advertising DEC 2019","Advertising DEC 2020",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2020"},null,null,null,null,null,null,"A","B","C","D","E","F",null,null,"A","B","C","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct",null,null,null,null,null,1,"Total Corp Institutional Advertising",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Query:  Direct Advertising account 5303830 - 909"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges","Allocated","Allocated","Total","Removed",null,{"$f":"V11+1","v":2},null,null,null,null,null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,null,null,"Account","Acc.Text","WBS Element","FERC","FERC DESCRIPTION","Vendor","Text","User name","In pctr local curr.","Pstng Date"]
[null,"Account","Type",null,null,null,null,null,5,null,null,null,"Account",null,"Type","QGC","From DES","From Corp","(B+D)","Amount",null,{"$f":"V12+1","v":3},null,null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-01-31"]
[1,909003,"Promotional Advertising-Dealer",{"$f":"T14","v":0},{"$f":"D14*(1+E$32)","v":0},{"$f":"E14*(1+F$32)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F31,I13,FALSE)","v":0},6,null,null,1,909003,null,"Promotional Advertising-Dealer",0,0,0,{"$f":"+R14+P14","v":0},{"$f":"P14","v":0},null,4,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3646.96,"2018-12-21"]
[2,909005,"Adv Exp - Parade of Homes",{"$f":"T15","v":6000},{"$f":"D15*(1+E$30)","v":6120},{"$f":"E15*(1+F$30)","v":6175.079999999999},null,{"$f":"HLOOKUP($H$10,D10:F33,I14,FALSE)","v":6175.079999999999},7,null,null,2,909005,null,"Adv Exp - Parade of Homes",{"$f":"AR4","v":6000},0,0,{"$f":"+R15+P15","v":6000},{"$f":"P15","v":6000},null,5,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Allocated to ",null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3589.6,"2018-11-06"]
[3,930100,"General Advertising Expenses",{"$f":"T16","v":0},{"$f":"D16*(1+E$32)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F33,I15,FALSE)","v":0},8,null,null,3,930100,null,"General Advertising Expenses",{"$f":"AR8","v":0},0,{"$f":"Z32","v":0},{"$f":"+R16+P16","v":0},{"$f":"S16","v":0},"1/",6,null,null,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",4768.63,"2018-10-15"]
[4,930101,"Institutional Advertising",{"$f":"T17","v":0},{"$f":"D17*(1+E$32)","v":0},{"$f":"E17*(1+F$32)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F33,I16,FALSE)","v":0},9,null,null,4,930101,null,"Institutional Advertising",0,0,0,{"$f":"+R17+P17","v":0},{"$f":"+S17","v":0},"1/",7,"Allocated to ",null,null,null,null,null,"     Total to ",{"$f":"+AD9*AD16","v":0},{"$f":"+AD17","v":0},{"$f":"+AE17","v":0},null,null,"     Total to ",{"$f":"+AJ9*AJ16","v":0},{"$f":"+AJ17","v":0},{"$f":"+AK17","v":0},null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",7140,"2018-09-10"]
[5,930102,"Financial Advertising",{"$f":"T41","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I17,FALSE)","v":0},10,null,null,5,930102,null,"Financial Advertising",0,0,0,0,0,null,8,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-09-15"]
[7,null,null,null,null,null,null,null,11,null,null,7,null,null,null,null,null,null,null,null,null,9,"     Total to ",{"$f":"+Y11*X18","v":0},{"$f":"+X19","v":0},{"$f":"+Y19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-09-15"]
[8,null,null,null,null,null,null,null,12,null,null,8,null,null,"Total",{"$f":"SUM(P14:P18)","v":6000},{"$f":"SUM(Q14:Q18)","v":0},{"$f":"SUM(R14:R18)","v":0},{"$f":"SUM(S14:S18)","v":6000},{"$f":"SUM(T14:T18)","v":6000},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","810007000","\"GROCERY STORES,AND SUPERMARKETS\"","DARR011",767.85,"2018-08-27"]
[9,null,"Total",{"$f":"SUM(D14:D19)","v":6000},{"$f":"SUM(E14:E19)","v":6120},6175.079999999999,null,{"$f":"HLOOKUP($H$10,D10:F34,I20,FALSE)","v":6175.079999999999},13,null,null,9,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2685,"2018-08-08"]
[10,null,null,null,null,null,null,null,14,null,null,10,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-08-15"]
[11,null,null,null,null,null,null,null,15,null,null,11,null,null,"Adjustment",null,null,null,null,{"$f":"-T20","v":-6000},null,13,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-08-15"]
[12,null,"Adjustment",{"$f":"-D21","v":-6000},{"$f":"-E21","v":-6120},-6175.079999999999,null,{"$f":"HLOOKUP($H$10,D10:F32,I23,FALSE)","v":-6175.079999999999},16,null,null,12,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",26000,"2018-08-31"]
[13,null,null,null,null,null,null,null,17,null,null,13,null,null,"Utah Adjustment",null,null,null,null,-5804.2881174267668,null,15,"Total Corp General Advertising Expenses",null,{"$f":"Q16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3317.72,"2018-07-19"]
[14,909,"Utah Adjustment",-5802.8253463420915,{"$f":"'ROR-Model'!$M$2*E24","v":-5910.4279878901852},{"$f":"'ROR-Model'!$M$2*F24","v":-5963.6218397811963},null,{"$f":"HLOOKUP($H$10,D10:F32,I25,FALSE)","v":-5963.6218397811963},18,null,null,14,null,null,"Wyoming Adjustment",null,null,null,null,-195.71188257323243,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",365,"2018-07-09"]
[15,909,"Wyoming Adjustment",-197.17465365790846,{"$f":"'ROR-Model'!$N$2*E24","v":-209.57201210981438},{"$f":"'ROR-Model'!$N$2*F24","v":-211.45816021880267},null,{"$f":"HLOOKUP($H$10,D10:F32,I26,FALSE)","v":-211.45816021880267},19,null,null,15,null,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(T25:T26)","v":-5999.9999999999991},null,17,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",984,"2018-07-08"]
[null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,18,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-07-15"]
[null,null,null,null,null,null,null,null,21,null,null,null,null,"1/","Workpaper 1",null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-07-15"]
[null,null,"Inflation Factor ",null,{"$f":"'PROJECTED EXPENSES'!AW742","v":0.02},{"$f":"'PROJECTED EXPENSES'!AX742","v":8.9999999999999993E-3},null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,20,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","CATHY44",16000,"2018-02-28"]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,21,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-06-15"]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,22,"     Total to ",{"$f":"+Y25*X31","v":0},{"$f":"+X32","v":0},{"$f":"+Y32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-06-15"]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","BYU INVOICE RECLASS TO PROPER WBS","TERRA16",-22500,"2018-02-28"]
[null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-02-28"]
[null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","CATHY44",4563.09,"2018-06-30"]
[null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300171030","","WF_BATCH",22500,"2018-02-21"]
[null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",7341.3,"2018-02-28"]
[null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4465","9090","Informational and instructional advertising expenses","300150567","","WF_BATCH",120623.84,"2018-05-10"]
[null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",673.54,"2018-03-31"]
[null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2412.83,"2018-05-11"]
[null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-03-29"]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","MATT674",3636.31,"2018-05-31"]
[null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-05-31"]
[null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2135.85,"2018-04-19"]
[null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","300170103","","WF_BATCH",1725,"2018-04-20"]
[null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","300170103","","WF_BATCH",29715.61,"2018-04-20"]
[null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","MATT674",3636.31,"2018-04-30"]
[null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ JAN","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ FEB","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",4006.6,"2018-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ MAR","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",1930.69,"2018-03-20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,Table4[In pctr local curr.])","v":337959.89999999991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - Parade of Home Sponsorship",null,null,null,null,null,null,null,{"$f":"6000","v":6000},"2018-05-31"]

{"sheet":"Incentive","index":26,"n_rows":192,"n_cols":27,"rows_kept":192,"cut":false,"hidden":false,"merged":[[26,1,27,8]]}
["Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,null,"exec",{"$f":"AA71","v":964979}]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,"HOT",null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,"non exec",{"$f":"AA3-AA1","v":3840085.7}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,"ROO Incentives 2018","Incentives 2018","Incentives 2019","Incentives 2020",null,{"$f":"+'Control Panel'!F34","v":"Incentives 2020"},1,null,null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"Z190","v":4805064.7}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,"1/",null,null,null,null,null,2,null,null,"12 Months Ended : Dec-2018"]
[null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,4,null,null,"Workpaper A",null,null,null,null,null,null,null,null,null,null,null,"Ran cost center report S_ALR_87013615 - Cost Centers: Breakdown by Partner, for cost element 5409202"]
[null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"isolated executive to calc financial %"]
[null,"Incentive Compensation",null,null,null,null,null,null,null,6,null,null,null,null,"A","B","C","D","E"]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,null,7,null,null,null,null,null,null,"AIP Expense by labor category"]
[null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Elements/Partner Object","Act. Costs"]
[null,"A",null,null,"B","C","D",null,null,9,null,null,null,"Total Payout",null,"Officers","Management","Non-mgmt","Total",null,null,null,null,null,"WBS 7ACCTSVC.QGAS             Accounting Services",1981.91]
[null,null,null,null,null,null,null,null,null,10,null,null,1,null,"DES",15385529,15914692,37564549.039999999,68864770.039999992,null,null,null,null,null,"WBS 7CLIENTSVC.ALLOC6         DRS Client Svcs for All LDCs (AE-3B)",741.91]
[null,null,null,null,null,null,null,null,null,11,null,null,2,null,"QGC",0,1852701,5678156,7530857,null,null,null,null,null,"WBS 7CORPPLAN.QGAS            Corporate Planning",942.94]
[null,"Global Insight Factor",null,null,null,{"$f":"'Labor Forecast'!G14","v":-1.8243268660862537E-3},{"$f":"'Labor Forecast'!H14","v":-3.4430731822491206E-2},null,null,12,null,null,null,"Allocated",null,null,null,null,null,null,null,null,null,null,"WBS 7DATAOPS.ALLOC1           DRS Data Operations All Comps EID (M-2)",202]
[null,null,null,null,null,null,null,null,null,13,null,null,3,null,"DES",964979,1136618,2682664,4784261,null,null,null,null,null,"WBS 7ENVIRON.ALLOC3B          DRS Environ for All LDCs (AE-3B)",780.07]
[1,"DES","1/",-1550971.8,{"$f":"-S22","v":-482489.5},{"$f":"E16*(1+F$14)","v":-481609.28144254547},{"$f":"F16*(1+G$14)","v":-465027.1214299745},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J16,FALSE)","v":-465027.1214299745},14,null,null,4,null,"QGC",0,777372,2382675,3160047,null,null,null,null,null,"WBS 7IT.QUESTAR.NETWORK       Questar Network Allocator",333.37]
[null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS 7PROCURE.QGAS             Procurement",-372.13]
[2,"DEUWI","1/",-867748.95,{"$f":"-S23","v":-867748.95},{"$f":"E18*(1+F$14)","v":-866165.89227749687},{"$f":"F18*(1+G$14)","v":-836343.16672670154},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J18,FALSE)","v":-836343.16672670154},16,null,null,null,"Income Goal % of AIP ",null,null,null,null,null,null,null,null,null,null,"WBS 7RISK.QGAS                Risk Management",2192.69]
[null,null,null,null,null,null,null,null,null,17,null,null,5,null,"DES",0.5,0,0,null,null,null,null,null,null,"WBS 7TELECOM.ALLOC1           DRS Telecommunications Svcs for All Comp",15.38]
[3,"Total",null,-2418720.75,{"$f":"SUM(E16:E18)","v":-1350238.45},{"$f":"SUM(F16:F18)","v":-1347775.1737200422},{"$f":"SUM(G16:G18)","v":-1301370.2881566761},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J20,FALSE)","v":-1301370.2881566761},18,null,null,6,null,"QGC",null,0.35,0.25,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC1            DRS Accts Payable for All Comps (S)",12733.78]
[null,null,null,null,null,null,null,null,null,19,null,null,null,"Income Goals to exclude",null,null,null,null,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC3            DRS Accts Payable PCards Exp Rpts (S-3)",298.32]
[4,"Utah",null,-2335894.5777272452,{"$f":"'ROR-Model'!$M$2*E20","v":-1304001.1642492586},{"$f":"'ROR-Model'!$M$2*F20","v":-1301622.2398919109},{"$f":"'ROR-Model'!$M$2*G20","v":-1256806.4336160023},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J22,FALSE)","v":-1256806.4336160023},20,null,null,7,null,"DES",{"$f":"P15*P19","v":482489.5},{"$f":"Q15*Q19","v":0},{"$f":"R15*R19","v":0},{"$f":"SUM(P22:R22)","v":482489.5},null,null,null,null,null,"WBS ACCTPAY.ALLOC7            DRS Accts Payable VP Gen Companies S-6C",4472.0600000000004]
[5,"Wyoming",null,-82826.172272754789,{"$f":"'ROR-Model'!$N$2*E20","v":-46237.285750741343},{"$f":"'ROR-Model'!$N$2*F20","v":-46152.933828131354},{"$f":"'ROR-Model'!$N$2*G20","v":-44563.854540673783},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J23,FALSE)","v":-44563.854540673783},21,null,null,8,null,"QGC",null,{"$f":"Q16*Q20","v":272080.2},{"$f":"R16*R20","v":595668.75},{"$f":"SUM(Q23:R23)","v":867748.95},null,null,null,null,null,"WBS ACCTSVC.ALLOC1            DES Acctg Svcs for All Comp AE-1",25132.45]
[null,"Total",null,-2418720.75,{"$f":"SUM(E22:E23)","v":-1350238.45},{"$f":"SUM(F22:F23)","v":-1347775.1737200422},-1301370.2881566761,null,{"$f":"SUM(I22:I23)","v":-1301370.2881566761},22,null,null,9,null,"Total",{"$f":"SUM(P22:P23)","v":482489.5},{"$f":"SUM(Q22:Q23)","v":272080.2},{"$f":"SUM(R22:R23)","v":595668.75},{"$f":"SUM(S22:S23)","v":1350238.45},null,null,null,null,null,"WBS ACCTSVC.ALLOC12           DES Acctg Svcs for DEO/DEWV/QGAS/QWEX",11735.54]
[null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1D           DRS Acctsvc for all FERC Companies",205.7]
[null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1N           DRS FIXED ASSETS (AD-1)",33815.39]
["1/","The originally filed 2018 results of operations removed a portion of financially tied incentive that was related to expense management. Goals to manage expense levels are permissable in rates. Goals to reach certain levels of income are not permissible in rates. This has been corrected in column B above.",null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2            DRS Acctg Svcs  All Gen & Enrgy Cos AE-2",3477.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2J           DRS Acctg Svcs All Energy Cos  AE-2J",6626.32]
["1/","See Workpaper A",null,null,null,null,null,null,null,null,null,null,"Payout Ratio excluding Officers (cash basis) used to split management/non-mgmt for Financial % split",null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2N           DRS Acctg Svcs All Gas Trans AE-2N",11071.54]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES",null,null,null,0.29759999999999998,0.70240000000000002,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC3B           DRS Acctg Svcs for All LDCs (AE-3B)",7456.29]
[null,null,null,null,null,null,null,null,null,null,null,null,"QGC",null,null,null,0.246,0.754,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC7            DRS Acctg Svcs /Benefits (B)",1204.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC8Q           DRS Acctg Svcs for All Dom West (AE-10A)",75079.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.QGAS              Dominion Questar Gas Billing",133254.39000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC1              DRS Audit Svcs for All Companies (AE-10)",14882.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC8              DRS Audit Svcs All Questar Cos",11392.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.QGAS                AUDIT Svc for Dominion Questar Gas Billi",9482.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS BFITS.ALLOC1              Emp Benefits for All Comps with Emp (B)",21937.53]
[null,null,null,null,null,null,null,null,null,null,null,null,"O&M AIP amount",null,null,null,null,null,null,null,null,null,null,null,"WBS BUSOPS.ALLOC1             DRS Bus Operations All Companies (AE-1)",2262.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excl",null,null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC1            DRS Bus Plang for All Comp (AE-1)",15635.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AIP on 1250","Capital/Reg","Exp on 1250",null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC2            DRS Bus Plang All Gen & Energy AE-2",673.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC1          DRS Client Svcs for All Comps (M-2)",217736.88]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES",{"$f":"AA3","v":4805064.7},20803.46,4784261.54,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3          DRS ClntSvcs for LDCs, VPCUST, VPD, CNG",2575.66]
[null,null,null,null,null,null,null,null,null,null,null,null,"QGC",6686513.8799999999,3526467,3160046.88,"52.74% of QGC labor was capitalized",null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3J         DRS Client Svcs for Energy (M-3J)",7081.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC6          DRS Client Svcs for All LDCs (AE-3B)",6876.39]
[null,null,null,null,null,null,null,null,null,null,null,null,"* managing directors and Non-management considered Non-management",null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC7Q         Client Svcs  CNG Comps (AE-7)",519583.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1           DRS Corp Comm for All Comps (AE-1)",27970.33]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES Executive - cacluated conservative adjustment, excluded exec Financial goals at the highest percentage.",null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1B          DRS Corp Comm for All Gas (AE-1B)",2558.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC7           Corp Comm All Questar Cos",24159.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.QGAS             CORPCOMM Svc for Dominion Questar Gas Bi",30062.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC1           DRS Corp Plan for All Comps AO-1",5939.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2           DRS Corp Plan All Gen & Energy  AO-2",520.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2J          DRS Corp Plan All Energy Cos  AO-2J",16060.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2N          DRS Corp Plan All Gas Trans Cos AO-2N",5074.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC3B          DRS Corp Plan for All LDCs (AO-3B)",32013.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC7           DRS Planning for All Questar Cos",865.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.QGAS             CORPPLAN Svc for Dominion Questar Gas Bi",129627.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS DATAOPS.ALLOC1            DRS Data Operations All Comps EID (M-2)",29008.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENGYMKT.QGAS              ENGYMKT Svc for Dominion Questar Gas Bil",6375.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC1            DRS Environ for  All Comps (AE-1)",25583.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2A           DES Environ All Questar",104298.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2J           DRS Environ for All Energy",4452.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC3B           DRS Environ for All LDCs (AE-3B)",2019.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.QGAS              ENVIRON Svc for Dominion Questar Gas Bil",21176.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1               DRS Exec Svcs for All Comps (AE-1)",220085.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC12              DES Exec for All Gas Distribution",36014.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1D              DRS Exec Svcs for All Regulated Comp",11116.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2               DRS Exec Svcs All Gen & Enrgy Cos  AE-2",5204.1899999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2J              DRS Exec Svcs  All Energy  AE-2J",91444.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2N              DRS Exec Svcs All Gas Transmission AE-2N",78264.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC3B              DRS Exec Svcs for All LDCs (AE-3B)",209963.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.QGAS                 EXEC Svc for Dominion Questar Gas Billin",312885.5,{"$f":"SUM(Z64:Z71)","v":964979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC1           DRS Ext Affrs for All Comps (AE-1)",27727.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC7           DES Ext Affrs for All Questar",22003.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC1           DRS Fac Mgt  (P)",64116.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC8           Facilities Mgmt for All Questar",77939.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.QGAS             FACILITY Svc for Dominion Questar Gas Bi",23791.919999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC1              DRS Fleet Mgt (T)",14575.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC2              DRS Fleet Questar",170.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.QGAS                FLEET Svc for Dominion Questar Gas Billi",362354.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC1            DRS Genl Svcs for All Comp (AE-1)",3612.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC2            Drs Genl Svcs for Questar",29944.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.QGAS              GENLSVC Svc for Dominion Questar Gas Bil",22673.279999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC1                 DRS HR Svcs for All Comps with Emp (B)",92621.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC10                DRS HR Svcs for All Questar Cos",69239.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC2J                DRS HR Svcs All Energy Cos  B-2J",12600.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC3B                DRS HR Svcs LDCs with Emp (B-3B)",7936.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.QGAS                   HR Svc for Dominion Questar Gas Billing",34258.050000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS                   IT Support Dominion Energy Questar Gas",21025.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CC&B              IT Support QGAS CC&B",62230.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CLICK             IT Support Dominion Energy QGAS CLICK",32346.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CNG               IT Support Dominion Energy QGAS CNG",26331.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CORE              IT Support Dominion Energy QGAS CORE",68877.570000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CUSTOMERSERVICE   IT Support QGAS Customer Service",7246.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.DOTCOMP           IT Support QGAS DOT Compliance",2084.6999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.FIELDSMART        IT Support DEQGas FieldSmart",14213.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.IGIS              IT Support Dominion Energy QGAS IGIS",19362.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.MISCENGOPER       IT Support QGAS Misc Eng Operations",9241.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.SAFETY            IT Support Dominion Energy QGAS Safety",7695.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.LOWBAND   Telecom Lowband Radio QGAS",226.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.NETWORK   Telecom Network QGAS",46636.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.PHONES    Telecom Telephone QGAS",12762.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.SMR.RADI  Telecom SMR Radio QGAS",8876.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.TELEMETR  Telecom Telemetry QGAS",779.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUEST.GASMEASUREMENT   IT Questar Gas Measurement Allocation",147.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.NETWORK        Questar Network Allocator",33165.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.QUORUM         IT Questar Quorum Allocation",12229.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.SCADA          IT Questar SCADA Allocation",11831.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEMETRY      Questar Telemetry Allocator",13280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEPHONE      Questar Telephone Allocator",7489.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.UT           IT Support Thermwise Program Utah",1218.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.WY           IT Support Thermwise Program WY",58.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC1              DRS Legal  Svcs for All Comp (AE-1)",22237.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC10             DRS Legal Svcs for All Questar Cos",20678.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18216A             LEGAL.C18216A",337.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18422A             LEGAL.C18422A",185.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18432A             LEGAL.C18432A",382.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18440A             LEGAL.C18440A",6003.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18467A             LEGAL.C18467A",41.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18478A             LEGAL.C18478A",6.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18479A             LEGAL.C18479A",40.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18487A             LEGAL.C18487A",2515.4899999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18489A             LEGAL.C18489A",797.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18490A             LEGAL.C18490A",57.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18493A             LEGAL.C18493A",152.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18634A             LEGAL.C18634A",2491.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18659A             LEGAL.C18659A",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18691A             LEGAL.C18691A",74.290000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18692A             LEGAL.C18692A",248.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18706A             LEGAL.C18706A",165.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18864A             LEGAL.C18864A",110.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18865A             LEGAL.C18865A",206.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.QGAS                Dominion Questar Gas Billing",68621.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBAG.MAIN           BAG Facilties",1.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBEV.MAIN           Beaver Facilties",62.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBLF.MAIN           Bluffdale Facilties",207.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASCED.MAIN           Cedar City Facilties",452.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDIA.MAIN           Diamondville (WY) Facilties",279.04000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDNR.MAIN           Salt Lake Op Center - Office Bldg",7772.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEAG.MAIN           Eagle Mountain Facilties",555.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEPH.MAIN           Ephraim Facilties",31.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEVN.MAIN           Evanston Facilities",1001.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASFIL.MAIN           Fillmore Facilties",320.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASLOG.MAIN           Logan Facilities",341.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASMOB.MAIN           Moab Facilities",88.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOGD.MAIN           Ogden Facilities",2730.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOST.MAIN           Orange Street Facilties",300.27999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASPKC.MAIN           Silver Creek (Park City) Facilities",61.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRCH.MAIN           Richfield Facilties",33.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASROS.MAIN           Roosevelt Facilities",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSG.MAIN           Rock Springs Complex - Garage",376.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSO.MAIN           Rock Springs Complex - Ops Bldg",117.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSGR.MAIN           St. George Facilities",945.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLG.MAIN           Salt Lake Op Center - Salt Lake Garage",768.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLN.MAIN           Facilities",122.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLO.MAIN           Salt Lake Op Center - 1078 Ops Building",1970.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLT.MAIN           Salt Lake Training Center Facilities",874.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLW.MAIN           Salt Lake Op Center - Warehouse/Contract",414.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSPV.MAIN           Springville Facilities",691.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTEP.MAIN           Salt Lake Op Center - Total Energy Plant",6989.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTOL.MAIN           Tooele Facilities",140.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASVGO.MAIN           Vernal Gas Operations Bldg Facilities",204.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC1          DRS Operations for All Energy (AE-2)",1430.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC3B         DRS Operations for LDCs (X-3B)",4729.8900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OTHER.ALLOC1              DRS Other Svcs for All Companies",32.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PAYROLL.ALLOC1            DRS Payroll for All Comps",15600.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC1            DRS Procurement",12947.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC3E           DRS Procurement for All LDCs (U-3E)",14316.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC7            DRS Purchasing VP and Energy",160.58000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC8Q           DRS Purchasing All Questar",5.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS              PROCURE Svc for Dominion Questar Gas Bil",124554.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS.WRHS         PROCURE Warehous for Dom Questar Gas Bi",132439.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1B             All Operational Gas Companies",3957.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1D             All Regulated Companies",1612.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC3B             Rates for All Gas Delivery (LDC's) AE-3B",7541.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.QGAS                RATES Svc for Dominion Questar Gas Billi",165446.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC1               DRS Risk Management (F)",5771.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC7               DES Risk Management for All Questar Cos",99.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.QGAS                 RISK Svc for Dominion Questar Gas Billin",33720.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC1           DRS Security Svcs for All Comps (B-1)",43610.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC7           DRS Security Svcs for All Questar Cos",49780.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.QGAS             SECURITY Svc for Dominion Questar Gas Bi",5820.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC1                DRS Tax  for All Companies (I-1)",30619.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC8                DES Tax for All Questar Cos",70866.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.QGAS                  Dominion Questar Gas Billing",10346.129999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TELECOM.ALLOC1            DRS Telecommunications Svcs for All Comp",2297.7600000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TRAVSVC.ALLOC1            DRS Trav Svcs for All Comps  (AE-1)",4926.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC1              DRS Treas for All Comps (AO-1)",5901.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC10             DRS Treas for Questar",1143.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS XIT.QGAS                  IT Support Dominion Energy Questar Gas",20803.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409202  Allocated-Annual Incentive",{"$f":"SUM(Z11:Z189)","v":4805064.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit",4805064.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over/Underabsorption",4805064.7]

{"sheet":"Sporting Events","index":27,"n_rows":35,"n_cols":25,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,21,16,22],[7,10,7,13],[8,10,8,13]]}
["Event Tickets",null,null,null,null,null,null,null,null,"Event Tickets",null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,"Dominion Energy"]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,"Utah - Dec 2018 Adjusted Avg Results",null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,"Sporting Events DEC 2018","Sporting Events DEC 2019","Sporting Events DEC 2020",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2020"},1]
[null,null,null,null,null,null,null,{"$f":"H7+1","v":2},null,null,"Event Tickets"]
[null,null,null,null,null,null,null,{"$f":"H8+1","v":3}]
[null,null,null,null,null,null,null,{"$f":"H9+1","v":4}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":1.7999999999999999E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":1.2999999999999999E-2},null,null,null,5,null,null,"A","B","C","D",null,"A","B","C","D","E","F","G","H"]
["Total Expenses",{"$f":"N33","v":0},{"$f":"B12*(1+C11)","v":0},{"$f":"C12*(1+D11)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":0},6]
[null,null,null,null,null,null,null,7]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":0},8,null,null,"Total Disallowed Corp Sporting Events Expense",null,{"$f":"W23","v":0}]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":0},9]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null," Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,12,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Vendor",null,"Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,"Direct","Corp","2018 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,14,null,null,"Allocated to ",null,null,null,1,"Energy Solutions Arena",{"$f":"SUM(AB6:AB13)","v":0},0,{"$f":"Q32/S32","v":1},{"$f":"S20*Q20","v":0},{"$f":"Q20-T20","v":0},{"$f":"S20*R20","v":0},{"$f":"R20-V20","v":0}]
[null,null,null,null,null,null,null,15,null,null,"     Percent to ",0.55120000000000002,null,null,{"$f":"O20+1","v":2},"Utah Jazz",{"$f":"SUM(AB15)","v":0},5260,{"$f":"W30/Y30","v":1},{"$f":"S21*Q21","v":0},{"$f":"Q21-T21","v":0},{"$f":"S21*R21","v":5260},{"$f":"R21-V21","v":0}]
[null,null,null,null,null,null,null,16,null,null,"     Total to ",{"$f":"+M14*L21","v":0},{"$f":"+L22","v":0},{"$f":"+M22","v":0},{"$f":"O21+1","v":3},"Real Salt Lake",{"$f":"AB14","v":0},0,0,{"$f":"S22*Q22","v":0},{"$f":"Q22-T22","v":0},{"$f":"S22*R22","v":0},{"$f":"R22-V22","v":0}]
[null,null,null,null,null,null,null,17,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"SUM(V20:V22)","v":5260},{"$f":"SUM(W20:W22)","v":0}]
[null,null,null,null,null,null,null,18,null,null,null,null,null,null,5,"     Total",{"$f":"SUM(Q20:Q22)","v":0},{"$f":"SUM(R20:R22)","v":5260},null,{"$f":"SUM(T20:T22)","v":0},{"$f":"SUM(U20:U22)","v":0}]
[null,null,null,null,null,null,null,19,null,"Total Disallowed  Sporting Events Expense",null,null,null,{"$f":"U24","v":0},6]
[null,null,null,null,null,null,null,20,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,{"$f":"N25+N22","v":0},8]
[null,null,null,null,null,null,null,null,null,"Escalation Factor ",null,null,null,null,9,null,"Tickets Used for Employee Recognition - % Calculation 2017",null,null,null,2018,null,"Employee Recognition",null,"Total"]
[null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,{"$f":"-N27*(1+N28)","v":0},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Employee",null,null,null,"Jazz Tickets",null,328,null,328]
[null,null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,null,12,null,"Recognition","Pub. Relations","Total",null," "]
[null,null,null,null,null,null,null,null,null,null,"Wyoming Adjusment",null,null,null,13,"Jazz Tickets",328,0,{"$f":"Q32+R32","v":328},null,"Total Tickets",null,328,null,328]
[null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,14,"Real Salt Lake",0,0,{"$f":"SUM(Q33:R33)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Total Tickets",{"$f":"SUM(Q32:Q33)","v":328},{"$f":"SUM(R32:R33)","v":0},{"$f":"SUM(S32:S33)","v":328},null,"Percentage",null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Total Percentage:",{"$f":"Q34/$S$34","v":1},{"$f":"R34/$S$34","v":0},{"$f":"S34/$S$34","v":1}]

{"sheet":"Revenue","index":28,"n_rows":371,"n_cols":22,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Rate Model Input (W/O Service Initiation or New Premise Fees) -Prepared by the Forecasting Dept."]
["File: NCAL11_21.VF"]
["Rates: R120301x.R1"]
["Program: 10/19/10"]
["2012-04-05"]
["13:03:36"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev DEC 2018","AVG Projected Rev 2019 adj HDD","AVG Proj Rev 2019  ","AVG Projected Rev 2019 with CET","YE Projected Rev 2016","YE Projected Rev 2016 with CET","AVG Projected Rev 2020 adj HDD","AVG Proj Rev 2020 ","AVG Projected Rev 2020 with CET","YE Projected Rev 2017","YE Proj Rev 2017 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2020 with CET"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":510903480.74925363},509503414.95943558,{"$f":"+H363+H365","v":509503414.95943558},509503414.95943558,509497811.38943559,509497811.38943559,509497811.38943559,{"$f":"+M363+M365","v":509497811.38943559},509497811.38943559,{"$f":"+O363+O365","v":509497811.38943559},509497811.38943559,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U11,FALSE)","v":509497811.38943559},null,{"$f":"+S362+S364","v":4606688.4574150955},null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$15","v":320787573.88},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$15","v":314410100.42022496},{"$f":"'AVG Proj Rev 2019 '!$T$15","v":318907015.83505774},{"$f":"'AVG Proj Rev 2019 with CET'!$T$15","v":321137961.19505775},{"$f":"'YE Projected Rev 2019'!$T$15","v":322085028.10662007},{"$f":"'YE Proj Rev 2019 with CET '!$T$15","v":324343425.90662009},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$15","v":331535692.88608509},{"$f":"'AVG Proj Rev 2020 '!$T$15","v":336229888.66049087},{"$f":"'AVG Proj Rev 2020 with CET'!$T$15","v":341239684.86049086},{"$f":"'YE Projected Rev 2020'!$T$15","v":339678352.21961421},{"$f":"'YE Proj Rev 2020 with CET'!$T$15","v":344743863.87961423},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U15,FALSE)","v":341239684.86049086},null,{"$f":"Q15-F15","v":20452110.980490863},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$17","v":104955704.50999999},{"$f":"F17","v":104955704.50999999},{"$f":"G17","v":104955704.50999999},104955704.50999999,104955704.50999999,104955704.50999999,104955704.50999999,104955704.50999999,104955704.50999999,104955704.50999999,104955704.50999999,104955704.50999999,null,{"$f":"Q17-F17","v":0},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$19","v":369426321.50999999},{"$f":"F19","v":369426321.50999999},{"$f":"G19","v":369426321.50999999},369426321.50999999,369426321.50999999,369426321.50999999,369426321.50999999,369426321.50999999,369426321.50999999,369426321.50999999,369426321.50999999,369426321.50999999,null,{"$f":"Q19-F19","v":0},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$20","v":795169599.89999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$20","v":759203784.65022492},{"$f":"'AVG Proj Rev 2019 '!$T$20","v":774362043.48505783},{"$f":"'AVG Proj Rev 2019 with CET'!$T$20","v":776592988.84505773},{"$f":"'YE Projected Rev 2019'!$T$20","v":782716159.36662006},{"$f":"'YE Proj Rev 2019 with CET '!$T$20","v":784974557.16662002},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$20","v":780681858.27608502},{"$f":"'AVG Proj Rev 2020 '!$T$20","v":796141590.1104908},{"$f":"'AVG Proj Rev 2020 with CET'!$T$20","v":801151386.31049085},{"$f":"'YE Projected Rev 2020'!$T$20","v":804478956.26961422},{"$f":"'YE Proj Rev 2020 with CET'!$T$20","v":809544467.92961431},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U20,FALSE)","v":801151386.31049085},null,{"$f":"Q20-F20","v":5981786.4104908705},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$22","v":97853908.929999977},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$22","v":106882939},{"$f":"'AVG Proj Rev 2019 '!$T$22","v":109451530},{"$f":"'AVG Proj Rev 2019 with CET'!$T$22","v":109451530},{"$f":"'YE Projected Rev 2019'!$T$22","v":110699952},{"$f":"'YE Proj Rev 2019 with CET '!$T$22","v":110699952},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$22","v":107928840},{"$f":"'AVG Proj Rev 2020 '!$T$22","v":110522524},{"$f":"'AVG Proj Rev 2020 with CET'!$T$22","v":110522524},{"$f":"'YE Projected Rev 2020'!$T$22","v":111701691},{"$f":"'YE Proj Rev 2020 with CET'!$T$22","v":111701691},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U22,FALSE)","v":110522524},null,{"$f":"Q22-F22","v":12668615.070000023},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$24","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$24","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2019'!$T$24","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$24","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$24","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2020'!$T$24","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$24","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U24,FALSE)","v":0},null,{"$f":"Q24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$26","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$26","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2019'!$T$26","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$26","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$26","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2020'!$T$26","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$26","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U26,FALSE)","v":0},null,{"$f":"Q26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$28","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$28","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2019'!$T$28","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$28","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$28","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2020'!$T$28","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$28","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U28,FALSE)","v":0},null,{"$f":"Q28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$29","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$29","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2019'!$T$29","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$29","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$29","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2020'!$T$29","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$29","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U29,FALSE)","v":0},null,{"$f":"Q29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$31","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$31","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2019'!$T$31","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$31","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$31","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2020'!$T$31","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$31","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U31,FALSE)","v":0},null,{"$f":"Q31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$33","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$33","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2019'!$T$33","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$33","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$33","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2020'!$T$33","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$33","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U33,FALSE)","v":0},null,{"$f":"Q33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$35","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$35","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2019'!$T$35","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$35","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$35","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2020'!$T$35","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$35","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U35,FALSE)","v":0},null,{"$f":"Q35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$37","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$37","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2019'!$T$37","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$37","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$37","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2020'!$T$37","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$37","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U37,FALSE)","v":0},null,{"$f":"Q37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$38","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$38","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2019'!$T$38","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$38","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$38","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2020'!$T$38","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$38","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U38,FALSE)","v":0},null,{"$f":"Q38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$40","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$40","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2019'!$T$40","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$40","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$40","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2020'!$T$40","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$40","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U40,FALSE)","v":0},null,{"$f":"Q40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$42","v":2951861.35},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$42","v":2820637.6572033581},{"$f":"'AVG Proj Rev 2019 '!$T$42","v":2811265.4905835097},{"$f":"'AVG Proj Rev 2019 with CET'!$T$42","v":2811265.4905835097},{"$f":"'YE Projected Rev 2019'!$T$42","v":2629657.4229588564},{"$f":"'YE Proj Rev 2019 with CET '!$T$42","v":2629657.4229588564},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$42","v":2646106.1564776073},{"$f":"'AVG Proj Rev 2020 '!$T$42","v":2635958.7701846408},{"$f":"'AVG Proj Rev 2020 with CET'!$T$42","v":2635958.7701846408},{"$f":"'YE Projected Rev 2020'!$T$42","v":2421037.0087392982},{"$f":"'YE Proj Rev 2020 with CET'!$T$42","v":2421037.0087392982},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U42,FALSE)","v":2635958.7701846408},null,{"$f":"Q42-F42","v":-315902.57981535932},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$44","v":3121695.61},{"$f":"F44","v":3121695.61},{"$f":"G44","v":3121695.61},3121695.61,3121695.61,3121695.61,3121695.61,3121695.61,3121695.61,3121695.61,3121695.61,3121695.61,null,{"$f":"Q44-F44","v":0},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$46","v":12763808.199999999},{"$f":"F46","v":12763808.199999999},{"$f":"G46","v":12763808.199999999},12763808.199999999,12763808.199999999,12763808.199999999,12763808.199999999,12763808.199999999,12763808.199999999,12763808.199999999,12763808.199999999,12763808.199999999,null,{"$f":"Q46-F46","v":0},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$47","v":18837365.16},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$47","v":15557734.447203359},{"$f":"'AVG Proj Rev 2019 '!$T$47","v":15548362.28058351},{"$f":"'AVG Proj Rev 2019 with CET'!$T$47","v":15548362.28058351},{"$f":"'YE Projected Rev 2019'!$T$47","v":14425122.982958857},{"$f":"'YE Proj Rev 2019 with CET '!$T$47","v":14425122.982958857},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$47","v":13587337.756477606},{"$f":"'AVG Proj Rev 2020 '!$T$47","v":13577190.370184641},{"$f":"'AVG Proj Rev 2020 with CET'!$T$47","v":13577190.370184641},{"$f":"'YE Projected Rev 2020'!$T$47","v":12454913.088739298},{"$f":"'YE Proj Rev 2020 with CET'!$T$47","v":12454913.088739298},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U47,FALSE)","v":13577190.370184641},null,{"$f":"Q47-F47","v":-5260174.7898153588},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$49","v":3393689.11},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2019 '!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2019 with CET'!$T$49","v":3179506},{"$f":"'YE Projected Rev 2019'!$T$49","v":2946753},{"$f":"'YE Proj Rev 2019 with CET '!$T$49","v":2946753},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2020 '!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2020 with CET'!$T$49","v":2731317},{"$f":"'YE Projected Rev 2020'!$T$49","v":2507072},{"$f":"'YE Proj Rev 2020 with CET'!$T$49","v":2507072},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U49,FALSE)","v":2731317},null,{"$f":"Q49-F49","v":-662372.10999999987},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$51","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$51","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2019'!$T$51","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$51","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$51","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2020'!$T$51","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$51","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U51,FALSE)","v":0},null,{"$f":"Q51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$52","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$52","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2019'!$T$52","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$52","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$52","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2020'!$T$52","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$53","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$53","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2019'!$T$53","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$53","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$53","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2020'!$T$53","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$53","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U53,FALSE)","v":0},null,{"$f":"Q53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$54","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$54","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2019'!$T$54","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$54","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$54","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2020'!$T$54","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$55","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$55","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2019'!$T$55","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$55","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$55","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2020'!$T$55","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$55","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U55,FALSE)","v":0},null,{"$f":"Q55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$56","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$56","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2019'!$T$56","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$56","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$56","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2020'!$T$56","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$56","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U56,FALSE)","v":0},null,{"$f":"Q56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$58","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$58","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2019'!$T$58","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$58","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$58","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2020'!$T$58","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$58","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U58,FALSE)","v":0},null,{"$f":"Q58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$60","v":1661079.2805644001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$60","v":1933315.1299259942},{"$f":"'AVG Proj Rev 2019 '!$T$60","v":1920694.4802639121},{"$f":"'AVG Proj Rev 2019 with CET'!$T$60","v":1920694.4802639121},{"$f":"'YE Projected Rev 2019'!$T$60","v":1912502.2987505649},{"$f":"'YE Proj Rev 2019 with CET '!$T$60","v":1912502.2987505649},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$60","v":2047342.8803363019},{"$f":"'AVG Proj Rev 2020 '!$T$60","v":2032611.2197407591},{"$f":"'AVG Proj Rev 2020 with CET'!$T$60","v":2032611.2197407591},{"$f":"'YE Projected Rev 2020'!$T$60","v":2029961.765059399},{"$f":"'YE Proj Rev 2020 with CET'!$T$60","v":2029961.765059399},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U60,FALSE)","v":2032611.2197407591},null,{"$f":"Q60-F60","v":371531.93917635898},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$62","v":251564.60403120003},{"$f":"F62","v":251564.60403120003},{"$f":"G62","v":251564.60403120003},251564.60403120003,251564.60403120003,251564.60403120003,251564.60403120003,251564.60403120003,251564.60403120003,251564.60403120003,251564.60403120003,251564.60403120003,null,{"$f":"Q62-F62","v":0},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$64","v":1034189.8954043998},{"$f":"F64","v":1034189.8954043998},{"$f":"G64","v":1034189.8954043998},1034189.8954043998,1034189.8954043998,1034189.8954043998,1034189.8954043998,1034189.8954043998,1034189.8954043998,1034189.8954043998,1034189.8954043998,1034189.8954043998,null,{"$f":"Q64-F64","v":0},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$65","v":2946833.7800000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$65","v":3030601.8599259946},{"$f":"'AVG Proj Rev 2019 '!$T$65","v":3017981.2102639121},{"$f":"'AVG Proj Rev 2019 with CET'!$T$65","v":3017981.2102639121},{"$f":"'YE Projected Rev 2019'!$T$65","v":3009789.0287505644},{"$f":"'YE Proj Rev 2019 with CET '!$T$65","v":3009789.0287505644},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$65","v":3089771.6903363019},{"$f":"'AVG Proj Rev 2020 '!$T$65","v":3075040.0297407587},{"$f":"'AVG Proj Rev 2020 with CET'!$T$65","v":3075040.0297407587},{"$f":"'YE Projected Rev 2020'!$T$65","v":3072390.575059399},{"$f":"'YE Proj Rev 2020 with CET'!$T$65","v":3072390.575059399},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U65,FALSE)","v":3075040.0297407587},null,{"$f":"Q65-F65","v":128206.24974075845},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$67","v":271663.58999999997},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$67","v":274212},{"$f":"'AVG Proj Rev 2019 '!$T$67","v":274212},{"$f":"'AVG Proj Rev 2019 with CET'!$T$67","v":274212},{"$f":"'YE Projected Rev 2019'!$T$67","v":274212},{"$f":"'YE Proj Rev 2019 with CET '!$T$67","v":274212},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$67","v":260503},{"$f":"'AVG Proj Rev 2020 '!$T$67","v":260503},{"$f":"'AVG Proj Rev 2020 with CET'!$T$67","v":260503},{"$f":"'YE Projected Rev 2020'!$T$67","v":260503},{"$f":"'YE Proj Rev 2020 with CET'!$T$67","v":260503},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U67,FALSE)","v":260503},null,{"$f":"Q67-F67","v":-11160.589999999967},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$69","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$69","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2019'!$T$69","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$69","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$69","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2020'!$T$69","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$69","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U69,FALSE)","v":0},null,{"$f":"Q69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$71","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$71","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2019'!$T$71","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$71","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$71","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2020'!$T$71","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$71","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U71,FALSE)","v":0},null,{"$f":"Q71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$73","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$73","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2019'!$T$73","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$73","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$73","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2020'!$T$73","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$73","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U73,FALSE)","v":0},null,{"$f":"Q73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$74","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$74","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2019'!$T$74","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$74","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$74","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2020'!$T$74","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$74","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U74,FALSE)","v":0},null,{"$f":"Q74-F74","v":0},null,{"$f":"+U73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$76","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$76","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2019'!$T$76","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$76","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$76","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2020'!$T$76","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$76","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U76,FALSE)","v":0},null,{"$f":"Q76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$78","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$78","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2019'!$T$78","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$78","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$78","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2020'!$T$78","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$78","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U78,FALSE)","v":0},null,{"$f":"Q78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$80","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$80","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2019'!$T$80","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$80","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$80","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2020'!$T$80","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$80","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U80,FALSE)","v":0},null,{"$f":"Q80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$82","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$82","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2019'!$T$82","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$82","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$82","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2020'!$T$82","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$82","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U82,FALSE)","v":0},null,{"$f":"Q82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$83","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$83","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2019'!$T$83","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$83","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$83","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2020'!$T$83","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$83","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U83,FALSE)","v":0},null,{"$f":"Q83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$85","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$85","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2019'!$T$85","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$85","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$85","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2020'!$T$85","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$85","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U85,FALSE)","v":0},null,{"$f":"Q85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$87","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$87","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2019'!$T$87","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$87","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$87","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2020'!$T$87","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$87","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U87,FALSE)","v":0},null,{"$f":"Q87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$89","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$89","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2019'!$T$89","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$89","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$89","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2020'!$T$89","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$89","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U89,FALSE)","v":0},null,{"$f":"Q89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$91","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$91","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2019'!$T$91","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$91","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$91","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2020'!$T$91","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$91","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U91,FALSE)","v":0},null,{"$f":"Q91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$92","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$92","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2019'!$T$92","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$92","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$92","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2020'!$T$92","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$92","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U92,FALSE)","v":0},null,{"$f":"Q92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$94","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$94","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2019'!$T$94","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$94","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$94","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2020'!$T$94","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$94","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U94,FALSE)","v":0},null,{"$f":"Q94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$96","v":202686.04999999993},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$96","v":161100.25269895361},{"$f":"'AVG Proj Rev 2019 '!$T$96","v":159384.70144442277},{"$f":"'AVG Proj Rev 2019 with CET'!$T$96","v":159384.70144442277},{"$f":"'YE Projected Rev 2019'!$T$96","v":136651.7773644508},{"$f":"'YE Proj Rev 2019 with CET '!$T$96","v":136651.7773644508},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$96","v":187358.79761443246},{"$f":"'AVG Proj Rev 2020 '!$T$96","v":185309.43761883184},{"$f":"'AVG Proj Rev 2020 with CET'!$T$96","v":185309.43761883184},{"$f":"'YE Projected Rev 2020'!$T$96","v":184940.86501977398},{"$f":"'YE Proj Rev 2020 with CET'!$T$96","v":184940.86501977398},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U96,FALSE)","v":185309.43761883184},null,{"$f":"Q96-F96","v":-17376.612381168088},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$98","v":41903.810000000005},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2019 '!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2019 with CET'!$T$98","v":23745.579999999998},{"$f":"'YE Projected Rev 2019'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2019 with CET '!$T$98","v":23442.249999999996},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2020 '!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2020 with CET'!$T$98","v":23442.249999999996},{"$f":"'YE Projected Rev 2020'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2020 with CET'!$T$98","v":23442.249999999996},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U98,FALSE)","v":23442.249999999996},null,{"$f":"Q98-F98","v":-18461.560000000009},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$100","v":898937.00999999989},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2019 '!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2019 with CET'!$T$100","v":414897.18},{"$f":"'YE Projected Rev 2019'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2019 with CET '!$T$100","v":409596.94},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2020 '!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2020 with CET'!$T$100","v":409596.94},{"$f":"'YE Projected Rev 2020'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2020 with CET'!$T$100","v":409596.94},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U100,FALSE)","v":409596.94},null,{"$f":"Q100-F100","v":-489340.06999999989},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$101","v":1143526.8699999999},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$101","v":599743.01269895362},{"$f":"'AVG Proj Rev 2019 '!$T$101","v":598027.46144442272},{"$f":"'AVG Proj Rev 2019 with CET'!$T$101","v":598027.46144442272},{"$f":"'YE Projected Rev 2019'!$T$101","v":569690.9673644508},{"$f":"'YE Proj Rev 2019 with CET '!$T$101","v":569690.9673644508},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$101","v":620397.98761443247},{"$f":"'AVG Proj Rev 2020 '!$T$101","v":618348.62761883182},{"$f":"'AVG Proj Rev 2020 with CET'!$T$101","v":618348.62761883182},{"$f":"'YE Projected Rev 2020'!$T$101","v":617980.05501977401},{"$f":"'YE Proj Rev 2020 with CET'!$T$101","v":617980.05501977401},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U101,FALSE)","v":618348.62761883182},null,{"$f":"Q101-F101","v":-525178.24238116806},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$103","v":235476.26},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$103","v":132605},{"$f":"'AVG Proj Rev 2019 '!$T$103","v":132605},{"$f":"'AVG Proj Rev 2019 with CET'!$T$103","v":132605},{"$f":"'YE Projected Rev 2019'!$T$103","v":130911},{"$f":"'YE Proj Rev 2019 with CET '!$T$103","v":130911},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$103","v":130911},{"$f":"'AVG Proj Rev 2020 '!$T$103","v":130911},{"$f":"'AVG Proj Rev 2020 with CET'!$T$103","v":130911},{"$f":"'YE Projected Rev 2020'!$T$103","v":130911},{"$f":"'YE Proj Rev 2020 with CET'!$T$103","v":130911},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U103,FALSE)","v":130911},null,{"$f":"Q103-F103","v":-104565.26000000001},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$105","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$105","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2019'!$T$105","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$105","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$105","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2020'!$T$105","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$105","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U105,FALSE)","v":0},null,{"$f":"Q105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$107","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$107","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2019'!$T$107","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$107","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$107","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2020'!$T$107","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$107","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U107,FALSE)","v":0},null,{"$f":"Q107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$109","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$109","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2019'!$T$109","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$109","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$109","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2020'!$T$109","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$109","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U109,FALSE)","v":0},null,{"$f":"Q109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$110","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$110","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2019'!$T$110","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$110","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$110","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2020'!$T$110","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$110","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U110,FALSE)","v":0},null,{"$f":"Q110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$112","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$112","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2019'!$T$112","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$112","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$112","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2020'!$T$112","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$112","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U112,FALSE)","v":0},null,{"$f":"Q112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$114","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2019 '!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2019 with CET'!$T$114","v":2624472},{"$f":"'YE Projected Rev 2019'!$T$114","v":2624472},{"$f":"'YE Proj Rev 2019 with CET '!$T$114","v":2624472},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2020 '!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2020 with CET'!$T$114","v":2624472},{"$f":"'YE Projected Rev 2020'!$T$114","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$114","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U114,FALSE)","v":2624472},null,{"$f":"Q114-F114","v":2624472},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$116","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$116","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2019'!$T$116","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$116","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$116","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2020'!$T$116","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$116","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U116,FALSE)","v":0},null,{"$f":"Q116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$118","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$118","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2019'!$T$118","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$118","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$118","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2020'!$T$118","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$118","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U118,FALSE)","v":0},null,{"$f":"Q118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$119","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2019 '!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2019 with CET'!$T$119","v":2624472},{"$f":"'YE Projected Rev 2019'!$T$119","v":2624472},{"$f":"'YE Proj Rev 2019 with CET '!$T$119","v":2624472},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2020 '!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2020 with CET'!$T$119","v":2624472},{"$f":"'YE Projected Rev 2020'!$T$119","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$119","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U119,FALSE)","v":2624472},null,{"$f":"Q119-F119","v":2624472},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$121","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2019 '!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2019 with CET'!$T$121","v":35300329},{"$f":"'YE Projected Rev 2019'!$T$121","v":35300329},{"$f":"'YE Proj Rev 2019 with CET '!$T$121","v":35300329},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2020 '!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2020 with CET'!$T$121","v":33999912},{"$f":"'YE Projected Rev 2020'!$T$121","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$121","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U121,FALSE)","v":33999912},null,{"$f":"Q121-F121","v":33999912},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$123","v":4995387.8000000007},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$123","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2019 '!$T$123","v":1889026.6591137706},{"$f":"'AVG Proj Rev 2019 with CET'!$T$123","v":1889026.6591137706},{"$f":"'YE Projected Rev 2019'!$T$123","v":1342954.8833353769},{"$f":"'YE Proj Rev 2019 with CET '!$T$123","v":1342954.8833353769},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$123","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2020 '!$T$123","v":1430716.749752156},{"$f":"'AVG Proj Rev 2020 with CET'!$T$123","v":1430716.749752156},{"$f":"'YE Projected Rev 2020'!$T$123","v":1429277.3296949274},{"$f":"'YE Proj Rev 2020 with CET'!$T$123","v":1429277.3296949274},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U123,FALSE)","v":1430716.749752156},null,{"$f":"Q123-F123","v":-3564671.0502478448},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$125","v":54948.979999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$125","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$125","v":0},{"$f":"'YE Projected Rev 2019'!$T$125","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$125","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$125","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$125","v":0},{"$f":"'YE Projected Rev 2020'!$T$125","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$125","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U125,FALSE)","v":0},null,{"$f":"Q125-F125","v":-54948.979999999996},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$127","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$127","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2019'!$T$127","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$127","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$127","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2020'!$T$127","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$127","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U127,FALSE)","v":0},null,{"$f":"Q127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$128","v":5050336.7800000012},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$128","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2019 '!$T$128","v":1889026.6591137706},{"$f":"'AVG Proj Rev 2019 with CET'!$T$128","v":1889026.6591137706},{"$f":"'YE Projected Rev 2019'!$T$128","v":1342954.8833353769},{"$f":"'YE Proj Rev 2019 with CET '!$T$128","v":1342954.8833353769},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$128","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2020 '!$T$128","v":1430716.749752156},{"$f":"'AVG Proj Rev 2020 with CET'!$T$128","v":1430716.749752156},{"$f":"'YE Projected Rev 2020'!$T$128","v":1429277.3296949274},{"$f":"'YE Proj Rev 2020 with CET'!$T$128","v":1429277.3296949274},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U128,FALSE)","v":1430716.749752156},null,{"$f":"Q128-F128","v":-3619620.0302478452},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$130","v":41548831},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2019 '!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2019 with CET'!$T$130","v":4104155},{"$f":"'YE Projected Rev 2019'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2019 with CET '!$T$130","v":2205855},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2020 '!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2020 with CET'!$T$130","v":2205855},{"$f":"'YE Projected Rev 2020'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2020 with CET'!$T$130","v":2205855},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U130,FALSE)","v":2205855},null,{"$f":"Q130-F130","v":-39342976},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$132","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$132","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2019'!$T$132","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$132","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$132","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2020'!$T$132","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$132","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U132,FALSE)","v":0},null,{"$f":"Q132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$134","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$134","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2019'!$T$134","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$134","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$134","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2020'!$T$134","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$134","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U134,FALSE)","v":0},null,{"$f":"Q134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$136","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$136","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2019'!$T$136","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$136","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$136","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2020'!$T$136","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$136","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U136,FALSE)","v":0},null,{"$f":"Q136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$137","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$137","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2019'!$T$137","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$137","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$137","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2020'!$T$137","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$137","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U137,FALSE)","v":0},null,{"$f":"Q137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$139","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$139","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2019'!$T$139","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$139","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$139","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2020'!$T$139","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$139","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U139,FALSE)","v":0},null,{"$f":"Q139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$141","v":80471.64},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$141","v":27375.625592154567},{"$f":"'AVG Proj Rev 2019 '!$T$141","v":27297.460933231174},{"$f":"'AVG Proj Rev 2019 with CET'!$T$141","v":27297.460933231174},{"$f":"'YE Projected Rev 2019'!$T$141","v":27246.723523432607},{"$f":"'YE Proj Rev 2019 with CET '!$T$141","v":27246.723523432607},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$141","v":28214.840786394325},{"$f":"'AVG Proj Rev 2020 '!$T$141","v":28118.800343056344},{"$f":"'AVG Proj Rev 2020 with CET'!$T$141","v":28118.800343056344},{"$f":"'YE Projected Rev 2020'!$T$141","v":28101.527694087039},{"$f":"'YE Proj Rev 2020 with CET'!$T$141","v":28101.527694087039},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U141,FALSE)","v":28118.800343056344},null,{"$f":"Q141-F141","v":-52352.839656943659},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$143","v":2294.25},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$143","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2019'!$T$143","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$143","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$143","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2020'!$T$143","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$143","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U143,FALSE)","v":0},null,{"$f":"Q143-F143","v":-2294.25},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$145","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$145","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2019'!$T$145","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$145","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$145","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2020'!$T$145","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$145","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U145,FALSE)","v":0},null,{"$f":"Q145-F145","v":0},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$146","v":82765.89},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$146","v":27375.625592154567},{"$f":"'AVG Proj Rev 2019 '!$T$146","v":27297.460933231174},{"$f":"'AVG Proj Rev 2019 with CET'!$T$146","v":27297.460933231174},{"$f":"'YE Projected Rev 2019'!$T$146","v":27246.723523432607},{"$f":"'YE Proj Rev 2019 with CET '!$T$146","v":27246.723523432607},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$146","v":28214.840786394325},{"$f":"'AVG Proj Rev 2020 '!$T$146","v":28118.800343056344},{"$f":"'AVG Proj Rev 2020 with CET'!$T$146","v":28118.800343056344},{"$f":"'YE Projected Rev 2020'!$T$146","v":28101.527694087039},{"$f":"'YE Proj Rev 2020 with CET'!$T$146","v":28101.527694087039},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U146,FALSE)","v":28118.800343056344},null,{"$f":"Q146-F146","v":-54647.089656943659},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$148","v":21619},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2019 '!$T$148","v":21619},{"$f":"'AVG Proj Rev 2019 with CET'!$T$148","v":21619},{"$f":"'YE Projected Rev 2019'!$T$148","v":21619},{"$f":"'YE Proj Rev 2019 with CET '!$T$148","v":21619},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2020 '!$T$148","v":21619},{"$f":"'AVG Proj Rev 2020 with CET'!$T$148","v":21619},{"$f":"'YE Projected Rev 2020'!$T$148","v":21619},{"$f":"'YE Proj Rev 2020 with CET'!$T$148","v":21619},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U148,FALSE)","v":21619},null,{"$f":"Q148-F148","v":0},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$150","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$150","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2019'!$T$150","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$150","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$150","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2020'!$T$150","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$150","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U150,FALSE)","v":0},null,{"$f":"Q150-F150","v":0},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$152","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$152","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2019'!$T$152","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$152","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$152","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2020'!$T$152","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$152","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U152,FALSE)","v":0},null,{"$f":"Q152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$154","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$154","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2019'!$T$154","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$154","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$154","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2020'!$T$154","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$154","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U154,FALSE)","v":0},null,{"$f":"Q154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$155","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$155","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2019'!$T$155","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$155","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$155","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2020'!$T$155","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$155","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U155,FALSE)","v":0},null,{"$f":"Q155-F155","v":0},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$157","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$157","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2019'!$T$157","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$157","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$157","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2020'!$T$157","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$157","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U157,FALSE)","v":0},null,{"$f":"Q157-F157","v":0},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$159","v":22483627.450000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$159","v":25265457.724524114},{"$f":"'AVG Proj Rev 2019 '!$T$159","v":25236623.510555219},{"$f":"'AVG Proj Rev 2019 with CET'!$T$159","v":25236623.510555219},{"$f":"'YE Projected Rev 2019'!$T$159","v":26235575.656782448},{"$f":"'YE Proj Rev 2019 with CET '!$T$159","v":26235575.656782448},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$159","v":27638354.133007061},{"$f":"'AVG Proj Rev 2020 '!$T$159","v":27600243.727711178},{"$f":"'AVG Proj Rev 2020 with CET'!$T$159","v":27600243.727711178},{"$f":"'YE Projected Rev 2020'!$T$159","v":28352951.948636338},{"$f":"'YE Proj Rev 2020 with CET'!$T$159","v":28352951.948636338},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U159,FALSE)","v":27600243.727711178},null,{"$f":"Q159-F159","v":5116616.2777111754},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$161","v":610731.39},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$161","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2019'!$T$161","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$161","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$161","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2020'!$T$161","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$161","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U161,FALSE)","v":0},null,{"$f":"Q161-F161","v":-610731.39},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$163","v":-11182.41},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$163","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2019'!$T$163","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$163","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$163","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2020'!$T$163","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$163","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U163,FALSE)","v":0},null,{"$f":"Q163-F163","v":11182.41},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$164","v":23083176.430000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$164","v":25265457.724524114},{"$f":"'AVG Proj Rev 2019 '!$T$164","v":25236623.510555219},{"$f":"'AVG Proj Rev 2019 with CET'!$T$164","v":25236623.510555219},{"$f":"'YE Projected Rev 2019'!$T$164","v":26235575.656782448},{"$f":"'YE Proj Rev 2019 with CET '!$T$164","v":26235575.656782448},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$164","v":27638354.133007061},{"$f":"'AVG Proj Rev 2020 '!$T$164","v":27600243.727711178},{"$f":"'AVG Proj Rev 2020 with CET'!$T$164","v":27600243.727711178},{"$f":"'YE Projected Rev 2020'!$T$164","v":28352951.948636338},{"$f":"'YE Proj Rev 2020 with CET'!$T$164","v":28352951.948636338},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U164,FALSE)","v":27600243.727711178},null,{"$f":"Q164-F164","v":4517067.2977111749},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$166","v":47258689.909999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2019 '!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2019 with CET'!$T$166","v":52165668},{"$f":"'YE Projected Rev 2019'!$T$166","v":54715480},{"$f":"'YE Proj Rev 2019 with CET '!$T$166","v":54715480},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2020 '!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2020 with CET'!$T$166","v":55353696},{"$f":"'YE Projected Rev 2020'!$T$166","v":56005208},{"$f":"'YE Proj Rev 2020 with CET'!$T$166","v":56005208},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U166,FALSE)","v":55353696},null,{"$f":"Q166-F166","v":8095006.0900000036},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$168","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$168","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2019'!$T$168","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$168","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$168","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2020'!$T$168","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$168","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U168,FALSE)","v":0},null,{"$f":"Q168-F168","v":0},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$170","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$170","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2019'!$T$170","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$170","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$170","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2020'!$T$170","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$170","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U170,FALSE)","v":0},null,{"$f":"Q170-F170","v":0},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$172","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$172","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2019'!$T$172","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$172","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$172","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2020'!$T$172","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$172","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U172,FALSE)","v":0},null,{"$f":"Q172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$173","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$173","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2019'!$T$173","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$173","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$173","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2020'!$T$173","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$173","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U173,FALSE)","v":0},null,{"$f":"Q173-F173","v":0},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$175","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$175","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2019'!$T$175","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$175","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$175","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2020'!$T$175","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$175","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U175,FALSE)","v":0},null,{"$f":"Q175-F175","v":0},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$177","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$177","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2019'!$T$177","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$177","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$177","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2020'!$T$177","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$177","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U177,FALSE)","v":0},null,{"$f":"Q177-F177","v":0},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$179","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$179","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2019'!$T$179","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$179","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$179","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2020'!$T$179","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$179","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U179,FALSE)","v":0},null,{"$f":"Q179-F179","v":0},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$181","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$181","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2019'!$T$181","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$181","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$181","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2020'!$T$181","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$181","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U181,FALSE)","v":0},null,{"$f":"Q181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$182","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$182","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2019'!$T$182","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$182","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$182","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2020'!$T$182","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$182","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U182,FALSE)","v":0},null,{"$f":"Q182-F182","v":0},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$184","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$184","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2019'!$T$184","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$184","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$184","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2020'!$T$184","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$184","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U184,FALSE)","v":0},null,{"$f":"Q184-F184","v":0},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$186","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$186","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2019'!$T$186","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$186","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$186","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2020'!$T$186","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$186","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U186,FALSE)","v":0},null,{"$f":"Q186-F186","v":0},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$188","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$188","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2019'!$T$188","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$188","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$188","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2020'!$T$188","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$188","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U188,FALSE)","v":0},null,{"$f":"Q188-F188","v":0},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$190","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$190","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2019'!$T$190","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$190","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$190","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2020'!$T$190","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$190","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U190,FALSE)","v":0},null,{"$f":"Q190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$191","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$191","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2019'!$T$191","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$191","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$191","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2020'!$T$191","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$191","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U191,FALSE)","v":0},null,{"$f":"Q191-F191","v":0},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$193","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$193","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2019'!$T$193","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$193","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$193","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2020'!$T$193","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$193","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U193,FALSE)","v":0},null,{"$f":"Q193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$195","v":-3883550.45},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$195","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2019'!$T$195","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$195","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$195","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2020'!$T$195","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$195","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U195,FALSE)","v":0},null,{"$f":"Q195-F195","v":3883550.45},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$196","v":23887961.539999999},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$196","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2019'!$T$196","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$196","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$196","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2020'!$T$196","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$196","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U196,FALSE)","v":0},null,{"$f":"Q196-F196","v":-23887961.539999999},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":373167098.54056448},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":349140708.5279519},353575780.13795179,355806725.49795181,356994088.86933517,359252486.66933519,368146261.9958415,{"$f":"+M15+M24+M33+M42+M51+M60+M69+M78+M87+M96+M105+M114+M123+M132+M141+M150+M159+M168+M177+M186+M195+M196","v":372767319.36584151},377777115.5658415,{"$f":"+O15+O24+O33+O42+O51+O60+O69+O78+O87+O96+O105+O114+O123+O132+O141+O150+O159+O168+O177+O186+O195+O196","v":374124622.6644581},{"$f":"+P15+P24+P33+P42+P51+P60+P69+P78+P87+P96+P105+P114+P123+P132+P141+P150+P159+P168+P177+P186+P195+P196","v":379190134.32445812},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U199,FALSE)","v":377777115.5658415},null,{"$f":"Q199-F199","v":4610017.0252770185},null,192,{"$f":"S199/F199","v":1.2353760669969394E-2}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":109038843.1540312},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":108352710.30403119},108352710.30403119,108352710.30403119,108352406.9740312,108352406.9740312,108352406.9740312,{"$f":"+M17+M26+M35+M44+M53+M61+M62+M71+M80+M89+M98+M107+M116+M125+M134+M143+M152+M161+M170+M179+M188","v":108352406.9740312},108352406.9740312,{"$f":"+O17+O26+O35+O44+O53+O61+O62+O71+O80+O89+O98+O107+O116+O125+O134+O143+O152+O161+O170+O179+O188","v":108352406.9740312},108352406.9740312,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U200,FALSE)","v":108352406.9740312},null,{"$f":"Q200-F200","v":-686436.18000000715},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":384112074.20540434},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":383639216.78540438},383639216.78540438,383639216.78540438,383633916.54540437,383633916.54540437,383633916.54540437,{"$f":"+M19+M28+M37+M46+M55+M63+M64+M73+M82+M91+M100+M109+M118+M127+M136+M145+M154+M163+M172+M181+M190","v":383633916.54540437},383633916.54540437,{"$f":"+O19+O28+O37+O46+O55+O63+O64+O73+O82+O91+O100+O109+O118+O127+O136+O145+O154+O163+O172+O181+O190","v":383633916.54540437},383633916.54540437,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U201,FALSE)","v":383633916.54540437},null,{"$f":"Q201-F201","v":-478157.65999996662},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":866318015.89999974},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":808207419.03795183},823303834.06795192,825534779.42795181,830951011.60933518,833209409.40933514,829709126.98584139,{"$f":"+M20+M38+M47+M56+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29+M195+M196","v":845095720.41584146},850105516.61584151,{"$f":"+O20+O38+O47+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191+O29+O195+O196","v":850434570.79445803},855500082.45445812,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U202,FALSE)","v":850105516.61584151},null,{"$f":"Q202-F202","v":-16212499.28415823},null,{"$f":"+U201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":101754737.88999999},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":145769591},148338182,148338182,149352157,149352157,145051483,{"$f":"M22+M31+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M193","v":147645167},147645167,{"$f":"O22+O31+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O193","v":114600177},114600177,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U204,FALSE)","v":147645167},null,{"$f":"Q204-F204","v":45890429.110000014},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":88829139.909999996},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":56291442},56291442,56291442,56942954,56942954,57581170,{"$f":"M130+M139+M148+M157+M166+M175+M184+M31","v":57581170},57581170,{"$f":"O130+O139+O148+O157+O166+O175+O184+O31","v":58232682},58232682,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U205,FALSE)","v":57581170},null,{"$f":"Q205-F205","v":-31247969.909999996},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":190583877.79999998},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":202061033},204629624,204629624,206295111,206295111,202632653,{"$f":"+M22+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M130+M139+M148+M157+M166+M175+M184+M193+M31","v":205226337},205226337,{"$f":"+O22+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O130+O139+O148+O157+O166+O175+O184+O193+O31","v":172832859},172832859,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U206,FALSE)","v":205226337},null,{"$f":"Q206-F206","v":14642459.200000018},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$209","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$209","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2019'!$T$209","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$209","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$209","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2020'!$T$209","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$209","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U209,FALSE)","v":0},null,{"$f":"Q209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$211","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$211","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2019'!$T$211","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$211","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$211","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2020'!$T$211","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$211","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U211,FALSE)","v":0},null,{"$f":"Q211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$213","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$213","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2019'!$T$213","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$213","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$213","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2020'!$T$213","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$213","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U213,FALSE)","v":0},null,{"$f":"Q213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$214","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$214","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2019'!$T$214","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$214","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$214","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2020'!$T$214","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$214","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U214,FALSE)","v":0},null,{"$f":"Q214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$216","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$216","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2019'!$T$216","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$216","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$216","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2020'!$T$216","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$216","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U216,FALSE)","v":0},null,{"$f":"Q216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$218","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$218","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2019'!$T$218","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$218","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$218","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2020'!$T$218","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$218","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U218,FALSE)","v":0},null,{"$f":"Q218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$220","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$220","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2019'!$T$220","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$220","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$220","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2020'!$T$220","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$220","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U220,FALSE)","v":0},null,{"$f":"Q220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$222","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$222","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2019'!$T$222","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$222","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$222","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2020'!$T$222","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$222","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U222,FALSE)","v":0},null,{"$f":"Q222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$223","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$223","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2019'!$T$223","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$223","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$223","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2020'!$T$223","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$223","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U223,FALSE)","v":0},null,{"$f":"Q223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$225","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$225","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2019'!$T$225","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$225","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$225","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2020'!$T$225","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$225","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U225,FALSE)","v":0},null,{"$f":"Q225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2018 Rev'!$T$227","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$227","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2019'!$T$227","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$227","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$227","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2020'!$T$227","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$227","v":0},null,null,{"$f":"Q227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$228","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$228","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2019'!$T$228","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$228","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$228","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2020'!$T$228","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$228","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U228,FALSE)","v":0},null,{"$f":"Q228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$229","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$229","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2019'!$T$229","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$229","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$229","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2020'!$T$229","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$229","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U229,FALSE)","v":0},null,{"$f":"Q229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$230","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$230","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2019'!$T$230","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$230","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$230","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2020'!$T$230","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$230","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U230,FALSE)","v":0},null,{"$f":"Q230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$231","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$231","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2019'!$T$231","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$231","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$231","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2020'!$T$231","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$231","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U231,FALSE)","v":0},null,{"$f":"Q231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$233","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$233","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2019'!$T$233","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$233","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$233","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2020'!$T$233","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$233","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U233,FALSE)","v":0},null,{"$f":"Q233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$234","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$234","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2019'!$T$234","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$234","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$234","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2020'!$T$234","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$234","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U234,FALSE)","v":0},null,{"$f":"Q234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2018 Rev'!$T$235","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$235","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2019'!$T$235","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$235","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$235","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2020'!$T$235","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$235","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U235,FALSE)","v":0},null,{"$f":"Q235-F235","v":0},null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$238","v":12226128.390000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2019 '!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2019 with CET'!$T$238","v":11548867.529999999},{"$f":"'YE Projected Rev 2019'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$238","v":11548867.529999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2020 '!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2020 with CET'!$T$238","v":11548867.529999999},{"$f":"'YE Projected Rev 2020'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$238","v":11548867.529999999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U238,FALSE)","v":11548867.529999999},null,{"$f":"Q238-F238","v":-677260.86000000127},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$242","v":16197832.290000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2019 '!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2019 with CET'!$T$242","v":16013605.689999999},{"$f":"'YE Projected Rev 2019'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$242","v":16013605.689999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2020 '!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2020 with CET'!$T$242","v":16013605.689999999},{"$f":"'YE Projected Rev 2020'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$242","v":16013605.689999999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U242,FALSE)","v":16013605.689999999},null,{"$f":"Q242-F242","v":-184226.60000000149},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$243","v":28423960.680000007},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2019 '!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2019 with CET'!$T$243","v":27562473.220000003},{"$f":"'YE Projected Rev 2019'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2019 with CET '!$T$243","v":27562473.220000003},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2020 '!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2020 with CET'!$T$243","v":27562473.220000003},{"$f":"'YE Projected Rev 2020'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2020 with CET'!$T$243","v":27562473.220000003},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U243,FALSE)","v":27562473.220000003},null,{"$f":"Q243-F243","v":-861487.46000000462},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$245","v":3386303.0400000005},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2019 '!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2019 with CET'!$T$245","v":3552855},{"$f":"'YE Projected Rev 2019'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2019 with CET '!$T$245","v":3552855},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2020 '!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2020 with CET'!$T$245","v":3552855},{"$f":"'YE Projected Rev 2020'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2020 with CET'!$T$245","v":3552855},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U245,FALSE)","v":3552855},null,{"$f":"Q245-F245","v":166551.9599999995},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$247","v":162356.09999999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2019 '!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2019 with CET'!$T$247","v":154975.35999999999},{"$f":"'YE Projected Rev 2019'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$247","v":154975.35999999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2020 '!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2020 with CET'!$T$247","v":154975.35999999999},{"$f":"'YE Projected Rev 2020'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$247","v":154975.35999999999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U247,FALSE)","v":154975.35999999999},null,{"$f":"Q247-F247","v":-7380.7399999999907},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$251","v":783331.10999999987},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2019 '!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2019 with CET'!$T$251","v":776774.95},{"$f":"'YE Projected Rev 2019'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2019 with CET '!$T$251","v":776774.95},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2020 '!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2020 with CET'!$T$251","v":776774.95},{"$f":"'YE Projected Rev 2020'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2020 with CET'!$T$251","v":776774.95},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U251,FALSE)","v":776774.95},null,{"$f":"Q251-F251","v":-6556.1599999999162},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$252","v":945687.21},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2019 '!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2019 with CET'!$T$252","v":931750.31},{"$f":"'YE Projected Rev 2019'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2019 with CET '!$T$252","v":931750.31},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2020 '!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2020 with CET'!$T$252","v":931750.31},{"$f":"'YE Projected Rev 2020'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2020 with CET'!$T$252","v":931750.31},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U252,FALSE)","v":931750.31},null,{"$f":"Q252-F252","v":-13936.899999999907},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$254","v":165199.16999999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2019 '!$T$254","v":172339},{"$f":"'AVG Proj Rev 2019 with CET'!$T$254","v":172339},{"$f":"'YE Projected Rev 2019'!$T$254","v":172339},{"$f":"'YE Proj Rev 2019 with CET '!$T$254","v":172339},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2020 '!$T$254","v":172339},{"$f":"'AVG Proj Rev 2020 with CET'!$T$254","v":172339},{"$f":"'YE Projected Rev 2020'!$T$254","v":172339},{"$f":"'YE Proj Rev 2020 with CET'!$T$254","v":172339},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U254,FALSE)","v":172339},null,{"$f":"Q254-F254","v":7139.8300000000163},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$256","v":47853.650181900004},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2019 '!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2019 with CET'!$T$256","v":32937.399999999994},{"$f":"'YE Projected Rev 2019'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$256","v":32937.399999999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2020 '!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2020 with CET'!$T$256","v":32937.399999999994},{"$f":"'YE Projected Rev 2020'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$256","v":32937.399999999994},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U256,FALSE)","v":32937.399999999994},null,{"$f":"Q256-F256","v":-14916.25018190001},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$260","v":28295.749818099997},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2019 '!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2019 with CET'!$T$260","v":19543.440000000002},{"$f":"'YE Projected Rev 2019'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2019 with CET '!$T$260","v":19543.440000000002},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2020 '!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2020 with CET'!$T$260","v":19543.440000000002},{"$f":"'YE Projected Rev 2020'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2020 with CET'!$T$260","v":19543.440000000002},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U260,FALSE)","v":19543.440000000002},null,{"$f":"Q260-F260","v":-8752.309818099995},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$261","v":76149.399999999994},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2019 '!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2019 with CET'!$T$261","v":52480.84},{"$f":"'YE Projected Rev 2019'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2019 with CET '!$T$261","v":52480.84},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2020 '!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2020 with CET'!$T$261","v":52480.84},{"$f":"'YE Projected Rev 2020'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2020 with CET'!$T$261","v":52480.84},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U261,FALSE)","v":52480.84},null,{"$f":"Q261-F261","v":-23668.559999999998},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$263","v":5917.28},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2019 '!$T$263","v":4336},{"$f":"'AVG Proj Rev 2019 with CET'!$T$263","v":4336},{"$f":"'YE Projected Rev 2019'!$T$263","v":4336},{"$f":"'YE Proj Rev 2019 with CET '!$T$263","v":4336},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2020 '!$T$263","v":4336},{"$f":"'AVG Proj Rev 2020 with CET'!$T$263","v":4336},{"$f":"'YE Projected Rev 2020'!$T$263","v":4336},{"$f":"'YE Proj Rev 2020 with CET'!$T$263","v":4336},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U263,FALSE)","v":4336},null,{"$f":"Q263-F263","v":-1581.2799999999997},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$265","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$265","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2019'!$T$265","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$265","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$265","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2020'!$T$265","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$265","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U265,FALSE)","v":0},null,{"$f":"Q265-F265","v":0},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$269","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$269","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2019'!$T$269","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$269","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$269","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2020'!$T$269","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$269","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U269,FALSE)","v":0},null,{"$f":"Q269-F269","v":0},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$270","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$270","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2019'!$T$270","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$270","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$270","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2020'!$T$270","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$270","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U270,FALSE)","v":0},null,{"$f":"Q270-F270","v":0},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$272","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$272","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2019'!$T$272","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$272","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$272","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2020'!$T$272","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$272","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U272,FALSE)","v":0},null,{"$f":"Q272-F272","v":0},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$274","v":51788.149999999994},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2019 '!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2019 with CET'!$T$274","v":55342.07},{"$f":"'YE Projected Rev 2019'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2019 with CET '!$T$274","v":55342.07},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2020 '!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2020 with CET'!$T$274","v":55342.07},{"$f":"'YE Projected Rev 2020'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2020 with CET'!$T$274","v":55342.07},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U274,FALSE)","v":55342.07},null,{"$f":"Q274-F274","v":3553.9200000000055},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$276","v":-141.51},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2019 '!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2019 with CET'!$T$276","v":27017.749999999993},{"$f":"'YE Projected Rev 2019'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2019 with CET '!$T$276","v":27017.749999999993},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2020 '!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2020 with CET'!$T$276","v":27017.749999999993},{"$f":"'YE Projected Rev 2020'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2020 with CET'!$T$276","v":27017.749999999993},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U276,FALSE)","v":27017.749999999993},null,27159.259999999991,null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$278","v":743245.75},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2019 '!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2019 with CET'!$T$278","v":674546.04},{"$f":"'YE Projected Rev 2019'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2019 with CET '!$T$278","v":674546.04},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2020 '!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2020 with CET'!$T$278","v":674546.04},{"$f":"'YE Projected Rev 2020'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2020 with CET'!$T$278","v":674546.04},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U278,FALSE)","v":674546.04},null,-68699.709999999963,null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$279","v":794892.39},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2019 '!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2019 with CET'!$T$279","v":756905.8600000001},{"$f":"'YE Projected Rev 2019'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2019 with CET '!$T$279","v":756905.8600000001},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2020 '!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2020 with CET'!$T$279","v":756905.8600000001},{"$f":"'YE Projected Rev 2020'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2020 with CET'!$T$279","v":756905.8600000001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U279,FALSE)","v":756905.8600000001},null,-37986.529999999912,null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$281","v":147470.78},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2019 '!$T$281","v":149658},{"$f":"'AVG Proj Rev 2019 with CET'!$T$281","v":149658},{"$f":"'YE Projected Rev 2019'!$T$281","v":149658},{"$f":"'YE Proj Rev 2019 with CET '!$T$281","v":149658},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2020 '!$T$281","v":149658},{"$f":"'AVG Proj Rev 2020 with CET'!$T$281","v":149658},{"$f":"'YE Projected Rev 2020'!$T$281","v":149658},{"$f":"'YE Proj Rev 2020 with CET'!$T$281","v":149658},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U281,FALSE)","v":149658},null,2187.2200000000012,null,{"$f":"+U280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+U281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$283","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$283","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2019'!$T$283","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$283","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$283","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2020'!$T$283","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$283","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U283,FALSE)","v":0},null,0,null,276]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$285","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$285","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2019'!$T$285","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$285","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$285","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2020'!$T$285","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$285","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U285,FALSE)","v":0},null,0,null,278]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$287","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$287","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2019'!$T$287","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$287","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$287","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2020'!$T$287","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$287","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$288","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$288","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2019'!$T$288","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$288","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$288","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2020'!$T$288","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$288","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U288,FALSE)","v":0},null,0,null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$290","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$290","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2019'!$T$290","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$290","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$290","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2020'!$T$290","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$290","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$292","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$292","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2019'!$T$292","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$292","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$292","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2020'!$T$292","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$292","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U292,FALSE)","v":0},null,0,null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,286]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$296","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$296","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2019'!$T$296","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$296","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$296","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2020'!$T$296","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$296","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$297","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$297","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2019'!$T$297","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$297","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$297","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2020'!$T$297","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$297","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U297,FALSE)","v":0},null,0,null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$301","v":79533.09},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 '!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 with CET'!$T$301","v":78206.012319999994},{"$f":"'YE Projected Rev 2019'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$301","v":78206.012319999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 '!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 with CET'!$T$301","v":78206.012319999994},{"$f":"'YE Projected Rev 2020'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$301","v":78206.012319999994},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U301,FALSE)","v":78206.012319999994},null,-1327.0776800000021,null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$305","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$305","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2019'!$T$305","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$305","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$305","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2020'!$T$305","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$305","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U305,FALSE)","v":0},null,0,null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$306","v":79533.09},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 '!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 with CET'!$T$306","v":78206.012319999994},{"$f":"'YE Projected Rev 2019'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$306","v":78206.012319999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 '!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 with CET'!$T$306","v":78206.012319999994},{"$f":"'YE Projected Rev 2020'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$306","v":78206.012319999994},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U306,FALSE)","v":78206.012319999994},null,-1327.0776800000021,null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$308","v":138651},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2019 '!$T$308","v":146691},{"$f":"'AVG Proj Rev 2019 with CET'!$T$308","v":146691},{"$f":"'YE Projected Rev 2019'!$T$308","v":146691},{"$f":"'YE Proj Rev 2019 with CET '!$T$308","v":146691},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2020 '!$T$308","v":146691},{"$f":"'AVG Proj Rev 2020 with CET'!$T$308","v":146691},{"$f":"'YE Projected Rev 2020'!$T$308","v":146691},{"$f":"'YE Proj Rev 2020 with CET'!$T$308","v":146691},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U308,FALSE)","v":146691},null,8040,null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$310","v":23863.39},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2019 '!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2019 with CET'!$T$310","v":36709.64},{"$f":"'YE Projected Rev 2019'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2019 with CET '!$T$310","v":36709.64},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2020 '!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2020 with CET'!$T$310","v":36709.64},{"$f":"'YE Projected Rev 2020'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2020 with CET'!$T$310","v":36709.64},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U310,FALSE)","v":36709.64},null,12846.25,null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$314","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$314","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2019'!$T$314","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$314","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$314","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2020'!$T$314","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$314","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U314,FALSE)","v":0},null,0,null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$315","v":23863.39},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2019 '!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2019 with CET'!$T$315","v":36709.64},{"$f":"'YE Projected Rev 2019'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2019 with CET '!$T$315","v":36709.64},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2020 '!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2020 with CET'!$T$315","v":36709.64},{"$f":"'YE Projected Rev 2020'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2020 with CET'!$T$315","v":36709.64},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U315,FALSE)","v":36709.64},null,12846.25,null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$317","v":270712},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2019 '!$T$317","v":565082},{"$f":"'AVG Proj Rev 2019 with CET'!$T$317","v":565082},{"$f":"'YE Projected Rev 2019'!$T$317","v":565082},{"$f":"'YE Proj Rev 2019 with CET '!$T$317","v":565082},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2020 '!$T$317","v":565082},{"$f":"'AVG Proj Rev 2020 with CET'!$T$317","v":565082},{"$f":"'YE Projected Rev 2020'!$T$317","v":565082},{"$f":"'YE Proj Rev 2020 with CET'!$T$317","v":565082},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U317,FALSE)","v":565082},null,294370,null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$319","v":257097.17999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2019 '!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2019 with CET'!$T$319","v":1128222.5899999992},{"$f":"'YE Projected Rev 2019'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2019 with CET '!$T$319","v":1128222.5899999992},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2020 '!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2020 with CET'!$T$319","v":1128222.5899999992},{"$f":"'YE Projected Rev 2020'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2020 with CET'!$T$319","v":1128222.5899999992},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U319,FALSE)","v":1128222.5899999992},null,{"$f":"Q319-F319","v":871125.40999999922},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$320","v":189969.21999999997},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$320","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2019'!$T$320","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$320","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$320","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2020'!$T$320","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$320","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U320,FALSE)","v":0},null,-189969.21999999997,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":12935192.690181902},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":12920344.949999999},12920344.949999999,12920344.949999999,12920344.949999999,12920344.949999999,12920344.949999999,{"$f":"M238+M247+M256+M265+M274+M319+M320","v":12920344.949999999},12920344.949999999,{"$f":"O238+O247+O256+O265+O274+O319+O320","v":12920344.949999999},12920344.949999999,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U322,FALSE)","v":12920344.949999999},null,-14847.740181902424,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-141.51},{"$f":"G276+G285","v":27017.749999999993},27017.749999999993,27017.749999999993,27017.749999999993,27017.749999999993,27017.749999999993,{"$f":"M276+M285","v":27017.749999999993},27017.749999999993,{"$f":"O276+O285","v":27017.749999999993},27017.749999999993,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U323,FALSE)","v":27017.749999999993},null,27159.259999999991,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":103396.48},{"$f":"G283+G292+G301+G310","v":114915.65231999999},114915.65231999999,114915.65231999999,114915.65231999999,114915.65231999999,114915.65231999999,{"$f":"M283+M292+M301+M310","v":114915.65231999999},114915.65231999999,{"$f":"O283+O292+O301+O310","v":114915.65231999999},114915.65231999999,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U324,FALSE)","v":114915.65231999999},null,11519.172319999998,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":17752704.899818104},17484470.120000001,{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":17484470.120000001},{"$f":"I242+I251+I260+I269+I278+I287+I296+I305+I314","v":17484470.120000001},17484470.120000001,{"$f":"K242+K251+K260+K269+K278+K287+K296+K305+K314","v":17484470.120000001},17484470.120000001,{"$f":"M242+M251+M260+M269+M278+M287+M296+M305+M314","v":17484470.120000001},{"$f":"N242+N251+N260+N269+N278+N287+N296+N305+N314","v":17484470.120000001},17484470.120000001,{"$f":"P242+P251+P260+P269+P278+P287+P296+P305+P314","v":17484470.120000001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U325,FALSE)","v":17484470.120000001},null,-268234.77981810272,null,318]
[null,null,"Total Wyoming Revenue",null,null,30344086.160000008,29418525.882320002,{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":29418525.882320002},{"$f":"I243+I252+I261+I270+I279+I288+I297+I306+I315","v":29418525.882320002},29418525.882320002,{"$f":"K243+K252+K261+K270+K279+K288+K297+K306+K315","v":29418525.882320002},29418525.882320002,{"$f":"M243+M252+M261+M270+M279+M288+M297+M306+M315","v":29418525.882320002},{"$f":"N243+N252+N261+N270+N279+N288+N297+N306+N315","v":29418525.882320002},29418525.882320002,{"$f":"P243+P252+P261+P270+P279+P288+P297+P306+P315","v":29418525.882320002},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U326,FALSE)","v":29418525.882320002},null,-925560.27768000588,null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3704890.27},{"$f":"G245+G254+G263+G272+G281+G290","v":3879188},3879188,3879188,3879188,3879188,3879188,{"$f":"M245+M254+M263+M272+M281+M290","v":3879188},3879188,{"$f":"O245+O254+O263+O272+O281+O290","v":3879188},3879188,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U328,FALSE)","v":3879188},null,174297.72999999998,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":409363},{"$f":"G308+G317+G299","v":711773},711773,711773,711773,711773,711773,{"$f":"M308+M317+M299","v":711773},711773,{"$f":"O308+O317+O299","v":711773},711773,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U329,FALSE)","v":711773},null,302410,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4114253.27},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":4590961},4590961,4590961,4590961,4590961,4590961,{"$f":"M245+M254+M263+M272+M281+M290+M299+M308+M317","v":4590961},4590961,{"$f":"O245+O254+O263+O272+O281+O290+O299+O308+O317","v":4590961},4590961,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U330,FALSE)","v":4590961},null,476707.73,null,323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$335","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$335","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2019'!$T$335","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$335","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$335","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2020'!$T$335","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$335","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U333,FALSE)","v":0},null,0,null,326]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$339","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$339","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2019'!$T$339","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$339","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$339","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2020'!$T$339","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$339","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},0,0,0,0,0,{"$f":"SUM(M333:M337)","v":0},0,{"$f":"SUM(O333:O337)","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U338,FALSE)","v":0},null,0,null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2018 Rev'!$T$342","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$342","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2019'!$T$342","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$342","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$342","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2020'!$T$342","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$342","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$344","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$344","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2019'!$T$344","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$344","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$344","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2020'!$T$344","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$344","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U342,FALSE)","v":0},null,0,null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$348","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$348","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2019'!$T$348","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$348","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$348","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2020'!$T$348","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$348","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},0,0,0,0,0,{"$f":"SUM(M342:M346)","v":0},0,{"$f":"SUM(O342:O346)","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U347,FALSE)","v":0},null,0,null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+U347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2018 Rev'!$T$351","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$351","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2019'!$T$351","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$351","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$351","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2020'!$T$351","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$351","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2018 Rev'!$T$350","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$350","v":0},{"$f":"'AVG Proj Rev 2019 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2019'!$T$350","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$350","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$350","v":0},{"$f":"'AVG Proj Rev 2020 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2020'!$T$350","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},0,0,0,0,0,{"$f":"M333+M342","v":0},0,{"$f":"O333+O342","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},0,0,0,0,0,{"$f":"M336+M345","v":0},0,{"$f":"O336+O345","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},0,0,0,0,0,{"$f":"M338+M347","v":0},0,{"$f":"O338+O347","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U354,FALSE)","v":0},null,0,null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},0,0,0,0,0,{"$f":"M340","v":0},0,{"$f":"O340","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},0,0,0,0,0,{"$f":"M349","v":0},0,{"$f":"O349","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},0,0,0,0,0,{"$f":"M340+M349","v":0},0,{"$f":"O340+O349","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":386102291.23074639},{"$f":"G199+G228+G322+G352","v":362061053.47795188},366496125.08795178,368727070.44795179,369914433.81933516,372172831.61933517,381066606.94584149,{"$f":"M199+M228+M322+M352","v":385687664.3158415},390697460.51584148,{"$f":"O199+O228+O322+O352","v":387044967.61445808},392110479.27445811,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U362,FALSE)","v":390697460.51584148},null,4595169.2850950956,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":109038701.6440312},{"$f":"G200+G229+G323","v":108379728.05403119},108379728.05403119,108379728.05403119,108379424.7240312,108379424.7240312,108379424.7240312,{"$f":"M200+M229+M323","v":108379424.7240312},108379424.7240312,{"$f":"O200+O229+O323","v":108379424.7240312},108379424.7240312,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U363,FALSE)","v":108379424.7240312},null,-659276.92000000179,null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":103396.48},{"$f":"G324","v":114915.65231999999},114915.65231999999,114915.65231999999,114915.65231999999,114915.65231999999,114915.65231999999,{"$f":"M324","v":114915.65231999999},114915.65231999999,{"$f":"O324","v":114915.65231999999},114915.65231999999,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U364,FALSE)","v":114915.65231999999},null,11519.172319999998,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":401864779.10522246},{"$f":"G201+G230+G325+G353","v":401123686.90540439},401123686.90540439,401123686.90540439,401118386.66540438,401118386.66540438,401118386.66540438,{"$f":"M201+M230+M325+M353","v":401118386.66540438},401118386.66540438,{"$f":"O201+O230+O325+O353","v":401118386.66540438},401118386.66540438,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U365,FALSE)","v":401118386.66540438},null,-746392.43981808424,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":897109168.46000004},{"$f":"SUM(G362:G366)","v":871679384.08970749},{"$f":"SUM(H362:H366)","v":876114455.69970739},878345401.0597074,879527160.86109078,881785558.66109085,890679333.98759711,{"$f":"SUM(M362:M366)","v":895300391.35759711},900310187.55759716,{"$f":"SUM(O362:O366)","v":896657694.65621376},901723206.31621373,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U367,FALSE)","v":900310187.55759716},null,{"$f":"Q367-F367","v":3201019.0975971222},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q368-F368","v":0},null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":105459628.15999998},149648779,{"$f":"H204+H233+H328+H356","v":152217370},{"$f":"I204+I233+I328+I356","v":152217370},153231345,{"$f":"K204+K233+K328+K356","v":153231345},148930671,{"$f":"M204+M233+M328+M356","v":151524355},{"$f":"N204+N233+N328+N356","v":151524355},118479365,{"$f":"P204+P233+P328+P356","v":118479365},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U369,FALSE)","v":151524355},null,{"$f":"Q369-F369","v":46064726.840000018},null,362]
[null,null,"Transportation Dth",null,null,89238502.909999996,57003215,{"$f":"H205+H234+H329+H357","v":57003215},{"$f":"I205+I234+I329+I357","v":57003215},57654727,{"$f":"K205+K234+K329+K357","v":57654727},58292943,{"$f":"M205+M234+M329+M357","v":58292943},{"$f":"N205+N234+N329+N357","v":58292943},58944455,{"$f":"P205+P234+P329+P357","v":58944455},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U370,FALSE)","v":58292943},null,{"$f":"Q370-F370","v":-30945559.909999996},null,363]
[null,null,"SystemTotal Dth",null,null,194698131.06999999,206651994,{"$f":"H206+H235+H330+H358","v":209220585},{"$f":"I206+I235+I330+I358","v":209220585},210886072,{"$f":"K206+K235+K330+K358","v":210886072},207223614,{"$f":"M206+M235+M330+M358","v":209817298},{"$f":"N206+N235+N330+N358","v":209817298},177423820,{"$f":"P206+P235+P330+P358","v":177423820},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U371,FALSE)","v":209817298},null,{"$f":"Q371-F371","v":15119166.930000007},null,364]

{"sheet":"Booked DEC 2018 Rev","index":29,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2018-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21+$S$30+$S$39","v":1028983},{"$f":"+$T$21+$T$30+$T$39","v":1017004.25},{"$f":"+$T$22","v":97853908.929999977},{"$f":"+$T$15","v":320787573.88},{"$f":"+$T$17","v":104955704.50999999},{"$f":"+$T$19","v":369426321.50999999},{"$f":"SUM(AA13:AC13)","v":795169599.89999998}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":496},{"$f":"+$T$48","v":488.33333333333331},{"$f":"+$T$49","v":3393689.11},{"$f":"+$T$42","v":2951861.35},{"$f":"+$T$44","v":3121695.61},{"$f":"+$T$46","v":12763808.199999999},{"$f":"SUM(AA14:AC14)","v":18837365.16}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54192497.5,53715921.030000001,31128577.609999999,23791638.889999997,15425162.029999999,12387828.41,11052641.200000001,10729540.93,11706894.800000001,16787948.059999999,31866074.309999999,48002849.109999999,320787573.88,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":271663.58999999997},{"$f":"+$T$60","v":1661079.2805644001},{"$f":"+$T$62","v":251564.60403120003},{"$f":"+$T$64","v":1034189.8954043998},{"$f":"SUM(AA15:AC15)","v":2946833.7800000003}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1029480},{"$f":"SUM(Y13:Y15)","v":1017493.5833333334},{"$f":"SUM(Z13:Z15)","v":101519261.62999998},{"$f":"SUM(AA13:AA15)","v":325400514.51056445},108328964.7240312,383224319.60540438,816953798.83999991]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,20277122.829999998,19738715.600000001,13826265,4430511.6500000004,1959722.46,1505551.94,1381114.52,1285185.71,1403241.05,3584273.56,13514833.970000001,22049166.219999999,104955704.50999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,66669727.520000003,64901136.590000004,45470542.950000003,31824797.039999999,13782442.09,8663921.6400000006,7868868.79,7329199.75,8003254.5300000003,20439353.640000001,37390630.439999998,57082446.530000001,369426321.50999999,null,null,"IS",{"$f":"+$S$102","v":20},{"$f":"+$T$102","v":30.25},{"$f":"+$T$103","v":235476.26},{"$f":"+$T$96","v":202686.04999999993},{"$f":"+$T$98","v":41903.810000000005},{"$f":"+$T$100","v":898937.00999999989},{"$f":"SUM(AA19:AC19)","v":1143526.8699999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,141139347.84999999,138355773.22,90425385.560000002,60046947.579999998,31167326.579999998,22557301.990000002,20302624.510000002,19343926.390000001,21113390.380000003,40811575.259999998,82771538.719999999,127134461.86,795169599.89999998,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":20},{"$f":"SUM(Y19:Y19)","v":30.25},{"$f":"SUM(Z19:Z19)","v":235476.26},202686.04999999993,41903.810000000005,898937.00999999989,1143526.8699999999]
["FIRM",null,"# of Customers","sales",null,null,null,1006868,1008305,1010039,1013786,1015020,1017894,1016883,1019108,1021205,1020775,1025185,1028983,1017004.25]
["FIRM",null,"Total Dth","sales",null,null,null,15790134.48,15371168.16,10769372.52,7537344.2199999997,3264217.71,2479386.12,2272958.69,2114389.9500000002,2307994.66,5893957.75,11811370.6,18241614.07,97853908.929999977,null,null,"CET",null,null,null,{"$f":"+$T$195","v":-3883550.45},null,null,{"$f":"SUM(AA22:AC22)","v":-3883550.45}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":23887961.539999999},null,null,{"$f":"SUM(AA23:AC23)","v":23887961.539999999}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":20004411.09},null,null,{"$f":"SUM(AD22:AD23)","v":20004411.09}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":9},{"$f":"+$T$129","v":9},{"$f":"+$T$130","v":41548831},{"$f":"+$T$123","v":4995387.8000000007},{"$f":"+$T$125","v":54948.979999999996},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":5050336.7800000012}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":80471.64},{"$f":"+$T$143","v":2294.25},{"$f":"+$T$145","v":0},82765.89]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":948},{"$f":"+$T$165","v":824.08333333333337},{"$f":"+$T$166","v":47258689.909999996},{"$f":"+$T$159","v":22483627.450000003},{"$f":"+$T$161","v":610731.39},{"$f":"+$T$172","v":0},23094358.840000004]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":958},{"$f":"SUM(Y27:Y33)","v":834.08333333333337},88829139.909999996,27559486.890000004,667974.62,0,28227461.510000005]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1030458},{"$f":"+Y34+Y24+Y16+Y20","v":1018357.9166666667},190583877.79999995,373167098.54056448,{"$f":"+AB34+AB24+AB16+AB20","v":109038843.1540312},384123256.61540437,866329198.30999994]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27712},{"$f":"+$T$244","v":27714.333333333332},{"$f":"+$T$245","v":3386303.0400000005},{"$f":"+$T$238","v":12226128.390000001},0,{"$f":"+$T$242","v":16197832.290000001},{"$f":"SUM(AA41:AC41)","v":28423960.68}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,434036.72,364115.91000000003,319515.57,199679.08,174880.77000000002,159116.45000000001,150920.18,133672.78,148578.20000000001,178679.03,315447.08,373219.58,2951861.35,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":23.833333333333332},{"$f":"+$T$254","v":165199.16999999998},{"$f":"+$T$247","v":162356.09999999998},0,{"$f":"+$T$251","v":783331.10999999987},{"$f":"SUM(AA42:AC42)","v":945687.20999999985}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":5917.28},{"$f":"+$T$256","v":47853.650181900004},0,{"$f":"+$T$260","v":28295.749818099997},{"$f":"SUM(AA43:AC43)","v":76149.399999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,530581.79,416755.93,355719.43,191795.85,152105.60999999999,146080.79,127876.8,111199.67999999999,126452.87,175495.1,347712.24,439919.52,3121695.61,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27739},{"$f":"SUM(Y41:Y43)","v":27739.166666666664},3557419.49,12436338.140181901,0,17009459.149818104,29445797.289999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1793349.38,1406895.14,1200846.6499999999,1290933.1200000001,1060532.94,850267.68,729517.65,633847.69999999995,721119.62,1000791.95,894577.56,1181128.81,12763808.199999999,null,null,"CET",null,null,null,{"$f":"+$T$319","v":257097.17999999996},null,null,{"$f":"SUM(AA46:AC46)","v":257097.17999999996}]
["FIRM",null,"Total Revenue","sales",null,null,null,2757967.8899999997,2187766.98,1876081.65,1682408.05,1387519.3199999998,1155464.92,1008314.63,878720.15999999992,996150.69,1354966.08,1557736.8800000001,1994267.9100000001,18837365.16,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":189969.21999999997},null,null,{"$f":"SUM(AA47:AC47)","v":189969.21999999997}]
["FIRM",null,"# of Customers","sales",null,null,null,492,488,493,493,490,488,488,459,486,494,493,496,488.33333333333331,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":447066.39999999991},null,null,{"$f":"SUM(AD46:AD47)","v":447066.39999999991}]
["FIRM",null,"Total Dth","sales",null,null,null,424788.68,333207.46000000002,284407.13,305743.13,251175.42,240389.8,210271.43,182842.89,207926.92,288567.34000000003,287610.93,376757.98,3393689.11]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4.666666666666667},{"$f":"+$T$281","v":147470.78},{"$f":"+$T$274","v":51788.149999999994},{"$f":"+$T$276","v":-141.51},{"$f":"+$T$278","v":743245.75},{"$f":"SUM(AA53:AC53)","v":794892.39}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},{"$f":"SUM(Y52:Y53)","v":4.666666666666667},147470.78,51788.149999999994,-141.51,743245.75,794892.39]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":270712},{"$f":"+$T$310","v":23863.39},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23863.39}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":3.1666666666666665},{"$f":"+$T$308","v":138651},{"$f":"+$T$301","v":79533.09},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":79533.09}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG Tax Credit 2015",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},{"$f":"SUM(Y57:Y58)","v":5.1666666666666661},409363,103396.48,0,0,103396.48]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,147003.686193,118796.44168430001,140214.636826,135810.25276950002,149454.36463449997,147404.81495059998,131838.63160399999,148272.10057549999,128289.7894615,139589.49312899998,137172.22292849998,137232.84580800001,1661079.2805644001,1892342]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27749},{"$f":"+Y59+Y54+Y44+Y48","v":27748.999999999996},4114253.2700000005,13038589.170181902,-141.51,17752704.899818104,30791152.559999999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,20946.066738999998,16908.209668900003,20159.399598,19757.633148500001,21653.177543500002,22454.643923800002,21319.389117600003,24142.222664700002,21618.543053100002,22453.659702600002,21728.259312900002,18423.399558599998,251564.60403120003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,95436.617067999978,77038.918646799997,91852.323575999995,90021.754081999999,98658.427821999998,102310.15112559999,79103.279278400005,89577.096759799999,80213.257485399998,83311.8671684,80620.347758600008,66045.854633399998,1034189.8954043998,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1058187},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":1046076.6666666667},194462654.80999997,365551524.17074633,108996797.83403119,400977024.5052225,875525346.50999987]
["FIRM",null,"Total Revenue","sales",null,null,null,263386.37,212743.57,252226.36,245589.64,269765.96999999997,272169.61,232261.3,261991.41999999998,230121.59000000003,245355.02,239520.83000000002,221702.10000000003,2946833.7800000003,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1056695},{"$f":"+Y41+Y13","v":1044718.5833333334},101240211.96999998,333013702.26999998,104955704.50999999,385624153.80000001,823593560.57999992]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1512},{"$f":"+Y77-Y65","v":1388.3333333333721},93457919.099999979,53191985.440746427,4082997.1340312064,16251807.715222478,73526790.289999962]
["FIRM",null,"Total Dth","sales",null,null,null,22603.1,18245.810000000001,21754.2,21320.65,23366.15,24231.02,22808.560000000001,25828.57,23128.61,24022.06,23245.99,21108.87,271663.58999999997,{"$f":"U60/T67","v":6.9657549618629435},"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1057219},{"$f":"+Y16+Y44","v":1045232.75},105076681.11999997,337836852.65074635,108328964.7240312,400233778.7552225,846399596.12999988]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":24},{"$f":"+Y54+Y20","v":34.916666666666664},382947.04000000004,254474.19999999992,41762.300000000003,1642182.7599999998,1938419.2599999998]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":964},{"$f":"+Y59+Y34","v":839.25},89238502.909999996,27662883.370000005,667974.62,0,28330857.990000006]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1030458},1018357.9166666667,190583877.79999995,373167098.54056448,109038843.1540312,384123256.61540437,866329198.30999994]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27749},{"$f":"+Y61","v":27748.999999999996},4114253.2700000005,13038589.170181902,-141.51,17752704.899818104,30791152.559999999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1058207},1046106.9166666667,194698131.06999996,386205687.71074641,109038701.6440312,401875961.51522249,897120350.86999989]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":1.3827229849994183E-7},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":11182.410000026226},{"$f":"+AD77-$T$367","v":11182.409999966621}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,24837.32,21502.260000000002,22799.61,20964.84,18705.05,21616.379999999997,12557.64,8251.4599999999991,7787.77,10086.24,13294.3,20283.18,202686.04999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5174.2700000000004,4162.08,5220.96,4682.7700000000004,3725.32,6029.73,1622.97,1639.49,1422.05,1628.9,2494.5700000000002,4100.7,41903.810000000005]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,121990.62,98125.81,123226.2,110575.41,87828.76,119026.12,31484.37,31749.47,27538.32,31544.23,44198,71649.7,898937.00999999989]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,152002.21,123790.15,151246.76999999999,136223.02000000002,110259.12999999999,146672.22999999998,45664.979999999996,41640.42,36748.14,43259.369999999995,59986.869999999995,96033.58,1143526.8699999999]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,39,38,36,36,35,35,35,23,23,22,21,20,30.25]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,30382.28,23240.01,29153.03,26148.12,20801.28,33668.47,9062.75,9154.39,7940.46,9095.09,13930.22,22900.16,235476.26]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,584628.59,505377.18,455492.17,445093.01,516257.44,563410.43999999994,379613.68000000005,304064.43,201115.75,228580.1,236613.77000000002,575141.24,4995387.8000000007]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,2361.71,6247.47,2915.47,3519.21,3609.27,5634.71,4254.6499999999996,8497.19,7748.7,4628.8599999999997,2990.99,2540.75,54948.979999999996]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,586990.29999999993,511624.64999999997,458407.63999999996,448612.22000000003,519866.71,569045.14999999991,383868.33000000007,312561.62,208864.45,233208.95999999999,239604.76,577681.99,5050336.7800000012]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3432289,2587363,2517867,2573540,2135850,2904458,4914512,4874221,3776779,4002090,3914817,3915045,41548831]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,41146.400000000001,3006.41,6285.64,1283.47,928.25,6297.37,668.9,663.01,695.72,1253.75,14358.82,3883.9,80471.64]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,358.64,409.65,384.12,329,147.86000000000001,103.16,36.51,46.38,50.78,55.33,136.22,236.6,2294.25]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,41505.040000000001,3416.06,6669.76,1612.47,1076.1100000000001,6400.53,705.41,709.39,746.5,1309.08,14495.039999999999,4120.5,82765.89]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2047620.67,1895662.09,1920222.25,1752533.92,1656647.16,1554136.2300000002,1983888.5499999998,1732408.17,1689616.2299999997,1900510.35,2111139.73,2239242.1,22483627.450000003]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,56342.77,48184.29,41802.639999999999,60568.71,56619.23,51439.44,33021.51,50236.14,46367.81,49551.69,56963.46,59633.7,610731.39]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,-10912.56,0,0,-269.85000000000002,0,-11182.41]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2103963.44,1943846.3800000001,1962024.89,1813102.63,1713266.39,1605575.6700000002,2016910.0599999998,1771731.7499999998,1735984.0399999998,1950062.04,2167833.34,2298875.8000000003,23083176.430000003]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,701,700,699,700,700,701,948,948,948,948,948,948,824.08333333333337]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4535814,4107335,4188960.91,3650708,3397811,3205298,3461979,3495118,3417791,4004982,4611580,5181313,47258689.909999996]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,-188365.95,-7592013.5,4098756.05,-1319781.92,-845349.08,-72984.62,580049.16,881680.88,1791073.75,1790044.54,-1743490.77,-1263168.99,-3883550.45]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,4107773.78,3990944.06,2039548.68,1973087.51,949630.5,618918.21,447802.33,430752.97,538629.75,1241932.82,2860780.28,4688160.6500000004,23887961.539999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,61391178.716192998,53023311.881684296,40131412.216825999,27000309.052769493,18046316.4846345,15385743.684950601,14739980.271604,14369306.7305755,16212681.7594615,22278624.383129001,35811389.742928497,54776843.615807995,373167098.54056436]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20892888.076738998,20231383.2296689,14252467.019598,4711164.8231485002,2197582.9275435,1737294.4139238,1569246.3491176001,1480946.8126647,1606901.8030531001,3838087.0997025999,13946859.709312901,22574020.889558598,109038843.15403119]
[null,null,"Commodity Revenue",null,null,null,null,68680504.137068003,66483196.458646804,46886468.123576,33316327.324081998,15029462.217822,9735525.5911256,8708974.0892783999,8073461.4567598002,8832125.7274853997,21555001.687168401,38409756.497758597,58401270.894633397,384112074.2054044]
[null,null,"Total Utah Revenue",null,null,null,null,150964570.93000001,139737891.56999999,101270347.36,65027801.199999988,35273361.629999995,26858563.690000001,25018200.710000001,23923715,26651709.289999999,47671713.170000002,88168005.949999988,135752135.39999998,866318015.89999998]
[null,null,"# of Customers",null,null,null,null,1008111,1009542,1011278,1015026,1016256,1019129,1018365,1020549,1022673,1022250,1026658,1030458,1018357.9166666666]
[null,null,"Sales Dth",null,null,null,null,16267908.540000001,15745861.439999999,11104686.879999999,7890556.1200000001,3559560.56,2777675.41,2515101.4299999997,2332215.8000000003,2546990.6500000004,6215642.2400000002,12136157.74,18662381.080000002,101754737.88999997]
[null,null,"Transportation Dth",null,null,null,null,7971524,6698254,6709707.9100000001,6225488,5534415,6110164,8376890,8369729,7195005,8008199,8529079,9100685,88829139.909999996]
[null,null,"Total Utah Dth",null,null,null,null,24239432.539999999,22444115.439999998,17814394.789999999,14116044.120000001,9093975.5600000005,8887839.4100000001,10891991.43,10701944.800000001,9741995.6500000004,14223841.24,20665236.740000002,27763066.080000002,190583877.79999995,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1760095.23,1707517.12,1200207.6299999999,1087093.9000000001,761206.43,578750.95000000007,454097.67000000004,475789.33999999997,576936.19999999995,867120.27,1242003.3799999999,1515310.27,12226128.390000001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2795836.49,2704217.87,2065755.58,1591266.82,681048.87,294202.98,235325.26,251346.04,325664.64000000001,1069380.8,1775944.54,2407842.4,16197832.290000001]
["FIRM",null,"Total Revenue","sales",null,null,null,4555931.7200000007,4411734.99,3265963.21,2678360.7200000002,1442255.3,872953.93,689422.93,727135.38,902600.84,1936501.07,3017947.92,3923152.67,28423960.680000007]
["FIRM",null,"# of Customers","sales",null,null,null,27725,27778,27800,27811,27751,27793,27649,27677,27623,27558,27695,27712,27714.333333333332]
[null,null,"Total Dth","sales",null,null,null,531557.27,514112.06,392731.72,302526.86,129479.17,67458.789999999994,52207.83,55764.800000000003,72258.55,236697.84,434424.26,597083.89,3386303.0400000005]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,16137.25,15666.71,15420.79,13470.99,13858.96,6102.34,11088.3,9751.15,11641.68,18684.27,11390.77,19142.89,162356.09999999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,89887.84,86791.45,84716.56,73383.17,72376.289999999994,21089.119999999999,46963.78,40274.04,49513.06,85459.21,46588.03,86288.56,783331.10999999987]
["FIRM",null,"Total Revenue","sales",null,null,null,106025.09,102458.16,100137.35,86854.16,86235.25,27191.46,58052.08,50025.19,61154.74,104143.48000000001,57978.8,105431.45,945687.21]
["FIRM",null,"# of Customers","sales",null,null,null,24,23,23,23,23,23,23,23,24,25,26,26,23.833333333333332]
["FIRM",null,"Total Dth","sales",null,null,null,17089.2,16500.53,16106.06,13951.38,13759.96,5139.09,10419.61,8935.39,10985.21,18960.39,11952.3,21400.05,165199.16999999998]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,4503.9676639999998,3379.3453832000005,3861.2915887999998,4323.7962255999992,3843.6031543999998,4599.6937304000003,4339.8791975000004,5336.6643800000002,4958.9371150000006,3794.7097550000003,2451.8012739999999,2459.9607139999998,47853.650181900004]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2344.8723359999999,2023.9646168000002,2313.6284112000003,2592.1937744000002,2298.2168455999999,3125.0762696000002,2260.3408024999999,2664.3256200000001,2507.2028850000002,2107.680245,2866.2087260000003,1192.0392860000002,28295.749818099997]
["FIRM",null,"Total Revenue","sales",null,null,null,6848.84,5403.31,6174.92,6915.99,6141.82,7724.77,6600.22,8000.99,7466.1400000000012,5902.39,5318.01,3652,76149.399999999994]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,445.8,384.79,439.86,492.82,436.93,594.13,501.49,591.12,556.26,467.62,710.83,295.63,5917.28]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,5992.75,5661.43,5927.36,4778.8,5278.61,2964.58,2467.34,2845.77,2537.92,4075.89,3910.54,5347.16,51788.149999999994]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,256.97000000000003,-249.26,272.33,-423.39,-394.17,187.52,-443.17,1.97,-79.67,-110.9,486.64,353.62,-141.51]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,102266.68,95605.54,100836.57,76685.789999999994,87468.74,32708.59,21622.73,29678.720000000001,24021.34,53326.13,47434.400000000001,71590.52,743245.75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,108516.4,101017.70999999999,107036.26000000001,81041.2,92353.180000000008,35860.69,23646.9,32526.46,26479.59,57291.119999999995,51831.58,77291.3,794892.39]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,4,5,5,5,5,3,4,4.666666666666667]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18844.7,17527.28,18584.66,14017.67,17933.810000000001,2945.05,6756.64,6330.91,5107.03,11352.25,10992.93,17077.849999999999,147470.78]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7854.26,6970.04,7424.45,6582.45,5638.18,5233.22,5453.17,6522.68,5676.34,6769.45,7302.87,8105.98,79533.09]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7854.26,6970.04,7424.45,6582.45,5638.18,5233.22,5453.17,6522.68,5676.34,6769.45,7302.87,8105.98,79533.09]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,4,4,3.1666666666666665]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,17030,13697,15238,11380,9072,6204,7966,7975,7704,10059,13524,18802,138651]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,1930.39,2601.77,2640,1725.21,970.79,1100.3,901.46,757.41,2393.38,2934.87,2531.4699999999998,3376.34,23863.39]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1930.39,2601.77,2640,1725.21,970.79,1100.3,901.46,757.41,2393.38,2934.87,2531.4699999999998,3376.34,23863.39]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,16917,27883,29498,17782,8985,12273,9417,7089,32670,39362,27891,40945,270712]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-50905.73,-77200.289999999994,160046.37,11440.6,93801.88,29915.75,138420.4,20736.04,53696.89,-7861.83,-105661.06,-9331.84,257097.17999999996]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,28065.54,26796.16,16770.060000000001,14505.9,8106.06,4347.3599999999997,1899.15,2418.0300000000002,4504.24,10097.32,30314.41,42144.99,189969.21999999997]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1763889.0076640001,1681820.4753832,1402233.5015888,1135613.9862256001,886095.54315440007,626680.67373039993,612312.73919750005,516876.99437999999,654275.86711500003,895910.629755,1184409.8412739998,1575073.4307139998,12935192.6901819]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,256.97000000000003,-249.26,272.33,-423.39,-394.17,187.52,-443.17,1.97,-79.67,-110.9,486.64,353.62,-141.51]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,9784.65,9571.81,10064.450000000001,8307.66,6608.97,6333.52,6354.63,7280.09,8069.72,9704.32,9834.34,11482.32,103396.48000000001]
[null,null,"Commodity Revenue",null,null,null,null,2990335.8823360004,2888638.8246168005,2253622.3384111999,1743927.9737744001,843192.11684560007,351125.76626960002,306172.11080250004,323963.12562000006,401706.24288500001,1210273.8202449998,1872833.178726,2566913.5192860002,17752704.8998181]
[null,null,"Total Wyoming Revenue",null,null,null,null,4764266.5100000007,4579781.8500000006,3666192.62,2887426.2300000004,1735502.46,984327.48,924396.31,848122.18,1063972.1599999999,2115777.8699999996,3067564,4153822.89,30791152.560000002]
[null,null,"# of Customers",null,null,null,null,27760,27812,27834,27845,27785,27826,27683,27711,27658,27594,27731,27749,27749]
[null,null,"Sales Dth",null,null,null,null,567936.97,548524.66,427862.29999999993,330988.73,161609.87,76137.06,69885.570000000007,71622.22,88907.05,267478.09999999998,458080.32,635857.42000000004,3704890.2699999996]
[null,null,"Transportation Dth",null,null,null,null,33947,41580,44736,29162,18057,18477,17383,15064,40374,49421,41415,59747,409363]
[null,null,"Total Wyoming Dth",null,null,null,null,601883.97,590104.66,472598.29999999993,360150.73,179666.87,94614.06,87268.57,86686.22,129281.05,316899.09999999998,499495.32,695604.42,4114253.2699999996,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,63155067.723857,54705132.357067496,41533645.718414798,28135923.038995095,18932412.0277889,16012424.358681001,15352293.0108015,14886183.724955499,16866957.626576498,23174535.012884002,36995799.584202498,56351917.046521991,386102291.23074627]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20893145.046738997,20231133.969668899,14252739.349598,4710741.4331485005,2197188.7575435,1737481.9339238,1568803.1791176002,1480948.7826646999,1606822.1330531002,3837976.1997026,13947346.349312901,22574374.509558599,109038701.6440312]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,9784.65,9571.81,10064.450000000001,8307.66,6608.97,6333.52,6354.63,7280.09,8069.72,9704.32,9834.34,11482.32,103396.48000000001]
[null,null,"Commodity Revenue",null,null,null,null,71670840.019404009,69371835.283263609,49140090.461987197,35060255.297856398,15872654.334667601,10086651.3573952,9015146.2000808995,8397424.5823797993,9233831.9703703988,22765275.507413402,40282589.6764846,60968184.413919397,401864779.10522246]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,155728837.44,144317673.42000002,104936539.97999999,67915227.429999992,37008864.090000004,27842891.170000002,25942597.019999996,24771837.18,27715681.449999996,49787491.040000007,91235569.950000003,139905958.28999999,897109168.45999992,{"$f":"+T367","v":897109168.45999992}]
[null,null,"# of Customers",null,null,null,null,1035871,1037354,1039112,1042871,1044041,1046955,1046048,1048260,1050331,1049844,1054389,1058207,1046106.9166666666]
[null,null,"Sales Dth",null,null,null,null,16835845.510000002,16294386.1,11532549.18,8221544.8499999996,3721170.43,2853812.47,2584986.9999999995,2403838.0200000005,2635897.7000000002,6483120.3399999999,12594238.060000001,19298238.500000004,105459628.16000001]
[null,null,"Transportation Dth",null,null,null,null,8005471,6739834,6754443.9100000001,6254650,5552472,6128641,8394273,8384793,7235379,8057620,8570494,9160432,89238502.909999996]
[null,null,"SystemTotal Dth",null,null,null,null,24841316.509999998,23034220.099999998,18286993.09,14476194.850000001,9273642.4299999997,8982453.4700000007,10979260,10788631.020000001,9871276.7000000011,14540740.34,21164732.060000002,28458670.500000004,194698131.07000002]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1028983}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":496}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1029480}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":20}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":20}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":948}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":958}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1030458}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27712}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27739}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27749}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1058187}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1056695}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1512}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1057219}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":964}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1030458}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27749}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1058207}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1017004.25}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":488.33333333333331}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1017493.5833333334}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":30.25}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":30.25}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":824.08333333333337}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":834.08333333333337}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1018357.9166666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27714.333333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":23.833333333333332}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27739.166666666664}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4.666666666666667}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4.666666666666667}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3.1666666666666665}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5.1666666666666661}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27748.999999999996}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1046076.6666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1044718.5833333334}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1388.3333333333721}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1045232.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":34.916666666666664}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":839.25}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1018357.9166666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27748.999999999996}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1046106.9166666667}]

{"sheet":"YE Projected Rev 2019","index":30,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":322085028.10662007},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":782716159.36662006}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,51602540.276770428,44878261.838092089,37096936.30289343,21407644.622677438,16144027.637382628,12754133.589296438,11820332.204117982,11637890.850645186,12199980.697466575,18097877.39114124,34679869.888167858,49765532.807968803,{"$f":"SUM(H15:S15)","v":322085028.10662007},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":326627187.8283295},117085840.03999999,356438043.50999993,800151071.37832952]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,138353364.89677042,117955198.69809209,94540501.082893431,53394622.632677436,35563183.817382626,24122253.819296438,20974530.674117982,20005903.160645187,21846160.537466574,41188700.671141237,85275588.638167858,129496150.73796879,{"$f":"SUM(H20:S20)","v":782716159.36662006},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,356994088.86933517,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,830951011.60933518]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2018 Rev'!U67","v":1910093.5996023614}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,368764475.10429078,117112857.78999999,373922513.62999994,859799846.5242908]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,333633895.63662004,114270907.45,362373829.49999994,810278632.58662009]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,338363968.11832952,117085840.03999999,373247967.58999991,828697775.74832952]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,356994088.86933517,117109282.28999999,356847640.44999993,830951011.60933518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,370029349.47165519,117136300.03999999,374332110.56999993,861497760.08165514]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,54816150.936019465,47965273.765723579,40097282.371922173,24163296.097216193,18837642.294944357,15444458.874190163,14565210.26368051,14480221.498199901,14910789.151219904,20943322.096254393,37772954.879711792,52997486.640252784,{"$f":"SUM(H199:S199)","v":356994088.86933517}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,143233702.40601945,122573863.05572358,98859557.291922182,57286772.937216192,39237958.974944353,27776268.024190161,24495452.413680509,23583036.518199898,25342046.711219907,44933270.336254388,89519699.129711777,134109383.81025279,{"$f":"SUM(T199:T201)","v":830951011.60933518}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,56576051.346019462,49608618.815723576,41484115.971922174,25285448.207216192,19715315.214944355,16073904.574190162,15178092.17368051,14995966.658199901,15564638.521219904,21830481.726254392,38989564.859711789,54612235.750252783,{"$f":"SUM(H362:S362)","v":369914433.81933522}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,147821891.32755947,126778799.17726356,102387891.61346218,59964170.308756188,41162191.666484356,28998437.415730163,25493963.285220511,24457980.1097399,26483908.481219903,46905513.086254388,92616817.429711789,138426196.18025279,{"$f":"SUM(H367:S367)","v":861497760.08165514},{"$f":"+T367","v":861497760.08165514}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"YE Proj Rev 2019 with CET ","index":31,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":324343425.90662009},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":784974557.16662002}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,53478035.626770422,44434691.288092092,35631824.592893437,22252533.032677434,14658584.08738263,12427313.119296437,11829817.764117982,11937282.740645185,13809339.917466573,18814148.261141237,35331546.898167856,49738308.577968799,{"$f":"SUM(H15:S15)","v":324343425.90662009},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":328885585.62832952},117085840.03999999,356438043.50999993,802409469.17832947]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,140228860.24677041,117511628.14809209,93075389.372893438,54239511.042677432,34077740.267382629,23795433.349296436,20984016.234117981,20305295.050645187,23455519.757466573,41904971.541141234,85927265.648167849,129468926.5079688,{"$f":"SUM(H20:S20)","v":784974557.16662002},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,359252486.66933519,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,833209409.40933514]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2018 Rev'!U67","v":1910093.5996023614}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,371022872.9042908,117112857.78999999,373922513.62999994,862058244.32429075]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,335892293.43662006,114270907.45,362373829.49999994,812537030.38662004]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,340622365.91832954,117085840.03999999,373247967.58999991,830956173.54832947]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,359252486.66933519,117109282.28999999,356847640.44999993,833209409.40933514]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,372287747.2716552,117136300.03999999,374332110.56999993,863756157.8816551]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
["TRANSPORTATION"]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,56691646.286019459,47521703.215723582,38632170.661922179,25008184.507216189,17352198.74494436,15117638.404190162,14574695.823680511,14779613.388199899,16520148.371219903,21659592.966254391,38424631.88971179,52970262.41025278,{"$f":"SUM(H199:S199)","v":359252486.66933525}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,145109197.75601947,122130292.5057236,97394445.581922174,58131661.347216189,37752515.424944356,27449447.554190163,24504937.973680511,23882428.408199899,26951405.931219906,45649541.206254393,90171376.139711782,134082159.58025277,{"$f":"SUM(T199:T201)","v":833209409.40933514}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,58451546.696019456,49165048.265723579,40019004.261922181,26130336.617216188,18229871.664944358,15747084.104190161,15187577.733680511,15295358.548199899,17173997.741219904,22546752.59625439,39641241.869711787,54585011.520252779,{"$f":"SUM(H362:S362)","v":372172831.61933523}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,149697386.67755947,126335228.62726358,100922779.90346217,60809058.718756184,39676748.116484359,28671616.945730165,25503448.845220514,24757371.9997399,28093267.701219901,47621783.956254393,93268494.439711779,138398971.95025277,{"$f":"SUM(H367:S367)","v":863756157.88165522},{"$f":"+T367","v":863756157.88165522}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,6243581.7767704278,5287093.7180920839,4180769.6228934303,1956798.0326774344,1206880.9073826261,724021.16929643601,591019.03411797993,543771.31064518541,620581.4074665755,1426534.5011412352,3692462.6981678456,5753922.6879687905]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"AVG Projected Rev 2019 adj HDD","index":32,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":106882939},{"$f":"+$T$15","v":314410100.42022496},{"$f":"+$T$17","v":110376207.02000001},{"$f":"+$T$19","v":334417477.20999998},{"$f":"SUM(AA13:AC13)","v":759203784.65022492}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2820637.6572033581},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15557734.447203359}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50501718.77810733,43129522.061270356,35568229.02314727,21080977.032263823,15850094.37516427,12409846.78868068,11451284.367765578,11506479.134486433,11978594.102092255,17555498.513708122,33834031.784662254,49543824.458876587,314410100.42022496,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1933315.1299259942},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3030601.8599259946}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":110336657},{"$f":"SUM(AA13:AA15)","v":319164053.20735431},113404528.57000001,345223539.18000001,777792120.95735431]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23528723.199999999,19368153.109999999,15149451.799999999,4808423.33,2897707.16,1648223.37,1306687.0399999998,1268833.3900000001,1430544.03,3364375.91,13607939.309999999,21997145.369999997,110376207.02000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60866768.950000003,50103734.530000001,39190319.629999995,26493195.75,15965633.189999999,9081293.6699999999,7199514.9400000004,6990950.9299999997,7881935.6100000003,18536859.920000002,35202560.329999998,56904709.759999998,334417477.20999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":161100.25269895361},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":599743.01269895362}]
["FIRM",null,"Total Revenue","sales",null,null,null,134897210.92810732,112601409.70127036,89908000.453147262,52382596.112263821,34713434.725164272,23139363.828680679,19957486.347765576,19766263.454486433,21291073.742092256,39456734.343708128,82644531.424662247,128445679.58887658,759203784.65022492,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},161100.25269895361,23745.579999999998,414897.18,599743.01269895362]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19453586,16013620,12525591,8467472,5102765,2902466,2301032,2234373,2519140,5924553,11251066,18187275,106882939,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1898249.7177823074},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1898249.7177823074}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27375.625592154567},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27375.625592154567]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25265457.724524114},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25265457.724524114]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1030.5,91591771,29815555.067898575,0,0,29815555.067898575]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,202061033,349140708.52795184,{"$f":"+AB34+AB24+AB16+AB20","v":113428274.15000001},345638436.36000001,808207419.03795195]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,397129.17594965216,372451.23026707652,331293.20412945066,182554.0319213043,170842.24684690181,174263.55455025085,142621.80047556025,142478.40833734118,147614.22552592779,157081.02069554746,285865.67189501319,316443.08660933201,2820637.6572033581,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2139754.9459496522,1967163.9102670765,1682033.7241294505,1326764.6119213044,1152391.0768469018,1130756.2245502509,806233.10047556018,750546.93833734118,813683.82552592782,932055.11069554754,1304727.7118950132,1551623.2666093321,15557734.447203359,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,138592.72546490695,157177.61855108585,148256.60565884394,145305.63042024869,159242.61687358227,165137.70299742598,155439.75376118865,190231.67053046546,170331.32356393299,176923.04394157892,171207.76804208424,155468.67012065032,1933315.1299259942,{"$f":"T67*'Booked DEC 2018 Rev'!U67","v":1910093.5996023614}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,206519389,360886646.28757286,113431546.32000001,362708009.30000001,837026201.90757287]
["FIRM",null,"Total Revenue","sales",null,null,null,219969.25546490695,249466.52855108585,235307.41565884394,230623.74042024871,252744.00687358226,262100.472997426,246708.25376118865,293588.99053046544,262876.32356393302,273049.47394157894,264228.95804208424,239938.44012065034,3030601.8599259946,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,110435794,325958967.95022494,110376207.02000001,350431082.89999998,786766257.87022495]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36217001.180046916,3079084.8799999952,12691823.580000043,51987909.640046954]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,114066187,330900833.49735433,113404528.57000001,362033463.25999999,806338825.32735431]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,216442.32269895362,50763.329999999987,1089443.22,1356648.8726989536]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1035.5,92303544,29930470.720218576,0,0,29930470.720218576]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},202061033,349140708.52795184,113428274.15000001,345638436.36000001,808207419.03795195]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,206651994,362175969.13027185,113455291.90000001,363122906.48000002,838754167.51027191]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,15837.704238571501,13818.347776514333,14404.537714264288,13383.650613943595,11799.473637462699,12096.838815997395,9587.216719000191,11428.675066982312,12461.641882989155,12984.206774168795,14864.882413644827,18433.077045414509,161100.25269895361]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,73001.354238571497,54584.777776514333,59894.647714264291,50673.500613943601,40339.953637462699,41689.218815997388,30751.09671900019,34805.535066982309,38924.761882989158,41008.646774168796,54007.152413644828,80062.367045414503,599743.01269895362]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,53697396.708007388,46183949.949958898,38536267.064568043,23789045.70193195,18499008.916884705,15047730.850977512,14204082.402434759,14357051.132628851,14696690.38577586,20408622.059667803,36935862.355710164,52785000.999405928,349140708.52795184]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24026206.050000001,19826671.489999998,15540352.659999998,5004819.3499999996,3070426.97,1817906.05,1429680.2799999998,1386050.84,1554480.18,3505907.18,13909023.979999999,22356749.119999997,113428274.15000001]
[null,null,"Commodity Revenue",null,null,null,null,62250452.050000004,51372984.170000002,40282700.209999993,27563618.27,16896504.079999998,9994658.8100000005,7852565.3800000008,7608536.1899999995,8543077.1799999997,19294453.610000003,36052501.159999996,57926385.25,345638436.35999995]
[null,null,"Total Utah Revenue",null,null,null,null,139974054.80800739,117383605.6099589,94359319.934568033,56357483.321931943,38465939.966884702,26860295.71097751,23486328.062434759,23351638.162628852,24794247.74577586,43208982.849667802,86897387.495710164,133068135.36940593,808207419.03795171]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23208450,20262507,15073072,11308950,7821319,6011177,6198023,6096111,5486510,8571378,14034410,21697684,145769591]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29078508,25384445,20002400,15634252,11823114,9853331,10528956,10546836,9361556,13091879,19209802,27545954,202061033,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,55457297.118007384,47827294.999958895,39923100.664568044,24911197.811931949,19376681.836884707,15677176.550977511,14816964.312434759,14872796.292628851,15350539.75577586,21295781.689667802,38152472.33571016,54399750.109405927,362061053.47795188]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24029589.550000001,19829903.16,15543175.979999999,5006942.55,3072231,1819527.4000000001,1431583.0599999998,1387301.01,1555747.5,3507504.3200000003,13911904.149999999,22359882.219999999,113455291.90000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65062714.620000005,53920738.780000001,42411190.43999999,29105787.370000001,17930868.369999997,10578627.15,8228884.6900000013,7959853.8099999996,9020850.1999999993,20368594.380000003,37919931.459999993,60614865.210000001,363122906.47999996]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,144562243.72954738,121588541.7314989,97887654.256108031,59034880.693471953,40390172.658424705,28082465.102517515,24484838.933974762,24226581.754168849,25936109.515775859,45181225.599667802,89994505.795710146,137384947.73940593,838754167.51027179,{"$f":"+T367","v":838754167.51027179}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,23832392,20827764,15545309,11651103,8050808,6140739,6281515,6174056,5592511,8809692,14448727,22294163,149648779]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29799060,26015130,20539874,16080018,12153555,10005320,10640012,10638701,9517307,13379207,19685624,28198186,206651994]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"AVG Proj Rev 2019 ","index":33,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":109451530},{"$f":"+$T$15","v":318907015.83505774},{"$f":"+$T$17","v":113000891.56999999},{"$f":"+$T$19","v":342454136.07999998},{"$f":"SUM(AA13:AC13)","v":774362043.48505771}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2811265.4905835097},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15548362.28058351}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50758492.816479586,44214705.922806248,36643185.12585637,21145419.986806698,15954300.450723426,12604913.555818889,11657278.035317261,11494892.533169698,12061381.5728839,17958832.669207759,34567454.312205024,49846158.853782915,318907015.83505774,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1920694.4802639121},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3017981.2102639126}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":112905248},{"$f":"SUM(AA13:AA15)","v":323638975.80590516},116029213.11999999,353260198.05000001,792928386.97590518]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23749511.350000001,20038896.859999999,15793936.52,4847308.2200000007,2944946.56,1724519.54,1385860.61,1268833.3900000001,1463927.97,3515979.6,14038973.789999999,22228197.159999996,113000891.56999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61437928.780000001,51838890.489999995,40857545.789999999,26707441.689999998,16225910.33,9501666.2799999993,7635741.2799999993,6990950.9299999997,8065872.6799999997,19372157.859999999,36317609.199999996,57502420.769999996,342454136.07999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":159384.70144442277},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":598027.46144442272}]
["FIRM",null,"Total Revenue","sales",null,null,null,135945932.94647959,116092493.27280624,93294667.435856372,52700169.896806695,35125157.340723425,23831099.375818886,20678879.925317258,19754676.853169698,21591182.222883902,40846970.12920776,84924037.302205026,129576776.78378291,774362043.48505783,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},159384.70144442277,23745.579999999998,414897.18,598027.46144442272]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19636134,16568192,13058452,8535947,5185952,3036821,2440454,2234373,2577928,6191522,11607446,18378309,109451530,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1889026.6591137706},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1889026.6591137706}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27297.460933231174},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27297.460933231174]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25236623.510555219},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25236623.510555219]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1030.5,91591771,29777419.630602218,0,0,29777419.630602218]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,204629624,353575780.13795185,{"$f":"+AB34+AB24+AB16+AB20","v":116052958.69999999},353675095.23000002,823303834.0679518]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,395713.21715724014,371130.45190056006,330131.0598060934,181954.03115704868,170288.86288112449,173717.48222093229,142180.90579567815,142054.69268338685,147172.57844509277,156606.3223166425,284940.64187740209,315375.24434230808,2811265.4905835097,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2138338.98715724,1965843.1319005601,1680871.5798060934,1326164.6111570487,1151837.6928811246,1130210.1522209323,805792.20579567808,750123.22268338688,813242.17844509287,931580.41231664259,1303802.6818774021,1550555.4243423082,15548362.28058351,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137656.75800678891,156116.14042738962,147255.37441000008,144324.32813300035,158167.19306984844,164022.46742867376,154390.01209188523,189042.8868021997,169266.89973025036,175817.42769054,170137.86730246234,154497.12517087301,1920694.4802639121,{"$f":"T67*'Booked DEC 2018 Rev'!U67","v":1910093.5996023614}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,209087980,365323433.44882739,116056230.86999999,370744668.17000002,852124332.48882735]
["FIRM",null,"Total Revenue","sales",null,null,null,219033.28800678891,248405.05042738962,234306.18441000007,229642.43813300037,251668.58306984842,260985.23742867378,245658.51209188523,292400.20680219971,261811.89973025036,271943.85769054003,263159.05730246234,238966.89517087303,3017981.2102639121,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,113004385,330455883.36505771,113000891.56999999,358467741.76999998,801924516.70505774]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36155157.375214159,3079084.8799999952,12691823.580000043,51926065.835214019]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,116634778,335375756.09590518,116029213.11999999,370070122.13,821475091.34590518]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,214726.77144442277,50763.329999999987,1089443.22,1354933.3214444227]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1035.5,92303544,29892335.282922219,0,0,29892335.282922219]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},204629624,353575780.13795185,116052958.69999999,353675095.23000002,823303834.0679518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,209220585,366611040.74027187,116079976.44999999,371159565.35000002,853850582.54027176]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,15643.446772960535,13658.796936545785,14234.924165268405,13231.552840893992,11673.221712559498,11965.933556098273,9493.59589362933,11325.264843537701,12344.579299914691,12860.23751870239,14716.056641112757,18237.091263199389,159384.70144442277]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,72807.096772960533,54425.226936545791,59725.034165268407,50521.402840893992,40213.701712559501,41558.31355609827,30657.475893629329,34702.124843537698,38807.69929991469,40884.677518702389,53858.326641112755,79866.381263199379,598027.46144442272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,53947987.641544528,47263261.677452438,39605607.470534019,23848655.17113325,18598458.450502362,15237986.170459349,14405273.492657535,14340467.075769762,14775058.604445023,20807299.85874394,37663981.669380628,53081742.855328999,353575780.13795179]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24246994.200000003,20497415.239999998,16184837.379999999,5043704.24,3117666.37,1894202.22,1508853.85,1386050.84,1587864.1199999999,3657510.87,14340058.459999999,22587800.909999996,116052958.69999999]
[null,null,"Commodity Revenue",null,null,null,null,62821611.880000003,53108140.129999995,41949926.369999997,27777864.209999997,17156781.219999999,10415031.42,8288791.7199999988,7608536.1899999995,8727014.25,20129751.550000001,37167550.029999994,58524096.259999998,353675095.22999996]
[null,null,"Total Utah Revenue",null,null,null,null,141016593.72154453,120868817.04745243,97740371.220534027,56670223.621133253,38872906.040502362,27547219.810459346,24202919.062657535,23335054.105769761,25089936.974445023,44594562.278743938,89171590.159380615,134193640.02532899,823303834.06795168]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23390998,20817079,15605933,11377425,7904506,6145532,6337445,6096111,5545298,8838347,14390790,21888718,148338182]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29261056,25939017,20535261,15702727,11906301,9987686,10668378,10546836,9420344,13358848,19566182,27736988,204629624,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,55707888.051544525,48906606.727452435,40992441.070534021,24970807.281133249,19476131.37050236,15867431.870459348,15018155.402657535,14856212.235769762,15428907.974445023,21694459.488743939,38880591.649380624,54696491.965328999,366496125.08795178]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24250377.700000003,20500646.91,16187660.699999999,5045827.4400000004,3119470.4,1895823.57,1510756.6300000001,1387301.01,1589131.44,3659108.0100000002,14342938.629999999,22590934.009999998,116079976.44999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65633874.450000003,55655894.739999995,44078416.599999994,29320033.309999999,18191145.509999998,10998999.76,8665111.0299999993,7959853.8099999996,9204787.2699999996,21203892.32,39034980.329999991,61212576.219999999,371159565.35000002]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,145604782.64308453,125073753.16899243,101268705.54207402,59347620.992673248,40797138.732042357,28769389.201999351,25201429.934197538,24209997.697309762,26231798.744445022,46566805.028743938,92268708.459380612,138510452.395329,853850582.54027176,{"$f":"+T367","v":853850582.54027176}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,24014940,21382336,16078170,11719578,8133995,6275094,6420937,6174056,5651299,9076661,14805107,22485197,152217370]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29981608,26569702,21072735,16148493,12236742,10139675,10779434,10638701,9576095,13646176,20042004,28389220,209220585]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"AVG Proj Rev 2019 with CET","index":34,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":109451530},{"$f":"+$T$15","v":321137961.19505775},{"$f":"+$T$17","v":113000891.56999999},{"$f":"+$T$19","v":342454136.07999998},{"$f":"SUM(AA13:AC13)","v":776592988.84505773}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2811265.4905835097},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15548362.28058351}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,52600188.256479584,43778413.892806247,35198275.335856378,21978891.946806695,14487850.31072343,12282172.975818887,11666626.135317264,11790413.303169699,13651325.182883898,18668817.05920776,35216052.172205023,49818934.62378291,321137961.19505775,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1920694.4802639121},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3017981.2102639126}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":112905248},{"$f":"SUM(AA13:AA15)","v":325869921.16590518},116029213.11999999,353260198.05000001,795159332.33590519]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23749511.350000001,20038896.859999999,15793936.52,4847308.2200000007,2944946.56,1724519.54,1385860.61,1268833.3900000001,1463927.97,3515979.6,14038973.789999999,22228197.159999996,113000891.56999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61437928.780000001,51838890.489999995,40857545.789999999,26707441.689999998,16225910.33,9501666.2799999993,7635741.2799999993,6990950.9299999997,8065872.6799999997,19372157.859999999,36317609.199999996,57502420.769999996,342454136.07999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":159384.70144442277},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":598027.46144442272}]
["FIRM",null,"Total Revenue","sales",null,null,null,137787628.38647959,115656201.24280624,91849757.64585638,53533641.856806695,33658707.200723432,23508358.795818888,20688228.025317263,20050197.623169698,23181125.832883898,41556954.519207761,85572635.162205011,129549552.5537829,776592988.84505773,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},159384.70144442277,23745.579999999998,414897.18,598027.46144442272]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19636134,16568192,13058452,8535947,5185952,3036821,2440454,2234373,2577928,6191522,11607446,18378309,109451530,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1889026.6591137706},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1889026.6591137706}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27297.460933231174},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27297.460933231174]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25236623.510555219},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25236623.510555219]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1030.5,91591771,29777419.630602218,0,0,29777419.630602218]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,204629624,355806725.49795187,{"$f":"+AB34+AB24+AB16+AB20","v":116052958.69999999},353675095.23000002,825534779.42795181]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,395713.21715724014,371130.45190056006,330131.0598060934,181954.03115704868,170288.86288112449,173717.48222093229,142180.90579567815,142054.69268338685,147172.57844509277,156606.3223166425,284940.64187740209,315375.24434230808,2811265.4905835097,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2138338.98715724,1965843.1319005601,1680871.5798060934,1326164.6111570487,1151837.6928811246,1130210.1522209323,805792.20579567808,750123.22268338688,813242.17844509287,931580.41231664259,1303802.6818774021,1550555.4243423082,15548362.28058351,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137656.75800678891,156116.14042738962,147255.37441000008,144324.32813300035,158167.19306984844,164022.46742867376,154390.01209188523,189042.8868021997,169266.89973025036,175817.42769054,170137.86730246234,154497.12517087301,1920694.4802639121,{"$f":"T67*'Booked DEC 2018 Rev'!U67","v":1910093.5996023614}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,209087980,367554378.8088274,116056230.86999999,370744668.17000002,854355277.84882736]
["FIRM",null,"Total Revenue","sales",null,null,null,219033.28800678891,248405.05042738962,234306.18441000007,229642.43813300037,251668.58306984842,260985.23742867378,245658.51209188523,292400.20680219971,261811.89973025036,271943.85769054003,263159.05730246234,238966.89517087303,3017981.2102639121,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,113004385,332686828.72505772,113000891.56999999,358467741.76999998,804155462.06505775]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36155157.375214159,3079084.8799999952,12691823.580000043,51926065.835214019]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,116634778,337606701.4559052,116029213.11999999,370070122.13,823706036.7059052]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,214726.77144442277,50763.329999999987,1089443.22,1354933.3214444227]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1035.5,92303544,29892335.282922219,0,0,29892335.282922219]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},204629624,355806725.49795187,116052958.69999999,353675095.23000002,825534779.42795181]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,209220585,368841986.10027188,116079976.44999999,371159565.35000002,856081527.90027177]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"X77-'Booked DEC 2018 Rev'!X77","v":24628}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,15643.446772960535,13658.796936545785,14234.924165268405,13231.552840893992,11673.221712559498,11965.933556098273,9493.59589362933,11325.264843537701,12344.579299914691,12860.23751870239,14716.056641112757,18237.091263199389,159384.70144442277]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,72807.096772960533,54425.226936545791,59725.034165268407,50521.402840893992,40213.701712559501,41558.31355609827,30657.475893629329,34702.124843537698,38807.69929991469,40884.677518702389,53858.326641112755,79866.381263199379,598027.46144442272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,55789683.081544526,46826969.647452436,38160697.680534028,24682127.131133247,17132008.310502365,14915245.590459347,14414621.592657538,14635987.845769763,16365002.214445023,21517284.24874394,38312579.529380627,53054518.625328995,355806725.49795187]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24246994.200000003,20497415.239999998,16184837.379999999,5043704.24,3117666.37,1894202.22,1508853.85,1386050.84,1587864.1199999999,3657510.87,14340058.459999999,22587800.909999996,116052958.69999999]
[null,null,"Commodity Revenue",null,null,null,null,62821611.880000003,53108140.129999995,41949926.369999997,27777864.209999997,17156781.219999999,10415031.42,8288791.7199999988,7608536.1899999995,8727014.25,20129751.550000001,37167550.029999994,58524096.259999998,353675095.22999996]
[null,null,"Total Utah Revenue",null,null,null,null,142858289.16154453,120432525.01745243,96295461.430534035,57503695.581133246,37406455.900502369,27224479.230459347,24212267.162657537,23630574.875769764,26679880.584445022,45304546.668743938,89820188.019380629,134166415.79532897,825534779.42795181]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23390998,20817079,15605933,11377425,7904506,6145532,6337445,6096111,5545298,8838347,14390790,21888718,148338182]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29261056,25939017,20535261,15702727,11906301,9987686,10668378,10546836,9420344,13358848,19566182,27736988,204629624,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,57549583.491544522,48470314.697452433,39547531.280534029,25804279.241133247,18009681.230502367,15544691.290459346,15027503.502657538,15151733.005769763,17018851.584445022,22404443.878743939,39529189.509380624,54669267.735328995,368727070.44795179]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24250377.700000003,20500646.91,16187660.699999999,5045827.4400000004,3119470.4,1895823.57,1510756.6300000001,1387301.01,1589131.44,3659108.0100000002,14342938.629999999,22590934.009999998,116079976.44999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65633874.450000003,55655894.739999995,44078416.599999994,29320033.309999999,18191145.509999998,10998999.76,8665111.0299999993,7959853.8099999996,9204787.2699999996,21203892.32,39034980.329999991,61212576.219999999,371159565.35000002]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,147446478.08308452,124637461.13899243,99823795.752074033,60181092.952673241,39330688.592042364,28446648.621999346,25210778.034197539,24505518.467309762,27821742.354445022,47276789.418743938,92917306.319380611,138483228.16532898,856081527.90027177,{"$f":"+T367","v":856081527.90027177}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,24014940,21382336,16078170,11719578,8133995,6275094,6420937,6174056,5651299,9076661,14805107,22485197,152217370]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29981608,26569702,21072735,16148493,12236742,10139675,10779434,10638701,9576095,13646176,20042004,28389220,209220585]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"YE Projected Rev 2020","index":35,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1076450},{"$f":"+$T$22","v":111701691},{"$f":"+$T$15","v":339678352.21961421},{"$f":"+$T$17","v":115306119.22},{"$f":"+$T$19","v":349494484.82999998},{"$f":"SUM(AA13:AC13)","v":804478956.26961422}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":426},{"$f":"+$T$49","v":2507072},{"$f":"+$T$42","v":2421037.0087392982},{"$f":"+$T$44","v":2189699.0700000003},{"$f":"+$T$46","v":7844177.0099999998},{"$f":"SUM(AA14:AC14)","v":12454913.088739298}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,55418615.514983565,48128697.216441713,39698821.803572573,22746165.551020101,17030133.391302668,13349802.017629448,12335533.342256851,11975831.208058815,12561523.312225681,18707241.623124748,35991959.701690935,51734027.537307158,{"$f":"SUM(H15:S15)","v":339678352.21961421},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029961.765059399},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3072390.575059399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1076877,{"$f":"SUM(Z13:Z15)","v":114469266},{"$f":"SUM(AA13:AA15)","v":344129350.99341291},117723180.09999999,358153728.83999997,820006259.93341291]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24393496.559999999,20550708.879999999,16157055.07,4957455.13,3009792.2,1761992.72,1418671,1296958.3,1495150.6,3579808.19,14239326.57,22445704,{"$f":"SUM(H17:S17)","v":115306119.22}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63103862.740000002,53162903.870000005,41796902.019999996,27314323.260000002,16583193.42,9708133.9800000004,7816518.25,7145912,8237901.4699999997,19723837.23,36835904.480000004,58065092.109999999,{"$f":"SUM(H19:S19)","v":349494484.82999998},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184940.86501977398},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":617980.05501977401}]
["FIRM",null,"Total Revenue","sales",null,null,null,142915974.81498358,121842309.96644172,97652778.893572569,55017943.941020101,36623119.011302665,24819928.717629448,21570722.592256851,20418701.508058816,22294575.382225681,42010887.04312475,87067190.751690939,132244823.64730716,{"$f":"SUM(H20:S20)","v":804478956.26961422},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184940.86501977398,23442.249999999996,409596.94,617980.05501977401]
["FIRM",null,"# of Customers","sales",null,null,null,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,{"$f":"AVERAGE(H21:S21)","v":1076450}]
["FIRM",null,"Total Dth","sales",null,null,null,20168582,16991359,13358679,8729912,5300143,3102810,2498232,2283900,2632910,6303922,11773098,18558144,{"$f":"SUM(H22:S22)","v":111701691},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1429277.3296949274},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1429277.3296949274}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28101.527694087039},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28101.527694087039]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1238},{"$f":"+$T$166","v":56005208},{"$f":"+$T$159","v":28352951.948636338},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},28352951.948636338]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1245,58232682,29810330.806025352,0,0,29810330.806025352]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1078140,172832859,374124622.66445804,{"$f":"+AB34+AB24+AB16+AB20","v":117746622.34999999},358563325.77999997,850434570.79445803]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,325010.54705459974,305119.51445733214,272381.15269064368,156206.00121001099,144378.03963985277,147127.89356418885,135787.86703113644,127777.83506912629,134659.18160561426,143473.15461687755,249288.8336262501,279826.9881736649,{"$f":"SUM(H42:S42)","v":2421037.0087392982},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,361541.62,331098.82,281472.46999999997,136815.21,114256.57,111449.60000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,{"$f":"SUM(H44:S44)","v":2189699.0700000003},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,960278.66,879420.55999999994,747609.64,753817.22,629524.84,614059.09,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,{"$f":"SUM(H46:S46)","v":7844177.0099999998},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1646830.8270545998,1515638.8944573321,1301463.2626906438,1046838.431210011,888159.44963985274,872636.5835641888,697052.6070311364,635307.49506912637,687040.79160561436,789033.51461687754,1072358.9936262502,1302552.238173665,{"$f":"SUM(H47:S47)","v":12454913.088739298},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,426,426,426,426,426,426,426,426,426,426,426,426,{"$f":"AVERAGE(H48:S48)","v":426},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,306914,281071,238943,240927,201202,196259,151829,137293,149426,174632,191109,237467,{"$f":"SUM(H49:S49)","v":2507072}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150542.71748052764,170733.01843573939,161039.18120797834,157836.47916643071,172977.24686385767,179374.86396995571,168847.23421579984,191211.62154893635,171208.35373416939,177831.95698441446,172088.9053006219,156270.18615096764,{"$f":"SUM(H60:S60)","v":2029961.765059399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,{"$f":"SUM(H62:S62)","v":227361.81000000003}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,{"$f":"SUM(H64:S64)","v":815067.00000000012},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1106056.75,177292909,385846719.81175828,117750197.84999999,375638198.95999998,879235116.62175822]
["FIRM",null,"Total Revenue","sales",null,null,null,227849.62748052762,258408.07843573939,243736.24120797834,238888.88916643072,261804.76686385769,271487.69396995567,255553.90421579982,289402.89154893637,259127.50373416941,269152.46698441444,260460.23530062189,236518.27615096763,{"$f":"SUM(H65:S65)","v":3072390.575059399},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1104349.75,115254546,351227219.74961418,115306119.22,365508090.51999998,832041429.48961425]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1725,62169274,35932663.517163873,2467520.8799999952,10539705.379999995,48939889.777163744]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,{"$f":"SUM(H67:S67)","v":260503},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1104801.75,118198796,355866131.28341293,117723180.09999999,374963652.91999996,848552964.30341291]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240282.93501977398,50459.999999999985,1084142.98,1374885.9150197739]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1250,58944455,29925246.458345354,0,0,29925246.458345354]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1078140},172832859,374124622.66445804,117746622.34999999,358563325.77999997,850434570.79445803]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1106074.75,177423820,387159883.26677805,117773640.09999999,376047795.89999998,880981319.26677799]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":{"$error":"#DIV/0!"}},{"$f":"+Z77-$T$371","v":-33999912},{"$f":"+AA77-$T$362-$T$364","v":-2624471.9999999725},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-2624472.0000001192}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19357.093300097305,16428.21408111004,17289.17500497173,15734.233168127957,13914.226846813626,14087.018833082058,11557.437651224729,12389.02850028172,13548.782494639368,14135.488496081918,16247.002448335259,20253.164195008296,{"$f":"SUM(H96:S96)","v":184940.86501977398}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75888.933300097298,56569.46408111004,62207.015004971734,52051.553168127954,41349.866846813631,41982.458833082055,32721.31765122473,35765.888500281719,40011.902494639369,42159.92849608192,55389.272448335265,81882.454195008293,{"$f":"SUM(H101:S101)","v":617980.05501977401}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H123:S123)","v":1429277.3296949274}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H128:S128)","v":1429277.3296949274}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H141:S141)","v":28101.527694087039}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H146:S146)","v":28101.527694087039}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(H156:S156)","v":{"$error":"#DIV/0!"}}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H159:S159)","v":28352951.948636338}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H164:S164)","v":28352951.948636338}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,{"$f":"AVERAGE(H165:S165)","v":1238}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,6002718,5224478,5028072,4424029,4108931,3851315,3942739,4032941,3856935,4534700,5161999,5836351,{"$f":"SUM(H166:S166)","v":56005208}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,58845940.590508938,51421742.111053661,42902818.719971411,25709831.473240599,19927044.027502198,16243908.752282064,15288510.794891667,14968272.153318433,15417892.77180792,21702982.324447684,39215913.194040209,55104237.751393296,{"$f":"SUM(H199:S199)","v":376749094.66445804}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24774959.73,20903103.329999998,16458996,5113914.51,3144907.95,1895042.94,1524947.22,1397604.6500000001,1600613.56,3700411.25,14485844.48,22746276.73,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117746622.34999999}]
[null,null,"Commodity Revenue",null,null,null,null,64178058.600000001,54148845.110000007,42651658.099999994,28165866.040000003,17308122.239999998,10420600.720000001,8379377.3200000003,7674363.4400000004,8799202.3900000006,20368139.48,37539970.330000006,58929122.009999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":358563325.77999997}]
[null,null,"Total Utah Revenue",null,null,null,null,147798958.92050895,126473690.55105367,102013472.81997141,58989612.023240596,40380074.217502192,28559552.412282065,25192835.334891666,24040240.243318435,25817708.721807919,45771533.054447681,91241728.004040211,136779636.4913933,{"$f":"SUM(T199:T201)","v":853059042.79445803}]
[null,null,"# of Customers",null,null,null,null,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,{"$f":"AVERAGE(H203:S203)","v":1078141}]
[null,null,"Sales Dth",null,null,null,null,23810298,19863514,15830213,11501434,7952876,6147312,6366397,6117150,5568370,8914538,14509819,22018168,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":114600177}]
[null,null,"Transportation Dth",null,null,null,null,6149568,5362346,5145004,4523278,4186409,4026994,4424985,4547771,3967809,4630381,5285716,5982421,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":58232682}]
[null,null,"Total Utah Dth",null,null,null,null,29959866,25225860,20975217,16024712,12139285,10174306,10791382,10664921,9536179,13544919,19795535,28000589,{"$f":"SUM(T204:T205)","v":172832859},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,60605841.000508934,53065087.161053658,44289652.319971412,26831983.583240598,20804716.947502196,16873354.452282064,15901392.704891667,15484017.313318433,16071742.141807919,22590141.954447683,40432523.174040206,56718986.861393295,{"$f":"SUM(H362:S362)","v":389669439.61445802}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24778343.23,20906335,16461819.32,5116037.71,3146711.98,1896664.29,1526850,1398854.82,1601880.8800000001,3702008.39,14488724.65,22749409.830000002,{"$f":"SUM(H363:S363)","v":117773640.10000001}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66990321.170000002,56696599.720000006,44780148.329999991,29708035.140000004,18342486.529999997,11004569.060000001,8755696.6300000008,8025681.0600000005,9276975.4100000001,21442280.25,39407400.630000003,61617601.969999999,{"$f":"SUM(H365:S365)","v":376047795.89999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,152387147.84204894,130678626.67259365,105541807.14151141,61667009.394780606,42304306.909042194,29781721.803822063,26191346.206431665,24915183.834858432,26959570.491807919,47743775.804447681,94338846.304040208,141096448.8613933,{"$f":"SUM(H367:S367)","v":883605791.26677811},{"$f":"+T367","v":883605791.26677811}]
[null,null,"# of Customers",null,null,null,null,1106032,1106038,1106045,1106054,1106062,1106074,1106066,1106063,1106075,1106104,1106139,1106157,{"$f":"AVERAGE(H368:S368)","v":1106075.75}]
[null,null,"Sales Dth",null,null,null,null,24434240,20428771,16302450,11843587,8182365,6276874,6449889,6195095,5674371,9152852,14924136,22614647,{"$f":"SUM(H369:S369)","v":152479277}]
[null,null,"Transportation Dth",null,null,null,null,6246178,5427774,5210241,4626891,4287361,4049421,4452549,4561691,4017559,4679395,5347221,6038174,58944455]
[null,null,"SystemTotal Dth",null,null,null,null,30680418,25856545,21512691,16470478,12469726,10326295,10902438,10756786,9691930,13832247,20271357,28652821,211423732]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[null,null,null,null,null,null,null,5318849.1549835578,6581831.086441718,6347162.0235725716,1407615.9410200976,2920459.8613026552,1176959.85762945,678601.17225685716,328016.81805881485,-921575.62777431682,927767.20312474668,3634023.6816909462,6747128.9973071516]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":{"$error":"#DIV/0!"}}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1104349.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1104801.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":{"$error":"#DIV/0!"}}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":{"$error":"#DIV/0!"}}]

{"sheet":"YE Proj Rev 2020 with CET","index":36,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1076450},{"$f":"+$T$22","v":111701691},{"$f":"+$T$15","v":344743863.87961423},{"$f":"+$T$17","v":115306119.22},{"$f":"+$T$19","v":349494484.82999998},{"$f":"SUM(AA13:AC13)","v":809544467.92961431}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":426},{"$f":"+$T$49","v":2507072},{"$f":"+$T$42","v":2421037.0087392982},{"$f":"+$T$44","v":2189699.0700000003},{"$f":"+$T$46","v":7844177.0099999998},{"$f":"SUM(AA14:AC14)","v":12454913.088739298}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,57887178.124983564,48141419.496441714,38566821.91357258,23779736.8410201,15615534.811302667,13076483.327629449,12394606.492256854,12326629.918058816,14257752.462225681,19559764.343124755,36966539.521690935,52171396.627307162,{"$f":"SUM(H15:S15)","v":344743863.87961423},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029961.765059399},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3072390.575059399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1076877,{"$f":"SUM(Z13:Z15)","v":114469266},{"$f":"SUM(AA13:AA15)","v":349194862.65341294},117723180.09999999,358153728.83999997,825071771.593413]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24393496.559999999,20550708.879999999,16157055.07,4957455.13,3009792.2,1761992.72,1418671,1296958.3,1495150.6,3579808.19,14239326.57,22445704,{"$f":"SUM(H17:S17)","v":115306119.22}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63103862.740000002,53162903.870000005,41796902.019999996,27314323.260000002,16583193.42,9708133.9800000004,7816518.25,7145912,8237901.4699999997,19723837.23,36835904.480000004,58065092.109999999,{"$f":"SUM(H19:S19)","v":349494484.82999998},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184940.86501977398},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":617980.05501977401}]
["FIRM",null,"Total Revenue","sales",null,null,null,145384537.42498356,121855032.24644172,96520779.003572583,56051515.2310201,35208520.431302667,24546610.02762945,21629795.742256854,20769500.218058817,23990804.53222568,42863409.763124757,88041770.571690947,132682192.73730716,{"$f":"SUM(H20:S20)","v":809544467.92961431},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184940.86501977398,23442.249999999996,409596.94,617980.05501977401]
["FIRM",null,"# of Customers","sales",null,null,null,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,{"$f":"AVERAGE(H21:S21)","v":1076450}]
["FIRM",null,"Total Dth","sales",null,null,null,20168582,16991359,13358679,8729912,5300143,3102810,2498232,2283900,2632910,6303922,11773098,18558144,{"$f":"SUM(H22:S22)","v":111701691},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1429277.3296949274},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1429277.3296949274}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28101.527694087039},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28101.527694087039]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1238},{"$f":"+$T$166","v":56005208},{"$f":"+$T$159","v":28352951.948636338},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},28352951.948636338]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1245,58232682,29810330.806025352,0,0,29810330.806025352]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1078140,172832859,379190134.32445806,{"$f":"+AB34+AB24+AB16+AB20","v":117746622.34999999},358563325.77999997,855500082.45445812]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,325010.54705459974,305119.51445733214,272381.15269064368,156206.00121001099,144378.03963985277,147127.89356418885,135787.86703113644,127777.83506912629,134659.18160561426,143473.15461687755,249288.8336262501,279826.9881736649,{"$f":"SUM(H42:S42)","v":2421037.0087392982},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,361541.62,331098.82,281472.46999999997,136815.21,114256.57,111449.60000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,{"$f":"SUM(H44:S44)","v":2189699.0700000003},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,960278.66,879420.55999999994,747609.64,753817.22,629524.84,614059.09,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,{"$f":"SUM(H46:S46)","v":7844177.0099999998},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1646830.8270545998,1515638.8944573321,1301463.2626906438,1046838.431210011,888159.44963985274,872636.5835641888,697052.6070311364,635307.49506912637,687040.79160561436,789033.51461687754,1072358.9936262502,1302552.238173665,{"$f":"SUM(H47:S47)","v":12454913.088739298},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,426,426,426,426,426,426,426,426,426,426,426,426,{"$f":"AVERAGE(H48:S48)","v":426},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,306914,281071,238943,240927,201202,196259,151829,137293,149426,174632,191109,237467,{"$f":"SUM(H49:S49)","v":2507072}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150542.71748052764,170733.01843573939,161039.18120797834,157836.47916643071,172977.24686385767,179374.86396995571,168847.23421579984,191211.62154893635,171208.35373416939,177831.95698441446,172088.9053006219,156270.18615096764,{"$f":"SUM(H60:S60)","v":2029961.765059399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,{"$f":"SUM(H62:S62)","v":227361.81000000003}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,{"$f":"SUM(H64:S64)","v":815067.00000000012},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1106056.75,177292909,390912231.47175831,117750197.84999999,375638198.95999998,884300628.28175831]
["FIRM",null,"Total Revenue","sales",null,null,null,227849.62748052762,258408.07843573939,243736.24120797834,238888.88916643072,261804.76686385769,271487.69396995567,255553.90421579982,289402.89154893637,259127.50373416941,269152.46698441444,260460.23530062189,236518.27615096763,{"$f":"SUM(H65:S65)","v":3072390.575059399},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1104349.75,115254546,356292731.40961421,115306119.22,365508090.51999998,837106941.14961433]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1725,62169274,35932663.517163873,2467520.8799999952,10539705.379999995,48939889.777163744]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,{"$f":"SUM(H67:S67)","v":260503},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1104801.75,118198796,360931642.94341296,117723180.09999999,374963652.91999996,853618475.963413]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240282.93501977398,50459.999999999985,1084142.98,1374885.9150197739]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1250,58944455,29925246.458345354,0,0,29925246.458345354]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1078140},172832859,379190134.32445806,117746622.34999999,358563325.77999997,855500082.45445812]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1106074.75,177423820,392225394.92677808,117773640.09999999,376047795.89999998,886046830.92677808]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":{"$error":"#DIV/0!"}},{"$f":"+Z77-$T$371","v":-33999912},{"$f":"+AA77-$T$362-$T$364","v":-2624472.0000000321},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-2624472}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19357.093300097305,16428.21408111004,17289.17500497173,15734.233168127957,13914.226846813626,14087.018833082058,11557.437651224729,12389.02850028172,13548.782494639368,14135.488496081918,16247.002448335259,20253.164195008296,{"$f":"SUM(H96:S96)","v":184940.86501977398}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75888.933300097298,56569.46408111004,62207.015004971734,52051.553168127954,41349.866846813631,41982.458833082055,32721.31765122473,35765.888500281719,40011.902494639369,42159.92849608192,55389.272448335265,81882.454195008293,{"$f":"SUM(H101:S101)","v":617980.05501977401}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H123:S123)","v":1429277.3296949274}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H128:S128)","v":1429277.3296949274}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H141:S141)","v":28101.527694087039}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H146:S146)","v":28101.527694087039}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(H156:S156)","v":{"$error":"#DIV/0!"}}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H159:S159)","v":28352951.948636338}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H164:S164)","v":28352951.948636338}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,{"$f":"AVERAGE(H165:S165)","v":1238}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,6002718,5224478,5028072,4424029,4108931,3851315,3942739,4032941,3856935,4534700,5161999,5836351,{"$f":"SUM(H166:S166)","v":56005208}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,61314503.200508937,51434464.391053662,41770818.829971418,26743402.763240598,18512445.4475022,15970590.062282065,15347583.944891669,15319070.863318434,17114121.921807919,22555505.04444769,40190493.014040209,55541606.841393299,{"$f":"SUM(H199:S199)","v":381814606.32445806}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24774959.73,20903103.329999998,16458996,5113914.51,3144907.95,1895042.94,1524947.22,1397604.6500000001,1600613.56,3700411.25,14485844.48,22746276.73,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117746622.34999999}]
[null,null,"Commodity Revenue",null,null,null,null,64178058.600000001,54148845.110000007,42651658.099999994,28165866.040000003,17308122.239999998,10420600.720000001,8379377.3200000003,7674363.4400000004,8799202.3900000006,20368139.48,37539970.330000006,58929122.009999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":358563325.77999997}]
[null,null,"Total Utah Revenue",null,null,null,null,150267521.53050894,126486412.83105367,100881472.92997141,60023183.313240603,38965475.637502193,28286233.722282067,25251908.484891668,24391038.953318436,27513937.871807918,46624055.774447694,92216307.824040204,137217005.5813933,{"$f":"SUM(T199:T201)","v":858124554.454458}]
[null,null,"# of Customers",null,null,null,null,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,{"$f":"AVERAGE(H203:S203)","v":1078141}]
[null,null,"Sales Dth",null,null,null,null,23810298,19863514,15830213,11501434,7952876,6147312,6366397,6117150,5568370,8914538,14509819,22018168,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":114600177}]
[null,null,"Transportation Dth",null,null,null,null,6149568,5362346,5145004,4523278,4186409,4026994,4424985,4547771,3967809,4630381,5285716,5982421,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":58232682}]
[null,null,"Total Utah Dth",null,null,null,null,29959866,25225860,20975217,16024712,12139285,10174306,10791382,10664921,9536179,13544919,19795535,28000589,{"$f":"SUM(T204:T205)","v":172832859},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,63074403.610508934,53077809.441053659,43157652.429971419,27865554.873240598,19390118.367502198,16600035.762282064,15960465.854891669,15834816.023318434,17767971.29180792,23442664.674447689,41407102.994040206,57156355.951393299,{"$f":"SUM(H362:S362)","v":394734951.27445811}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24778343.23,20906335,16461819.32,5116037.71,3146711.98,1896664.29,1526850,1398854.82,1601880.8800000001,3702008.39,14488724.65,22749409.830000002,{"$f":"SUM(H363:S363)","v":117773640.10000001}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66990321.170000002,56696599.720000006,44780148.329999991,29708035.140000004,18342486.529999997,11004569.060000001,8755696.6300000008,8025681.0600000005,9276975.4100000001,21442280.25,39407400.630000003,61617601.969999999,{"$f":"SUM(H365:S365)","v":376047795.89999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,154855710.45204896,130691348.95259365,104409807.25151141,62700580.684780598,40889708.329042196,29508403.113822065,26250419.35643167,25265982.544858433,28655799.641807918,48596298.524447694,95313426.124040216,141533817.95139331,{"$f":"SUM(H367:S367)","v":888671302.92677808},{"$f":"+T367","v":888671302.92677808}]
[null,null,"# of Customers",null,null,null,null,1106032,1106038,1106045,1106054,1106062,1106074,1106066,1106063,1106075,1106104,1106139,1106157,{"$f":"AVERAGE(H368:S368)","v":1106075.75}]
[null,null,"Sales Dth",null,null,null,null,24434240,20428771,16302450,11843587,8182365,6276874,6449889,6195095,5674371,9152852,14924136,22614647,{"$f":"SUM(H369:S369)","v":152479277}]
[null,null,"Transportation Dth",null,null,null,null,6246178,5427774,5210241,4626891,4287361,4049421,4452549,4561691,4017559,4679395,5347221,6038174,58944455]
[null,null,"SystemTotal Dth",null,null,null,null,30680418,25856545,21512691,16470478,12469726,10326295,10902438,10756786,9691930,13832247,20271357,28652821,211423732]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[null,null,null,null,null,null,null,7787411.7649835572,6594553.3664417192,5215162.1335725784,2441187.2310200967,1505861.281302657,903641.1676294487,737674.32225685939,678815.52805881575,774653.52222568169,1780289.9231247529,4608603.5016909465,7184498.0873071598]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":{"$error":"#DIV/0!"}}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1104349.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1104801.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":{"$error":"#DIV/0!"}}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":{"$error":"#DIV/0!"}}]

{"sheet":"AVG Projected Rev 2020 adj HDD","index":37,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
["AVG Projected Rev 2020 adj HDD",null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1064691.3333333333},{"$f":"+$T$22","v":107928840},{"$f":"+$T$15","v":331535692.88608509},{"$f":"+$T$17","v":111456252.22},{"$f":"+$T$19","v":337689913.17000002},{"$f":"SUM(AA13:AC13)","v":780681858.27608514}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":442.5},{"$f":"+$T$49","v":2731317},{"$f":"+$T$42","v":2646106.1564776073},{"$f":"+$T$44","v":2395432.3600000003},{"$f":"+$T$46","v":8545799.2400000002},{"$f":"SUM(AA14:AC14)","v":13587337.756477607}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54255023.019988097,46255041.662192591,38055240.288895197,22404162.66334616,16722871.41141375,12987832.865693837,11949581.116326857,11847756.596210502,12338884.209643394,18146128.479627557,35101955.831280127,51471214.741466984,331535692.88608509,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2047342.8803363019},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3089771.6903363019}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1065134.8333333333,{"$f":"SUM(Z13:Z15)","v":110920660},{"$f":"SUM(AA13:AA15)","v":336229141.92289901},114079046.39,347050779.41000003,797358967.72289908]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23758964.650000002,19557696.77,15297697.77,4855474.1899999995,2926060.3400000003,1664345.76,1319557.25,1281249.3,1444528.9700000002,3397273.19,13741040.16,22212363.870000001,111456252.22]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61462383.640000001,50594067.560000002,39573819.100000001,26752434.119999997,16121852.039999999,9170124,7270426.5199999996,7059359.4500000002,7958989.0700000003,18718115.59,35546880.700000003,57461461.379999995,337689913.17000002,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":187358.79761443246},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":620397.98761443247}]
["FIRM",null,"Total Revenue","sales",null,null,null,139476371.30998808,116406805.9921926,92926757.158895195,54012070.973346159,35770783.791413754,23822302.625693835,20539564.886326857,20188365.346210502,21742402.249643393,40261517.259627558,84389876.691280127,131145039.99146698,780681858.27608502,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},187358.79761443246,23442.249999999996,409596.94,620397.98761443247]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061844,1063412,1064284,1067602,1071689,1076450,1064691.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19643950,16170335,12648161,8550327,5152694,2930857,2323696,2256237,2543767,5982484,11361114,18365218,107928840,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1438720.3015346022},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1438720.3015346022}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28214.840786394325},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28214.840786394325]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1166.5},{"$f":"+$T$166","v":55353696},{"$f":"+$T$159","v":27638354.133007061},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},27638354.133007061]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1174.5,91581082,31729761.275328059,0,0,31729761.275328059]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202632653,368146261.9958415,{"$f":"+AB34+AB24+AB16+AB20","v":114102488.64},347460376.35000002,829709126.98584151]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,382698.44518725527,358632.66417095147,318776.82387696765,177754.01460410157,164890.55609721909,167827.58960715737,136356.55759523247,128307.20975254949,135222.33411354397,144079.52215829195,250414.74572722643,281145.69358711049,2646106.1564776073,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,2395432.3600000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.81,862146.34999999986,858964.34000000008,728079.55,709973.06,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,8545799.2400000002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1911516.9251872553,1757854.9341709516,1505518.3138769674,1192617.4146041018,1025114.0260972192,1006658.2996071575,697621.29759523249,635836.86975254957,687603.94411354396,789639.88215829199,1073484.9057272265,1303870.9435871104,13587337.756477606,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,426,426,426,426,426,426,442.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,151829,137293,149426,174632,191109,237467,2731317]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,151831.70738743551,172194.88363940865,162418.04479073422,159187.92045476421,174458.32764899335,180910.72308899363,170292.95266146018,192848.8302931962,172674.2888372188,179354.60532938925,173562.37995242991,157608.21625227752,2047342.8803363019]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,227361.81000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,815067.00000000012,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207092703,379865941.21054709,114106064.14,364535249.53000003,858507254.88054717]
["FIRM",null,"Total Revenue","sales",null,null,null,229138.61738743552,259869.94363940868,245115.10479073421,240240.33045476422,263285.84764899337,273023.55308899365,256999.62266146019,291040.10029319621,260593.4388372188,270675.11532938923,261933.70995242993,237856.30625227751,3089771.6903363019,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1092591.0833333333,111481695,343084560.41608506,111456252.22,353703518.86000001,808244331.49608517]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1671,95741919,38096962.182076454,2673254.1700000018,11241327.610000014,52011543.962076306]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1093059.5833333333,114650190,347965922.21289903,114079046.39,363860703.49000001,825905672.09289908]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,242700.86761443247,50459.999999999985,1084142.98,1377303.8476144325]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1179.5,92292855,31844676.92764806,0,0,31844676.92764806]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202632653,368146261.9958415,114102488.64,347460376.35000002,829709126.98584151]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207223614,381181522.59816152,114129506.39,364944846.47000003,860255875.45816147]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19625.91663131829,16647.055145164119,17522.708514564907,15941.230749171697,14090.165693007202,14265.906189031479,11693.157110290371,12538.939372485245,13718.484805944116,14315.203214746507,16462.750955818141,20537.279232890363,187358.79761443246]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,409596.94]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,76157.756631318291,56788.305145164115,62440.548514564907,52258.550749171693,41525.805693007205,42161.346189031479,32857.037110290374,35915.799372485242,40181.604805944116,42339.643214746509,55605.020955818138,82166.569232890353,620397.98761443247]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,112074.99757280448,109417.09071889514,103517.25547934722,98843.809441959398,92479.85935873189,121443.86697974196,187415.72085170785,196378.82150542937,102480.25946884457,97759.99115178769,105470.45722170072,111438.17178365201,1438720.3015346022]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,112074.99757280448,109417.09071889514,103517.25547934722,98843.809441959398,92479.85935873189,121443.86697974196,187415.72085170785,196378.82150542937,102480.25946884457,97759.99115178769,105470.45722170072,111438.17178365201,1438720.3015346022]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3749.887999131643,3866.4891880599962,3282.6463516413332,1866.2103689335554,1446.4561080866458,1147.6409891789272,1139.8486737594194,1132.0797077525474,1170.9478871995436,1768.6114744276163,3111.6290512522392,4532.3929869708545,28214.840786394325]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3749.887999131643,3866.4891880599962,3282.6463516413332,1866.2103689335554,1446.4561080866458,1147.6409891789272,1139.8486737594194,1132.0797077525474,1170.9478871995436,1768.6114744276163,3111.6290512522392,4532.3929869708545,28214.840786394325]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2469862.818486169,2344437.384266845,2305746.6010796288,2194066.6611582586,2133808.4975671689,2093171.733427078,2234317.522186215,2249732.6039179415,2218777.5079608704,2346480.247044317,2463756.7633689404,2584195.7925436278,27638354.133007061]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2469862.818486169,2344437.384266845,2305746.6010796288,2194066.6611582586,2133808.4975671689,2093171.733427078,2234317.522186215,2249732.6039179415,2218777.5079608704,2346480.247044317,2463756.7633689404,2584195.7925436278,27638354.133007061]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1238,1238,1238,1238,1238,1238,1166.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3942739,4032941,3856935,4534700,5161999,5836351,55353696]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,57613572.793252207,49478943.229321919,41185210.368988089,25270528.51012335,19522751.273886956,15785306.325975018,14909502.875405524,14847401.080759857,15201634.032717014,21148592.660000518,38333440.557557501,54849378.287853502,368146261.99584144]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24197045.550000001,19961704.859999999,15642761.369999999,5031017.42,3079063.4400000004,1814804.03,1425833.47,1381895.6500000001,1549991.9300000002,3517876.25,13987558.07,22512936.600000001,114102488.64]
[null,null,"Commodity Revenue",null,null,null,null,62686959.969999999,51717098.050000004,40543111.890000001,27709124.019999996,16945335.57,9978504.7100000009,7833285.5899999999,7587810.8900000006,8520289.9900000002,19362417.84,36250946.550000004,58325491.279999994,347460376.35000002]
[null,null,"Total Utah Revenue",null,null,null,null,144497578.31325221,121157746.13932192,97371083.628988087,58010669.950123347,39547150.283886954,27578615.065975018,24168621.935405523,23817107.62075986,25271915.952717014,44028886.750000522,88571945.177557498,135687806.1678535,829709126.98584151]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23333729,19086305,15156302,11355455,7836926,6006014,6191861,6089487,5479227,8593100,14097835,21825242,145051483]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4424985,4547771,3967809,4630381,5285716,5982421,57581170]
[null,null,"Total Utah Dth",null,null,null,null,29343542,24328447,20193468,15779745,11931028,9940588,10616846,10637258,9447036,13223481,19383551,27807663,202632653,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,59373473.203252204,51122288.279321916,42572043.968988091,26392680.620123349,20400424.193886958,16414752.025975017,15522384.785405524,15363146.240759857,15855483.402717013,22035752.290000517,39550050.537557498,56464127.397853501,381066606.94584143]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24200429.050000001,19964936.530000001,15645584.689999999,5033140.62,3080867.47,1816425.3800000001,1427736.25,1383145.82,1551259.2500000002,3519473.39,13990438.24,22516069.700000003,114129506.38999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65499222.539999999,54264852.660000004,42671602.119999997,29251293.119999997,17979699.859999999,10562473.050000001,8209604.9000000004,7939128.5100000007,8998063.0099999998,20436558.609999999,38118376.850000001,61013971.239999995,364944846.47000003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,149085767.2347922,125362682.2608619,100899417.95052809,60688067.32166335,41471382.975426957,28800784.45751502,25167132.806945525,24692051.212299857,26413777.722717009,46001129.500000522,91669063.47755751,140004618.53785351,860255875.45816135,{"$f":"+T367","v":860255875.45816135}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,23957671,19651562,15628539,11697608,8066415,6135576,6275353,6167432,5585228,8831414,14512152,22421721,148930671]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4452549,4561691,4017559,4679395,5347221,6038174,58292943]
[null,null,"SystemTotal Dth",null,null,null,null,30064094,24959132,20730942,16225511,12261469,10092577,10727902,10729123,9602787,13510809,19859373,28459895,207223614]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1064691.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":442.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1065134.8333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1166.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1173.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092591.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1670}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093059.5833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1178.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"AVG Proj Rev 2020 ","index":38,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1064691.3333333333},{"$f":"+$T$22","v":110522524},{"$f":"+$T$15","v":336229888.66049087},{"$f":"+$T$17","v":114106617.90999998},{"$f":"+$T$19","v":345805083.54000002},{"$f":"SUM(AA13:AC13)","v":796141590.1104908}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":442.5},{"$f":"+$T$49","v":2731317},{"$f":"+$T$42","v":2635958.7701846408},{"$f":"+$T$44","v":2395432.3600000003},{"$f":"+$T$46","v":8545799.2400000002},{"$f":"SUM(AA14:AC14)","v":13577190.370184641}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54513078.980245054,47414331.749732465,39206211.044310123,22467708.376138754,16832010.939805664,13197185.825736756,12170963.195527336,11833366.892753787,12422509.080910627,18560289.249130949,35850479.377346866,51761753.94885245,336229888.66049087,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2032611.2197407591},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3075040.0297407592}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1065134.8333333333,{"$f":"SUM(Z13:Z15)","v":113514344},{"$f":"SUM(AA13:AA15)","v":340898458.65041625},116729412.07999998,355165949.78000003,812793820.51041627]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23981903.25,20234978.960000001,15948481.459999999,4894739,2973762.56,1741394.36,1399421.3499999999,1281249.3,1478252.5,3550383.4299999997,14176347.74,22445704,114106617.90999998]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62039106.509999998,52346137.920000002,41257340.140000001,26968773.25,16384679.18,9594642.3000000007,7710457.5099999998,7059359.4500000002,8144797.1699999999,19561714.300000001,36672983.700000003,58065092.109999999,345805083.54000002,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":185309.43761883184},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":618348.62761883182}]
["FIRM",null,"Total Revenue","sales",null,null,null,140534088.74024504,119995448.62973247,96412032.644310117,54331220.626138754,36190452.679805666,24533222.485736758,21280842.055527337,20173975.642753787,22045558.750910625,41672386.979130954,86699810.817346871,132272550.05885245,796141590.1104908,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},185309.43761883184,23442.249999999996,409596.94,618348.62761883182]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061844,1063412,1064284,1067602,1071689,1076450,1064691.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19828276,16730313,13186230,8619471,5236696,3066537,2464334,2256237,2603153,6252106,11721027,18558144,110522524,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1430716.749752156},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1430716.749752156}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28118.800343056344},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28118.800343056344]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1166.5},{"$f":"+$T$166","v":55353696},{"$f":"+$T$159","v":27600243.727711178},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},27600243.727711178]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1174.5,91581082,31683551.27780639,0,0,31683551.27780639]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,205226337,372767319.36584151,{"$f":"+AB34+AB24+AB16+AB20","v":116752854.32999998},355575546.72000003,845095720.41584146]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,381151.90690210467,357189.1203923428,317503.85147050867,177084.58509446698,164276.17993717513,167220.97128838327,135874.55421163584,127858.52921394064,134745.02460387323,143565.5850101884,249460.45972959319,280028.00233042799,2635958.7701846408,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,2395432.3600000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.81,862146.34999999986,858964.34000000008,728079.55,709973.06,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,8545799.2400000002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1909970.3869021046,1756411.3903923428,1504245.3414705086,1191947.9850944672,1024499.6499371752,1006051.6812883833,697139.29421163583,635388.18921394064,687126.63460387336,789125.94501018838,1072530.6197295932,1302753.252330428,13577190.370184641,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,426,426,426,426,426,426,442.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,151829,137293,149426,174632,191109,237467,2731317]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150739.20201495916,170955.85486169221,161249.36545197471,158042.48334918398,173203.01237758537,179608.97950673325,169067.60934379138,191461.18610809944,171431.81054689217,178064.05876392568,172313.51138900599,156474.1460269157,2032611.2197407591]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,227361.81000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,815067.00000000012,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,209686387,384489047.94054264,116756429.82999998,372650419.90000004,873895897.67054272]
["FIRM",null,"Total Revenue","sales",null,null,null,228046.11201495916,258630.91486169223,243946.4254519747,239094.89334918399,262030.53237758536,271721.8095067332,255774.27934379136,289652.45610809943,259350.96054689219,269384.56876392569,260684.841389006,236722.23602691572,3075040.0297407587,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1092591.0833333333,114075379,347778756.19049084,114106617.90999998,361818689.23000002,823704063.33049083]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1671,95741919,38023823.777670681,2673254.1700000018,11241327.610000014,51938405.557670593]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1093059.5833333333,117243874,352635238.94041628,116729412.07999998,371975873.86000001,841340524.88041627]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240651.50761883185,50459.999999999985,1084142.98,1375254.4876188319]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1179.5,92292855,31798466.930126391,0,0,31798466.930126391]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},205226337,372767319.36584151,116752854.32999998,355575546.72000003,845095720.41584146]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,209817298,385802579.96816152,116779872.07999998,373060016.84000003,875642468.88816142]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":2.7343048714101315E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19398.070833587848,16461.572670153084,17324.773206835584,15765.786420113771,13941.045724213291,14114.287160522827,11578.125768784768,12411.879856815453,13574.650718626208,14162.882940862339,16279.889629856149,20296.472688460482,185309.43761883184]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,409596.94]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75929.910833587841,56602.82267015308,62242.61320683558,52083.106420113763,41376.68572421329,42009.727160522831,32742.005768784766,35788.739856815453,40037.770718626212,42187.322940862337,55422.159629856149,81925.762688460469,618348.62761883182]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111453.35611953729,108810.85850414852,102945.22755546878,98298.875851354882,91971.820494440282,120767.90946236065,186357.32645696998,195268.46399022386,101914.2435366935,97221.340831500056,104887.10516283989,110820.22178661857,1430716.749752156]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,111453.35611953729,108810.85850414852,102945.22755546878,98298.875851354882,91971.820494440282,120767.90946236065,186357.32645696998,195268.46399022386,101914.2435366935,97221.340831500056,104887.10516283989,110820.22178661857,1430716.749752156]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3734.690531126872,3850.6918898475624,3269.8521157960017,1860.7018210972763,1443.1066137412004,1145.8283676664364,1138.0762830573171,1130.3472684802055,1169.0154113977715,1763.6049735793067,3099.7145850035222,4513.1704822628699,28118.800343056344]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3734.690531126872,3850.6918898475624,3269.8521157960017,1860.7018210972763,1443.1066137412004,1145.8283676664364,1138.0762830573171,1130.3472684802055,1169.0154113977715,1763.6049735793067,3099.7145850035222,4513.1704822628699,28118.800343056344]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2466344.3726174533,2341136.8963566851,2302513.3525432781,2191027.4919182137,2130874.0471708998,2090307.8981607426,2231314.3016896769,2246702.5955686783,2215801.2923958055,2343282.1085508284,2460354.8200601153,2580584.5506788031,27600243.727711178]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2466344.3726174533,2341136.8963566851,2302513.3525432781,2191027.4919182137,2130874.0471708998,2090307.8981607426,2231314.3016896769,2246702.5955686783,2215801.2923958055,2343282.1085508284,2460354.8200601153,2580584.5506788031,27600243.727711178]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1238,1238,1238,1238,1238,1238,1166.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3942739,4032941,3856935,4534700,5161999,5836351,55353696]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,57864606.579263821,50631442.744407333,42329723.466653988,25328494.300593186,19626426.152123719,15989057.699683165,15124999.189281251,14826905.894760028,15279851.118123915,21557054.830201834,39075580.877903283,55133176.512845941,372767319.36584151]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24419984.149999999,20638987.050000001,16293545.059999999,5070282.2300000004,3126765.66,1891852.6300000001,1505697.5699999998,1381895.6500000001,1583715.46,3670986.4899999998,14422865.65,22746276.73,116752854.32999998]
[null,null,"Commodity Revenue",null,null,null,null,63263682.839999996,53469168.410000004,42226632.93,27925463.149999999,17208162.710000001,10403023.010000002,8273316.5800000001,7587810.8900000006,8706098.0899999999,20206016.550000001,37377049.550000004,58929122.009999998,355575546.72000003]
[null,null,"Total Utah Revenue",null,null,null,null,145548273.56926382,124739598.20440733,100849901.45665398,58324239.680593185,39961354.522123724,28283933.339683168,24904013.339281254,23796612.434760027,25569664.668123916,45434057.870201834,90875496.077903286,136808575.25284594,845095720.41584158]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23518055,19646283,15694371,11424599,7920928,6141694,6332499,6089487,5538613,8862722,14457748,22018168,147645167]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4424985,4547771,3967809,4630381,5285716,5982421,57581170]
[null,null,"Total Utah Dth",null,null,null,null,29527868,24888425,20731537,15848889,12015030,10076268,10757484,10637258,9506422,13493103,19743464,28000589,205226337,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,59624506.989263818,52274787.79440733,43716557.066653989,26450646.410593186,20504099.072123721,16618503.399683164,15737881.099281251,15342651.054760028,15933700.488123914,22444214.460201833,40292190.857903279,56747925.62284594,385687664.3158415]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24423367.649999999,20642218.720000003,16296368.379999999,5072405.4300000006,3128569.69,1893473.9800000002,1507600.3499999999,1383145.82,1584982.78,3672583.63,14425745.82,22749409.830000002,116779872.08]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,66075945.409999996,56016923.020000003,44355123.159999996,29467632.25,18242527,10986991.350000001,8649635.8900000006,7939128.5100000007,9183871.1099999994,21280157.32,39244479.850000001,61617601.969999999,373060016.84000003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,150136462.49080381,128944534.32594734,104378235.77819398,61001637.052133188,41885587.213663727,29506102.731223166,25902524.210821252,24671556.026300028,26711526.438123912,47406300.620201834,93972614.377903283,141125387.62284595,875642468.88816142,{"$f":"+T367","v":875642468.88816142}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24141997,20211540,16166608,11766752,8150417,6271256,6415991,6167432,5644614,9101036,14872065,22614647,151524355]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4452549,4561691,4017559,4679395,5347221,6038174,58292943]
[null,null,"SystemTotal Dth",null,null,null,null,30248420,25519110,21269011,16294655,12345471,10228257,10868540,10729123,9662173,13780431,20219286,28652821,209817298]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1064691.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":442.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1065134.8333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1166.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1173.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092591.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1670}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093059.5833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1178.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"AVG Proj Rev 2020 with CET","index":39,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1064691.3333333333},{"$f":"+$T$22","v":110522524},{"$f":"+$T$15","v":341239684.86049086},{"$f":"+$T$17","v":114106617.90999998},{"$f":"+$T$19","v":345805083.54000002},{"$f":"SUM(AA13:AC13)","v":801151386.31049085}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":442.5},{"$f":"+$T$49","v":2731317},{"$f":"+$T$42","v":2635958.7701846408},{"$f":"+$T$44","v":2395432.3600000003},{"$f":"+$T$46","v":8545799.2400000002},{"$f":"SUM(AA14:AC14)","v":13577190.370184641}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56939990.530245051,47426859.139732465,38088825.374310121,23488204.856138755,15434345.829805665,12927062.225736756,12229236.085527336,12179917.242753789,14099567.590910628,19405804.70913095,36820748.237346865,52199123.038852453,341239684.86049086,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2032611.2197407591},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3075040.0297407592}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1065134.8333333333,{"$f":"SUM(Z13:Z15)","v":113514344},{"$f":"SUM(AA13:AA15)","v":345908254.85041624},116729412.07999998,355165949.78000003,817803616.71041632]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23981903.25,20234978.960000001,15948481.459999999,4894739,2973762.56,1741394.36,1399421.3499999999,1281249.3,1478252.5,3550383.4299999997,14176347.74,22445704,114106617.90999998]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62039106.509999998,52346137.920000002,41257340.140000001,26968773.25,16384679.18,9594642.3000000007,7710457.5099999998,7059359.4500000002,8144797.1699999999,19561714.300000001,36672983.700000003,58065092.109999999,345805083.54000002,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":185309.43761883184},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":618348.62761883182}]
["FIRM",null,"Total Revenue","sales",null,null,null,142961000.29024506,120007976.01973246,95294646.97431013,55351717.106138751,34792787.569805667,24263098.885736756,21339114.945527337,20520525.992753789,23722617.26091063,42517902.439130947,87670079.67734687,132709919.14885245,801151386.31049085,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},185309.43761883184,23442.249999999996,409596.94,618348.62761883182]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061844,1063412,1064284,1067602,1071689,1076450,1064691.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19828276,16730313,13186230,8619471,5236696,3066537,2464334,2256237,2603153,6252106,11721027,18558144,110522524,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1430716.749752156},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1430716.749752156}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28118.800343056344},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28118.800343056344]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1166.5},{"$f":"+$T$166","v":55353696},{"$f":"+$T$159","v":27600243.727711178},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},27600243.727711178]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1174.5,91581082,31683551.27780639,0,0,31683551.27780639]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,205226337,377777115.5658415,{"$f":"+AB34+AB24+AB16+AB20","v":116752854.32999998},355575546.72000003,850105516.61584151]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,381151.90690210467,357189.1203923428,317503.85147050867,177084.58509446698,164276.17993717513,167220.97128838327,135874.55421163584,127858.52921394064,134745.02460387323,143565.5850101884,249460.45972959319,280028.00233042799,2635958.7701846408,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,2395432.3600000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.81,862146.34999999986,858964.34000000008,728079.55,709973.06,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,8545799.2400000002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1909970.3869021046,1756411.3903923428,1504245.3414705086,1191947.9850944672,1024499.6499371752,1006051.6812883833,697139.29421163583,635388.18921394064,687126.63460387336,789125.94501018838,1072530.6197295932,1302753.252330428,13577190.370184641,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,426,426,426,426,426,426,442.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,151829,137293,149426,174632,191109,237467,2731317]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150739.20201495916,170955.85486169221,161249.36545197471,158042.48334918398,173203.01237758537,179608.97950673325,169067.60934379138,191461.18610809944,171431.81054689217,178064.05876392568,172313.51138900599,156474.1460269157,2032611.2197407591]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,227361.81000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,815067.00000000012,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,209686387,389498844.14054263,116756429.82999998,372650419.90000004,878905693.87054276]
["FIRM",null,"Total Revenue","sales",null,null,null,228046.11201495916,258630.91486169223,243946.4254519747,239094.89334918399,262030.53237758536,271721.8095067332,255774.27934379136,289652.45610809943,259350.96054689219,269384.56876392569,260684.841389006,236722.23602691572,3075040.0297407587,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1092591.0833333333,114075379,352788552.39049083,114106617.90999998,361818689.23000002,828713859.53049088]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1671,95741919,38023823.777670681,2673254.1700000018,11241327.610000014,51938405.557670593]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1093059.5833333333,117243874,357645035.14041626,116729412.07999998,371975873.86000001,846350321.08041632]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240651.50761883185,50459.999999999985,1084142.98,1375254.4876188319]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1179.5,92292855,31798466.930126391,0,0,31798466.930126391]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},205226337,377777115.5658415,116752854.32999998,355575546.72000003,850105516.61584151]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,{"$f":"+AD61","v":30546748.472319998}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,209817298,390812376.16816151,116779872.07999998,373060016.84000003,880652265.08816147]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19398.070833587848,16461.572670153084,17324.773206835584,15765.786420113771,13941.045724213291,14114.287160522827,11578.125768784768,12411.879856815453,13574.650718626208,14162.882940862339,16279.889629856149,20296.472688460482,185309.43761883184]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,409596.94]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75929.910833587841,56602.82267015308,62242.61320683558,52083.106420113763,41376.68572421329,42009.727160522831,32742.005768784766,35788.739856815453,40037.770718626212,42187.322940862337,55422.159629856149,81925.762688460469,618348.62761883182]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111453.35611953729,108810.85850414852,102945.22755546878,98298.875851354882,91971.820494440282,120767.90946236065,186357.32645696998,195268.46399022386,101914.2435366935,97221.340831500056,104887.10516283989,110820.22178661857,1430716.749752156]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,111453.35611953729,108810.85850414852,102945.22755546878,98298.875851354882,91971.820494440282,120767.90946236065,186357.32645696998,195268.46399022386,101914.2435366935,97221.340831500056,104887.10516283989,110820.22178661857,1430716.749752156]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3734.690531126872,3850.6918898475624,3269.8521157960017,1860.7018210972763,1443.1066137412004,1145.8283676664364,1138.0762830573171,1130.3472684802055,1169.0154113977715,1763.6049735793067,3099.7145850035222,4513.1704822628699,28118.800343056344]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3734.690531126872,3850.6918898475624,3269.8521157960017,1860.7018210972763,1443.1066137412004,1145.8283676664364,1138.0762830573171,1130.3472684802055,1169.0154113977715,1763.6049735793067,3099.7145850035222,4513.1704822628699,28118.800343056344]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2466344.3726174533,2341136.8963566851,2302513.3525432781,2191027.4919182137,2130874.0471708998,2090307.8981607426,2231314.3016896769,2246702.5955686783,2215801.2923958055,2343282.1085508284,2460354.8200601153,2580584.5506788031,27600243.727711178]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2466344.3726174533,2341136.8963566851,2302513.3525432781,2191027.4919182137,2130874.0471708998,2090307.8981607426,2231314.3016896769,2246702.5955686783,2215801.2923958055,2343282.1085508284,2460354.8200601153,2580584.5506788031,27600243.727711178]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1238,1238,1238,1238,1238,1238,1166.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3942739,4032941,3856935,4534700,5161999,5836351,55353696]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,60291518.129263818,50643970.134407334,41212337.796653986,26348990.780593187,18228761.04212372,15718934.099683166,15183272.079281252,15173456.244760029,16956909.628123917,22402570.290201835,40045849.737903282,55570545.602845944,377777115.5658415]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24419984.149999999,20638987.050000001,16293545.059999999,5070282.2300000004,3126765.66,1891852.6300000001,1505697.5699999998,1381895.6500000001,1583715.46,3670986.4899999998,14422865.65,22746276.73,116752854.32999998]
[null,null,"Commodity Revenue",null,null,null,null,63263682.839999996,53469168.410000004,42226632.93,27925463.149999999,17208162.710000001,10403023.010000002,8273316.5800000001,7587810.8900000006,8706098.0899999999,20206016.550000001,37377049.550000004,58929122.009999998,355575546.72000003]
[null,null,"Total Utah Revenue",null,null,null,null,147975185.11926383,124752125.59440735,99732515.786653996,59344736.160593182,38563689.412123725,28013809.739683166,24962286.229281254,24143162.784760028,27246723.178123917,46279573.330201834,91845764.937903285,137245944.34284595,850105516.61584151]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23518055,19646283,15694371,11424599,7920928,6141694,6332499,6089487,5538613,8862722,14457748,22018168,147645167]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4424985,4547771,3967809,4630381,5285716,5982421,57581170]
[null,null,"Total Utah Dth",null,null,null,null,29527868,24888425,20731537,15848889,12015030,10076268,10757484,10637258,9506422,13493103,19743464,28000589,205226337,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,62051418.539263815,52287315.184407331,42599171.396653987,27471142.890593186,19106433.962123722,16348379.799683165,15796153.989281252,15689201.404760029,17610758.998123918,23289729.920201834,41262459.717903279,57185294.712845944,390697460.51584142]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24423367.649999999,20642218.720000003,16296368.379999999,5072405.4300000006,3128569.69,1893473.9800000002,1507600.3499999999,1383145.82,1584982.78,3672583.63,14425745.82,22749409.830000002,116779872.08]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,66075945.409999996,56016923.020000003,44355123.159999996,29467632.25,18242527,10986991.350000001,8649635.8900000006,7939128.5100000007,9183871.1099999994,21280157.32,39244479.850000001,61617601.969999999,373060016.84000003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,152563374.04080382,128957061.71594733,103260850.10819399,62022133.532133184,40487922.103663728,29235979.131223168,25960797.100821253,25018106.376300029,28388584.948123917,48251816.080201834,94942883.237903282,141562756.71284595,880652265.08816135,{"$f":"+T367","v":880652265.08816135}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24141997,20211540,16166608,11766752,8150417,6271256,6415991,6167432,5644614,9101036,14872065,22614647,151524355]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4452549,4561691,4017559,4679395,5347221,6038174,58292943]
[null,null,"SystemTotal Dth",null,null,null,null,30248420,25519110,21269011,16294655,12345471,10228257,10868540,10729123,9662173,13780431,20219286,28652821,209817298]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1064691.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":442.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1065134.8333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1166.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1173.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092591.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1670}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093059.5833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1178.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"Other Rev","index":40,"n_rows":148,"n_cols":15,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2013","QGC Other Rev December 2014","QGC Other Rev December 2018","QGC Other Rev December 2017",null,"QGC Other Rev December 2018",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,2462966.5288677001,4140588.9521912001,1556823.6767077001,3604884.8362844,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O14,FALSE)","v":1556823.6767077001},{"$f":"+M15-J15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,436800.83113230008,162107.86780879993,48972.123292300006,132724.44371560001,null,48972.123292300006,0,11]
[376,null,null,"Total",null,null,null,2899767.3599999994,4302696.8199999994,1605795.8,3737609.2799999993,null,1605795.8,0,12]
[377,null,null,null,null,null,null,null,null,null,null,null,0,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2164623.71,2213876.14,2153062.4312239997,1983707.2200000002,null,2153062.4312239997,0,15]
[380,null,null,"Wyoming",null,"G",null,93354.770000000019,98242.580000000016,79271.27877600005,93422.829999999987,null,79271.27877600005,0,16]
[381,null,null,"Total",null,null,null,2257978.4799999995,2312118.7200000002,2232333.7100000004,2077130.0499999998,null,2232333.7100000004,0,17]
[382,null,null,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,29253.269999999993,14439.49,2672736.9978999998,0,null,2672736.9978999998,0,20]
[385,null,null,"Wyoming",null,"G",null,0,0,95947.002099999983,0,null,95947.002099999983,0,21]
[386,null,null,"Total",null,null,null,29253.269999999993,14439.49,2768684,0,null,2768684,0,22]
[387,null,null,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,14227.17,8388.49,0,5962.2000000000007,null,0,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,14227.17,8388.49,0,5962.2000000000007,null,0,0,27]
[392,null,null,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,27718,4287.7199999999993,0,16712.919999999998,null,0,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,27718,4287.7199999999993,0,16712.919999999998,null,0,0,32]
[397,null,null,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2303090,2278260,0,2405688,null,0,0,35]
[400,null,null,"Wyoming",null,"G",null,12050,11800,0,10630,null,0,0,36]
[401,null,null,"Total",null,null,null,2315140,2290060,0,2416318,null,0,0,37]
[402,null,null,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O46,FALSE)","v":0},{"$f":"+M47-J47","v":0},42]
[407,null,null,null,null,null,null,null,null,null,null,null,0,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,0,0,44]
[409,null,null,"Utah",null,"G",null,151720,150500,0,188440,null,0,0,45]
[410,null,null,"Wyoming",null,"G",null,4300,3860,0,4940,null,0,0,46]
[411,null,null,"Total",null,null,null,156020,154360,0,193380,null,0,0,47]
[412,null,null,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,0,0,null,0,0,57]
[422,null,null,null,null,null,null,null,null,null,null,null,0,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,0,0,null,0,0,{"$f":"+O66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O78,FALSE)","v":0},{"$f":"+M79-J79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,0,0,null,0,0,77]
[442,null,null,null,null,null,null,null,null,null,null,null,0,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,0,0,null,0,0,82]
[447,null,null,null,null,null,null,null,null,null,null,null,0,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,0,0,84]
[449,null,null,"Utah",null,"G",null,21170.019999999997,15017.900000000001,314543.76873900002,1253.6699999999998,null,314543.76873900002,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,9934.1712609999959,0,null,9934.1712609999959,0,86]
[451,null,null,"Total",null,null,null,21170.019999999997,15017.900000000001,324477.94000000006,1253.6699999999998,null,324477.94000000006,0,87]
[452,null,null,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,4167207.9569196999,7155165.6432927996,8392640.9690411016,4180020.3801027006,null,8392640.9690411016,0,90]
[455,null,null,"Wyoming",null,"PT",null,630964.08308030001,272029.46670719993,278020.96095889987,156554.91989729999,null,278020.96095889987,0,91]
[456,null,null,"Total",null,null,null,4798172.040000001,7427195.1100000003,8670661.9299999997,4336575.3,null,8670661.9299999997,0,92]
[457,null,null,null,null,null,null,null,null,null,null,null,0,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,0,0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,879411.22842960001,2349445.5330180004,2187564.8996969997,1198157.1424036,null,2187564.8996969997,0,100]
[465,null,null,"Wyoming",null,"PT",null,145005.81157039999,90088.536981999961,95022.23030300044,44017.647596399984,null,95022.23030300044,0,101]
[466,null,null,"Total",null,null,null,1024417.0399999999,2439534.0700000003,2282587.1300000004,1242174.79,null,2282587.1300000004,0,102]
[467,null,null,null,null,null,null,null,null,null,null,null,0,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,0,0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O110,FALSE)","v":0},{"$f":"+M111-J111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-121918.8022533,-257961.78656670006,1435134.9307231987,-231837.68019069999,null,1435134.9307231987,0,110]
[475,null,null,"Wyoming",null,"G",null,-69575.307746700011,-9525.7134332999958,49411.49927679979,-8007.0298092999947,null,49411.49927679979,0,111]
[476,null,null,"Total",null,null,null,-191494.11000000002,-267487.5,1484546.4299999997,-239844.71000000005,null,1484546.4299999997,0,112]
[477,null,null,null,null,null,null,null,null,null,null,null,0,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,16912728.0885024,18053664.189330399,7769611.9300274998,11286330.067838302,null,7769611.9300274998,0,115]
[480,null,null,"Wyoming",null,"PT",null,2113698.3214975996,706873.97066960041,264731.61997250002,414670.19216169999,null,264731.61997250002,0,116]
[481,null,null,"Total",null,null,null,19026426.41,18760538.16,8034343.5499999998,11701000.260000002,null,8034343.5499999998,0,117]
[482,null,null,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,577132.34085000004,-108022.77716999999,307641.81419999996,0,null,307641.81419999996,0,120]
[485,null,null,"Wyoming",null,"PT",null,18815.659150000007,-4698.2228300000061,10482.185800000036,0,null,10482.185800000036,0,121]
[486,null,null,"Total",null,null,null,595948,-112721,318124,0,null,318124,0,122]
[487,null,null,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,{"$f":"+O130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,null,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,0,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":24877527.3413161},{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":31332879.7540957},{"$f":"J15+J95+J100+J105+J110+J115+J120+J125","v":21649418.2203965},{"$f":"K15+K95+K100+K105+K110+K115+K120+K125","v":20037554.746438302},null,21649418.2203965,{"$f":"+M136-J136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":4711802.17},{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":4684769.74},{"$f":"+J130+J90+J85+J80+J75+J70+J65+J60+J55+J50+J45+J40+J35+J30+J25+J20","v":5140343.1978629995},{"$f":"+K130+K90+K85+K80+K75+K70+K65+K60+K55+K50+K45+K40+K35+K30+K25+K20","v":4601764.01},null,5140343.1978629995,{"$f":"+M137-J137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"H15+H20+H25+H30+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":29589329.511316098},{"$f":"I15+I20+I25+I30+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I125+I130","v":36017649.494095698},{"$f":"J15+J20+J25+J30+J35+J40+J45+J50+J55+J60+J65+J70+J75+J80+J85+J90+J95+J100+J105+J110+J115+J120+J125+J130","v":26789761.418259498},{"$f":"K15+K20+K25+K30+K35+K40+K45+K50+K55+K60+K65+K70+K75+K80+K85+K90+K95+K100+K105+K110+K115+K120+K125+K130","v":24639318.756438304},null,26789761.418259498,{"$f":"+M138-J138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,0,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":3345284.7064306},{"$f":"+I126+I121+I106+I96+I16","v":1226401.6193376004},{"$f":"+J126+J121+J106+J96+J16","v":697229.12032670039},{"$f":"+K126+K121+K106+K96+K16","v":747967.20337100001},null,697229.12032670039,{"$f":"+M140-J140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":40129.462253300007},{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":104376.86656670002},{"$f":"+J131+J116+J111+J101+J91+J86+J81+J66+J61+J56+J51+J46+J41+J36+J31+J26+J21","v":234563.9514137998},{"$f":"+K131+K116+K111+K101+K91+K86+K81+K66+K61+K56+K51+K46+K41+K36+K31+K26+K21","v":100985.80019069999},null,234563.9514137998,{"$f":"+M141-J141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"H16+H21+H26+H31+H36+H41+H46+H51+H56+H61+H66+H71+H76+H81+H86+H91+H96+H101+H106+H111+H116+H121+H126+H131","v":3385414.1686839},{"$f":"I16+I21+I26+I31+I36+I41+I46+I51+I56+I61+I66+I71+I76+I81+I86+I91+I96+I101+I106+I111+I116+I121+I126+I131","v":1330778.4859043001},{"$f":"J16+J21+J26+J31+J36+J41+J46+J51+J56+J61+J66+J71+J76+J81+J86+J91+J96+J101+J106+J111+J116+J121+J126+J131","v":931793.07174050016},{"$f":"K16+K21+K26+K31+K36+K41+K46+K51+K56+K61+K66+K71+K76+K81+K86+K91+K96+K101+K106+K111+K116+K121+K126+K131","v":848953.0035617},null,931793.07174050016,{"$f":"+M142-J142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,0,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":32974743.68},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":37348427.980000004},{"$f":"J17+J22+J27+J32+J37+J42+J47+J52+J57+J62+J67+J72+J77+J82+J87+J92+J97+J102+J107+J112+J117+J122+J127+J132","v":27721554.490000002},{"$f":"K17+K22+K27+K32+K37+K42+K47+K52+K57+K62+K67+K72+K77+K82+K87+K92+K97+K102+K107+K112+K117+K122+K127+K132","v":25488271.759999998},null,27721554.490000002,{"$f":"+M144-J144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":4751931.6322533004},{"$f":"+I137+I141","v":4789146.6065667002},{"$f":"+J137+J141","v":5374907.1492767995},{"$f":"+K137+K141","v":4702749.8101907},null,{"$f":"+M137+M141","v":5374907.1492767995},{"$f":"+N137+N141","v":0},141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"Utah Bad Debt","index":41,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,9,32,13]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 20"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 20"}]
[null,null,"Utah Bad Debt 2018","Utah Bad Debt 2019","Utah Bad Debt 2020",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2020"},1,null,null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2015-12-31",null,"2016-12-31","2017-12-31"]
[null,null,null,null,null,null,null,{"$f":"+H6+1","v":3},null,null,null,null,"3 Year Average",null,"3 Year Average","3 Year Average"]
[null,null,"Bad Debt ","Bad Debt ","Bad Debt ",null,null,4,null,null,null,null,"Bad Debt ",null,"Bad Debt ","Bad Debt "]
[null,null,"Ratio","Ratio","Ratio",null,null,5,null,null,null,null,"Ratio",null,"Ratio","Ratio"]
[null,null,"Adjustment","Adjustment","Adjustment",null,null,6,null,null,null,null,"Adjustment",null,"Adjustment","Adjustment"]
[null,null,null,null,null,null,null,7,null,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"$Q$44","v":255745.21381286287},{"$f":"R44","v":272361.39224709116},{"$f":"S44","v":325347.09335409512},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":325347.09335409512},8,null,null,null,"Utah",{"$f":"+Q44","v":255745.21381286287},null,{"$f":"R44","v":272361.39224709116},{"$f":"S44","v":325347.09335409512}]
[null,"Wyoming",{"$f":"$Q$45","v":-23705.437797300594},{"$f":"R45","v":-23740.77606586531},{"$f":"S45","v":-23740.77606586531},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-23740.77606586531},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-23705.437797300594},null,{"$f":"R45","v":-23740.77606586531},{"$f":"S45","v":-23740.77606586531}]
[null,"Total",{"$f":"SUM(C12:C13)","v":232039.77601556227},{"$f":"SUM(D12:D13)","v":248620.61618122587},301606.31728822982,null,{"$f":"SUM(G12:G13)","v":301606.31728822982},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":232039.77601556227},null,{"$f":"SUM(O12:O13)","v":248620.61618122587},{"$f":"SUM(P12:P13)","v":301606.31728822982}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":2.3800435710607474E-3},{"$f":"$R$31","v":2.3800435710607474E-3},2.3800435710607474E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":2.3800435710607474E-3},{"$f":"+H16+1","v":13},null,"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,null,14,null,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2016,2017,2018,"3 YR AVERAGE"]
[null,null,null,null,null,null,null,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,3798537.9899999993,3316135.7399999998,4096586.44,{"$f":"AVERAGE(O22:Q22)","v":3737086.7233333327}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-1689277.55,-1683522.24,-1532439.72,{"$f":"AVERAGE(O23:Q23)","v":-1635079.8366666667}]
[null,"Utah",{"$f":"-EXPENSES!$K$279","v":-212317.90000000002},{"$f":"-EXPENSES!$K$279","v":-212317.90000000002},{"$f":"-EXPENSES!$K$279","v":-212317.90000000002},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":-212317.90000000002},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":2109260.4399999995},{"$f":"SUM(P22:P23)","v":1632613.4999999998},{"$f":"SUM(Q22:Q23)","v":2564146.7199999997},{"$f":"AVERAGE(O24:Q24)","v":2102006.8866666663}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H25,FALSE)","v":0},21,4]
[null,"Total",{"$f":"SUM(C24:C25)","v":-212317.90000000002},{"$f":"SUM(D24:D25)","v":-212317.90000000002},-212317.90000000002,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":-212317.90000000002},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,914522580.5999999,890627731.93000007,844389694.5,{"$f":"AVERAGE(O26:Q26)","v":883180002.34333324}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,{"$f":"O24","v":2109260.4399999995},{"$f":"P24","v":1632613.4999999998},{"$f":"Q24","v":2564146.7199999997},{"$f":"AVERAGE(O27:Q27)","v":2102006.8866666663}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$284","v":-752545.07000000007},{"$f":"-EXPENSES!$K$284","v":-752545.07000000007},{"$f":"-EXPENSES!$K$284","v":-752545.07000000007},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":-752545.07000000007},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":2.3064060797888183E-3},{"$f":"P27/P26","v":1.8331042718174836E-3},{"$f":"Q27/Q26","v":3.0366864218047368E-3},{"$f":"R27/R26","v":2.3800435710607474E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H30,FALSE)","v":0},26,9,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-752545.07000000007},{"$f":"SUM(D29:D30)","v":-752545.07000000007},-752545.07000000007,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":-752545.07000000007},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":2.3800435710607474E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":-732823.19398443785},{"$f":"D31+D26+D14","v":-716242.35381877422},-663256.65271177026,null,{"$f":"G31+G26+G14","v":-663256.65271177026},29,12,null,null,null,null,null,null,null,2018,2019,2020]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":373167098.54056448},{"$f":"Revenue!I199+'ENERGY EFFICIENCY SERVICES ADJ'!T22","v":380148558.30721182},{"$f":"Revenue!N199+'ENERGY EFFICIENCY SERVICES ADJ'!Y22","v":402411050.36881262}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"Revenue!F322","v":12935192.690181902},{"$f":"Revenue!G322","v":12920344.949999999},{"$f":"Revenue!H322","v":12920344.949999999}]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":2.3800435710607474E-3},{"$f":"R31","v":2.3800435710607474E-3},{"$f":"R31","v":2.3800435710607474E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":888153.95381286286},{"$f":"R34*R36","v":904770.13224709115},{"$f":"S34*S36","v":957755.83335409511}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":30786.322202699408},{"$f":"R35*R36","v":30750.983934134692},{"$f":"S35*S36","v":30750.983934134692}]
[null,null,null,null,null,null,null,35,18]
[null,null,null,null,null,null,null,36,19,null,null,null,null,null,"Less Expensed UT DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT654","v":632408.74},{"$f":"'PROJECTED EXPENSES'!AU654","v":632408.74},{"$f":"'PROJECTED EXPENSES'!AV654","v":632408.74}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT655","v":54491.76},{"$f":"'PROJECTED EXPENSES'!AU655","v":54491.76},{"$f":"'PROJECTED EXPENSES'!AV655","v":54491.76}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(Q40:Q41)","v":686900.5},{"$f":"SUM(R40:R41)","v":686900.5},{"$f":"SUM(S40:S41)","v":686900.5}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":255745.21381286287},272361.39224709116,325347.09335409512]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,-23705.437797300594,-23740.77606586531,-23740.77606586531]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":232039.77601556227},{"$f":"SUM(R44:R45)","v":248620.61618122587},{"$f":"SUM(S44:S45)","v":301606.31728822982}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":42,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,27,9,29],[33,14,33,20],[5,13,5,19],[6,13,6,19],[9,17,9,19],[9,22,9,24]]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Dominion Energy"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,{"$f":"+'Control Panel'!B72","v":"AVG CAP STR DEC 20"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"L24","v":0.44999999999999996},{"$f":"L30","v":4.3400000000000001E-2},{"$f":"+E7*D7","v":1.9529999999999999E-2}]
[null,null,"Short Term Debt",{"$f":"L25","v":0},{"$f":"L31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"L26","v":0.55000000000000004},{"$f":"'Control Panel'!F19","v":0.105},{"$f":"+E9*D9","v":5.7750000000000003E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.7280000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Line "]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.44999999999999996},null,{"$f":"SUM(F7:F8)","v":1.9529999999999999E-2},null,null,null,null,null,null,"No."]
[]
[]
[]
[null,{"$f":"+B2","v":"Dominion Energy"}]
[null,{"$f":"+B3","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2020"}]
[]
[null,null,"BOOKED","BOOKED",null,"ORDERED CAP STR 13-057-05","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,null,"HOT"]
[null,"QGC Cost Of Capital Scenarios",null,null,null,null,null,"SAME AS AVG","SAME AS AVG"]
[null,null,"YE CAP STR DEC 18","AVG CAP STR DEC 18",null,"ORDERED CAP STR 13-057-05","AVG CAP STR DEC 19","YE CAP STR DEC 19","AVG CAP STR DEC 20","YE CAP STR DEC 20",null,{"$f":"+'Control Panel'!F72","v":"AVG CAP STR DEC 20"},1]
[null,"Weights",null,null,null,null,null,null,null,null,null,null,2]
[null,"Long Term Debt",0.44999999999999996,0.51713780495385997,null,0.47933429200017746,{"$f":"+G45/G64","v":0.46515476686969504},0.40255546864931735,{"$f":"1-I26","v":0.44999999999999996},{"$f":"+J45/J64","v":0.39598010270154588},null,{"$f":"HLOOKUP($L$22,CapStr,M24,FALSE)","v":0.44999999999999996},3]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,M25,FALSE)","v":0},4]
[null,"Common Equity",0.55000000000000004,0.48286219504614003,null,0.52066570799982248,{"$f":"IF(G61/G64>0.55,0.55,G61/G64)","v":0.53484523313030496},0.55000000000000004,{"$f":"IF(I61/I64>0.55,0.55,I61/I64)","v":0.55000000000000004},{"$f":"+J61/J64","v":0.60401989729845418},null,{"$f":"HLOOKUP($L$22,CapStr,M26,FALSE)","v":0.55000000000000004},5]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},null,{"$f":"SUM(F24:F26)","v":1},{"$f":"SUM(G24:G26)","v":1},0.95255546864931739,1,1,null,1,6]
[null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Costs (Rates)",null,null,null,null,null,null,null,null,null,null,8]
[null,"Long Term Debt",4.3986828778222173E-2,3.9386004047797248E-2,null,5.2455893909448444E-2,{"$f":"G51/G45","v":4.3838856409514487E-2},4.3691275167785232E-2,4.3400000000000001E-2,4.3700000000000003E-2,null,{"$f":"HLOOKUP($L$22,CapStr,M30,FALSE)","v":4.3400000000000001E-2},9]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,M31,FALSE)","v":0},10]
[null,"Common Equity",9.8500000000000004E-2,9.8500000000000004E-2,null,9.8500000000000004E-2,{"$f":"+'Control Panel'!$F$19","v":0.105},{"$f":"+'Control Panel'!$F$19","v":0.105},{"$f":"+'Control Panel'!$F$19","v":0.105},{"$f":"+'Control Panel'!$F$19","v":0.105},null,{"$f":"HLOOKUP($L$22,CapStr,M32,FALSE)","v":0.105},11]
[null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,"ACTUAL","ACTUAL",null,null,"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"HOT",15]
[null,null,{"$f":"+C22","v":"YE CAP STR DEC 18"},{"$f":"+D22","v":"AVG CAP STR DEC 18"},null,"13-057-05 Ordered CAP STR",{"$f":"+G22","v":"AVG CAP STR DEC 19"},{"$f":"+H22","v":"YE CAP STR DEC 19"},{"$f":"+I22","v":"AVG CAP STR DEC 20"},{"$f":"J22","v":"YE CAP STR DEC 20"},null,{"$f":"+'Control Panel'!B72","v":"AVG CAP STR DEC 20"},16]
[null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,18]
["221","Bonds - Long Term",0,0,null,559500000,null,null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M40,FALSE)","v":0},19]
["224","Notes - Long Term",750000000,730416666.66666663,null,null,{"$f":"+(H41+C41)/2","v":750599710.99000001},{"$f":"745000000-H42-H43","v":751199421.98000002},{"$f":"+(J41+H41)/2","v":775805671.91499996},{"$f":"795000000-J42-J43","v":800411921.8499999},null,{"$f":"HLOOKUP($L$22,CapStr,M41,FALSE)","v":775805671.91499996},20]
["189","Unamort Loss on Reacq Debt",-2244160.64,-2467525.4641666668,null,-4542000,{"$f":"+(H42+C42)/2","v":-1981949.6800000002},-1719738.72,{"$f":"+(J42+H42)/2","v":-1454534.51},-1189330.3,null,{"$f":"HLOOKUP($L$22,CapStr,M42,FALSE)","v":-1454534.51},21]
["181","Unamortized Debt Expense",-4725055.6500000004,-4580518.230833333,null,-3957000,{"$f":"+(H43+C43)/2","v":-4602369.4550000001},-4479683.26,-4351137.4049999993,-4222591.55,null,{"$f":"HLOOKUP($L$22,CapStr,M43,FALSE)","v":-4351137.4049999993},22]
["231","Notes Paybles-Outside Companies",0,106458333.33333333,null,0,{"$f":"+(H44+C44)/2","v":0},null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M44,FALSE)","v":0},23]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C44)","v":743030783.71000004},{"$f":"SUM(D40:D44)","v":829826956.30500007},null,551001000,{"$f":"SUM(G40:G44)","v":744015391.85500002},745000000,770000000,795000000,null,770000000,24]
[null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,27]
["427","Interest - Long term Debt",31995447.760000002,31995447.760000002,null,28072750,31930069.899398137,31864692.03879628,32940553.683977142,34010052.180210166,null,{"$f":"HLOOKUP($L$22,CapStr,M49,FALSE)","v":32940553.683977142},28]
["428","Amortization of Debt Discount & Expense",688120.1,688120.1,null,830500,686714.03060186282,685307.96120372042,708446.31602285802,731447.81978983432,null,{"$f":"HLOOKUP($L$22,CapStr,M50,FALSE)","v":708446.31602285802},29]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C49:C50)","v":32683567.860000003},{"$f":"SUM(D49:D50)","v":32683567.860000003},null,28903250,{"$f":"+(H51+C51)/2","v":32616783.93},{"$f":"SUM(H49:H50)","v":32550000},{"$f":"SUM(I49:I50)","v":33649000},{"$f":"SUM(J49:J50)","v":34741500},null,{"$f":"SUM(L49:L50)","v":33649000},30]
[null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C51/C45","v":4.3986828778222173E-2},{"$f":"+D51/D45","v":3.9386004047797248E-2},null,5.2455893909448444E-2,{"$f":"+G51/G45","v":4.3838856409514487E-2},{"$f":"+H51/H45","v":4.3691275167785232E-2},{"$f":"+I51/I45","v":4.3700000000000003E-2},{"$f":"+J51/J45","v":4.3700000000000003E-2},null,{"$f":"HLOOKUP($L$22,CapStr,M53,FALSE)","v":4.3700000000000003E-2},32]
[null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,"COMMON EQUITY",null,null,null,null,null,null,null,null,null,null,35]
["201","Common Stock Issued",22974065,22974065,null,22974000,{"$f":"+(H57+C57)/2","v":22974065},22974065,22974065,22974065,null,{"$f":"HLOOKUP($L$22,CapStr,M57,FALSE)","v":22974065},36]
["207","Premium on Common Stock",272445462.82999998,272445462.82999998,null,279453000,{"$f":"+(H58+C58)/2","v":272445462.82999998},272445462.82999998,272445462.82999998,272445462.82999998,null,{"$f":"HLOOKUP($L$22,CapStr,M58,FALSE)","v":272445462.82999998},37]
[211,"Misc Paid In Capital",203257106.87,8740471.6920833346,null,null,null,203257106.87,203257106.87,203257106.87,null,{"$f":"HLOOKUP($L$22,CapStr,M59,FALSE)","v":203257106.87},38]
["216","Unappropriated Ret. Earnings",513131632.17000002,479406953.21916676,null,296085000,{"$f":"+(H60+C60)/2","v":560065816.08500004},607000000,660500000,714000000,null,{"$f":"HLOOKUP($L$22,CapStr,M60,FALSE)","v":660500000},39]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C57:C60)","v":1011808266.87},{"$f":"SUM(D57:D60)","v":783566952.74125004},null,598512000,{"$f":"SUM(G57:G60)","v":855485343.91499996},{"$f":"SUM(H57:H60)","v":1105676634.7},{"$f":"SUM(I57:I60)","v":1159176634.7},{"$f":"SUM(J57:J60)","v":1212676634.7},null,{"$f":"SUM(L57:L60)","v":1159176634.7},40]
[null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"TOTAL CAPITAL",{"$f":"+C61+C45","v":1754839050.5799999},{"$f":"+D61+D45","v":1613393909.0462501},null,1149513000,{"$f":"+G61+G45","v":1599500735.77},{"$f":"+H61+H45","v":1850676634.7},{"$f":"+I61+I45","v":1929176634.7},{"$f":"+J61+J45","v":2007676634.7},null,{"$f":"HLOOKUP($L$22,CapStr,M64,FALSE)","v":1929176634.7},43]

{"sheet":"Utah Allocation","index":43,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR DEC 20"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1109+'ROR-Model'!I1120","v":74930143.431999996},{"$f":"'ROR-Model'!I1111+'ROR-Model'!I1122","v":2910266035.1192179},{"$f":"'ROR-Model'!I1110+'ROR-Model'!I1121","v":103123413.91766319},{"$f":"SUM(B10:E10)","v":3088319592.4688811}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72297781.03726688},{"$f":"$C10*E46","v":2632362.3947331132},{"$f":"SUM(D12:E12)","v":74930143.431999996}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":2982563816.1564846},{"$f":"E10+E12","v":105755776.3123963},{"$f":"SUM(D15:E15)","v":3088319592.4688811}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.96575620717159893},{"$f":"+E$15/$F$15","v":3.4243792828401044E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1062+'ROR-Model'!I1073+'ROR-Model'!I1079+'ROR-Model'!I1085+'ROR-Model'!I1096+'ROR-Model'!I1123+'ROR-Model'!I1130+'ROR-Model'!I1137+'ROR-Model'!I1230","v":-83142490.532182291},{"$f":"'ROR-Model'!I1268","v":-4519534.9331856174},{"$f":"'ROR-Model'!I1229+'ROR-Model'!I1122+'ROR-Model'!I1129+'ROR-Model'!I1136+'ROR-Model'!I1044+'ROR-Model'!I1049+'ROR-Model'!I1055+'ROR-Model'!I1061+'ROR-Model'!I1067+'ROR-Model'!I1072+'ROR-Model'!I1078+'ROR-Model'!I1084+'ROR-Model'!I1090+'ROR-Model'!I1095+'ROR-Model'!I1101+'ROR-Model'!I1111","v":2201291930.9777346},{"$f":"'ROR-Model'!I1228+'ROR-Model'!I1121+'ROR-Model'!I1128+'ROR-Model'!I1135+'ROR-Model'!I1043+'ROR-Model'!I1048+'ROR-Model'!I1054+'ROR-Model'!I1060+'ROR-Model'!I1066+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1110","v":79351568.68696928},{"$f":"SUM(B25:E25)","v":2192981474.1993361}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-80295376.311160937},{"$f":"$B25*E$18","v":-2847114.2210213458},{"$f":"SUM(B27:E27)","v":-83142490.532182276}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":-4360759.6625817763},{"$f":"$C25*E$46","v":-158775.27060384143},{"$f":"SUM(B29:E29)","v":-4519534.9331856174}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":2116635795.0039918},{"$f":"SUM(E25:E30)","v":76345679.195344105},{"$f":"SUM(B32:E32)","v":2192981474.1993361}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.9651863546985876},{"$f":"+E$32/$F$32","v":3.4813645301412378E-2},{"$f":"SUM(D35:E35)","v":1}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"Revenue!F204+Revenue!F233","v":101754737.88999999},{"$f":"Revenue!F328+Revenue!F356","v":3704890.27},{"$f":"SUM(D43:E43)","v":105459628.15999998}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.96486911309435819},{"$f":"E$43/$F$43","v":3.5130886905641832E-2},{"$f":"SUM(D46:E46)","v":1}]

{"sheet":"ALLOCATIONS&PRETAX","index":44,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Capital Structure"]
[null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[1,null,null,null,"Actual",null,"Weighted"]
[{"$f":"+A6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
[{"$f":"+A7+1","v":3}]
[4,null,1,"Long Term Debt",{"$f":"'Capital Str'!L24","v":0.44999999999999996},{"$f":"'Capital Str'!L30","v":4.3400000000000001E-2},{"$f":"E9*F9","v":1.9529999999999999E-2}]
[5,null,2,"Common Equity",{"$f":"'Capital Str'!L26","v":0.55000000000000004},{"$f":"'Capital Str'!L32","v":0.105},{"$f":"E10*F10","v":5.7750000000000003E-2}]
[6,null,3,"Weighted Cost of Capital",{"$f":"SUM(E9:E10)","v":1},null,{"$f":"SUM(G9:G10)","v":7.7280000000000001E-2}]
[7]
[8]
[9,null,null,"PRE TAX RATE OF RETURN"]
[10,null,null,null,null,null,"Weighted"]
[11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[12]
[13]
[14]
[15]
[16]
[17]
[18,null,4,"Common Equity",null,null,{"$f":"+G10","v":5.7750000000000003E-2}]
[19]
[20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L41","v":0.24750074103494701}]
[21]
[22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"G23/(1-G25)","v":7.6744261621501456E-2}]
[]
[null,null,7,"Long Term Debt",null,null,{"$f":"+G9","v":1.9529999999999999E-2}]
[]
[null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"G29+G27","v":9.6274261621501461E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Capital Str'!L37","v":"AVG CAP STR DEC 20"}]
[null,null,null,"LONG-TERM DEBT"]
[null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!L40","v":0}]
[null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!L42","v":-1454534.51}]
[null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!L43","v":-4351137.4049999993}]
[null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!L45","v":770000000}]
[]
[]
[null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!L49","v":32940553.683977142}]
[null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!L50","v":708446.31602285802}]
[null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!L51","v":33649000}]
[]
[null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!L53","v":4.3700000000000003E-2}]
[]
[]
[null,null,null,"COMMON EQUITY"]
[null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!L57","v":22974065}]
[null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!L58","v":272445462.82999998}]
[null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!L60","v":660500000}]
[null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!L61","v":1159176634.7}]
[]
[]
[null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!L64","v":1929176634.7}]

{"sheet":"OYF Savings","index":45,"n_rows":1247,"n_cols":16,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"Own Your Future Savings"]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,"Anticipated 2020 Savings",null,null,null,-500000]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"P9","v":-500000},null,{"$f":"SUM(E838:E838)","v":-500000}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":-500000},null,{"$f":"SUM(E840:E840)","v":-500000}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-500000},null,{"$f":"SUM(E886:E886)","v":-500000}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-500000},null,{"$f":"SUM(E889:E889)","v":-500000}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-500000},null,{"$f":"SUM(E892:E892)","v":-500000}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":123750.37051747351}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-500000},null,{"$f":"SUM(E939:E939)","v":-500000}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,0,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-500000},null,-500000]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-500000},null,-500000]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-1369.8630136986301},null,{"$f":"SUM(E1232:E1232)","v":-1369.8630136986301}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-10079.452054794519},null,{"$f":"SUM(E1237:E1237)","v":-10079.452054794519}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-10079.452054794519}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-10079.452054794519},null,{"$f":"G1214+G1237","v":-10079.452054794519}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-10079.452054794519},null,{"$f":"SUM(E1247:E1247)","v":-10079.452054794519}]

{"sheet":"RNGT -NGV Volume","index":46,"n_rows":1255,"n_cols":21,"rows_kept":1255,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"D",null,"E"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B+C+D)"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,null,null,null,"Throughput (Dth)",null,"First 270,000 Dth ($6.65602/Dth)",null,"Additional Dth ($1.13152/Dth)",null,"Annual Admin Fee",null,"Total Bill"]
[null,null,null,null,null,null,null,null,null,null,null,1,50000,null,{"$f":"M4*6.65602","v":332801},null,0,null,{"$f":"8321*12","v":99852},null,{"$f":"O4+Q4+S4","v":432653}]
[null,null,null,null,null,null,null,null,null,null,null,2,100000,null,{"$f":"M5*6.65602","v":665602},null,0,null,{"$f":"8321*12","v":99852},null,{"$f":"O5+Q5+S5","v":765454}]
[null,null,null,null,null,null,null,null,null,null,null,3,150000,null,{"$f":"M6*6.65602","v":998403},null,0,null,99852,null,1098255]
[null,null,null,null,null,null,null,null,null,null,null,4,200000,null,1331204,null,0,null,99852,null,1431056]
[null,null,null,null,null,null,null,null,null,null,null,5,250000,null,1664005,null,0,null,99852,null,1763857]
[null,null,null,null,null,null,null,null,null,null,null,6,300000,null,{"$f":"270000*6.65602","v":1797125.4},null,{"$f":"(M9-270000)*1.13152","v":33945.600000000006},null,99852,null,1930923]
[null,null,null,null,null,null,null,null,null,null,null,7,350000,null,1797125.4,null,{"$f":"(M10-270000)*1.13152","v":90521.600000000006},null,99852,null,1987499]
[null,null,null,null,null,null,null,null,null,null,null,8,400000,null,1797125.4,null,147097.60000000001,null,99852,null,2044075]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth",90000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",{"$f":"O14*6.65602","v":599041.79999999993}]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E24:E24)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E26:E26)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E28:E28)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E24:E28)","v":0},null,{"$f":"SUM(E29:E29)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E31:E31)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E33:E33)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E35:E35)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E37:E37)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E33:E37)","v":0},null,{"$f":"SUM(E38:E38)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E40:E40)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E42:E42)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E44:E44)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E46:E46)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E42:E46)","v":0},null,{"$f":"SUM(E47:E47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E49:E49)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E51:E51)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E58:E58)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E60:E60)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E62:E62)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E64:E64)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E60:E64)","v":0},null,{"$f":"SUM(G60:G64)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E67:E67)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"O15","v":599041.79999999993},null,{"$f":"SUM(E69:E69)","v":599041.79999999993}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E71:E71)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E73:E73)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E69:E73)","v":599041.79999999993},null,{"$f":"SUM(G69:G73)","v":599041.79999999993}]
[]
[null,null,"Total Dth",null,{"$f":"O14","v":90000},null,{"$f":"SUM(E76:E76)","v":90000}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E78:E78)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E80:E80)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E82:E82)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E78:E82)","v":0},null,{"$f":"SUM(G78:G82)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E85:E85)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E87:E87)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E89:E89)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E91:E91)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E87:E91)","v":0},null,{"$f":"SUM(G87:G91)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E94:E94)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E96:E96)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E98:E98)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E100:E100)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E96:E100)","v":0},null,{"$f":"SUM(G96:G100)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E103:E103)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E105:E105)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E107:E107)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E109:E109)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E105:E109)","v":0},null,{"$f":"SUM(G105:G109)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E112:E112)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E114:E114)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E116:E116)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E114:E118)","v":0},null,{"$f":"SUM(G114:G118)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E121:E121)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E123:E123)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E125:E125)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E127:E127)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E123:E127)","v":0},null,{"$f":"SUM(G123:G127)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E130:E130)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E132:E132)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E134:E134)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E136:E136)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E132:E136)","v":0},null,{"$f":"SUM(G132:G136)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E139:E139)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E141:E141)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E143:E143)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E145:E145)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E141:E145)","v":0},null,{"$f":"SUM(G141:G145)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E148:E148)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E150:E150)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E152:E152)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E154:E154)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E150:E154)","v":0},null,{"$f":"SUM(G150:G154)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E157:E157)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E159:E159)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E161:E161)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E163:E163)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E159:E163)","v":0},null,{"$f":"SUM(G159:G163)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E166:E166)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E168:E168)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E170:E170)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E172:E172)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E168:E172)","v":0},null,{"$f":"SUM(G168:G172)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E175:E175)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E177:E177)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E179:E179)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E181:E181)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E177:E181)","v":0},null,{"$f":"SUM(G177:G181)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E184:E184)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E186:E186)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E188:E188)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E190:E190)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E186:E190)","v":0},null,{"$f":"SUM(G186:G190)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E193:E193)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E195:E195)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E199:E199)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E195:E199)","v":0},null,{"$f":"SUM(G195:G199)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E202:E202)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E204:E204)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E205:E205)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E24+E42+E51+E60+E69+E78+E87+E96+E105+E114+E123+E132+E141+E150+E159+E168+E177+E186+E195+E33+E204+E205","v":599041.79999999993},null,{"$f":"+G24+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G33+G204+G205","v":599041.79999999993}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E26+E44+E53+E62+E70+E71+E80+E89+E98+E107+E116+E125+E134+E143+E152+E161+E170+E179+E188+E197+E35","v":0},null,{"$f":"+G26+G44+G53+G62+G70+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188+G197+G35","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E28+E46+E55+E64+E72+E73+E82+E91+E100+E109+E118+E127+E136+E145+E154+E163+E172+E181+E190+E199+E37","v":0},null,{"$f":"+G28+G46+G55+G64+G72+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190+G199+G37","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E29+E47+E56+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E200+E38+E204+E205","v":599041.79999999993},null,{"$f":"+G29+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G200+G38+G204+G205","v":599041.79999999993}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E202+E40","v":90000},null,{"$f":"G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G202","v":90000}]
[null,null,"Transportation Dth",null,{"$f":"E1*E139+E148+E157+E166+E175+E184+E193+E130","v":0},null,{"$f":"G139+G148+G157+G166+G175+G184+G193+G130","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E130+E139+E148+E157+E166+E175+E184+E193+E202+E40","v":90000},null,{"$f":"+G31+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G202+G40","v":90000}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E218:E218)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E220:E220)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E222:E222)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E218:E222)","v":0},null,{"$f":"SUM(G218:G222)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E225:E225)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E227:E227)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E229:E229)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E231:E231)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E227:E231)","v":0},null,{"$f":"SUM(G227:G231)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E234:E234)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E218+E227","v":0},null,{"$f":"+G218+G227","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E220+E229","v":0},null,{"$f":"+G220+G229","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E222+E231","v":0},null,{"$f":"+G222+G231","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E223+E232","v":0},null,{"$f":"+G223+G232","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E225+E234","v":0},null,{"$f":"G225+G234","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E225+E234","v":0},null,{"$f":"+G225+G234","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E247:E247)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E249:E249)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E251:E251)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E247:E251)","v":0},null,{"$f":"SUM(G247:G251)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E254:E254)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E256:E256)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E258:E258)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E260:E260)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E256:E260)","v":0},null,{"$f":"SUM(G256:G260)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E263:E263)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E265:E265)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E267:E267)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E269:E269)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E265:E269)","v":0},null,{"$f":"SUM(G265:G269)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E272:E272)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E274:E274)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E276:E276)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E278:E278)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E274:E278)","v":0},null,{"$f":"SUM(G274:G278)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E281:E281)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E283:E283)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E285:E285)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E287:E287)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E283:E287)","v":0},null,{"$f":"SUM(G283:G287)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E290:E290)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E292:E292)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E294:E294)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E296:E296)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E292:E296)","v":0},null,{"$f":"SUM(G292:G296)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E299:E299)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E301:E301)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E303:E303)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E305:E305)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E301:E305)","v":0},null,{"$f":"SUM(G301:G305)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E308:E308)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E310:E310)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E312:E312)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E314:E314)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E310:E314)","v":0},null,{"$f":"SUM(G310:G314)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E317:E317)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E319:E319)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E323:E323)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E319:E323)","v":0},null,{"$f":"SUM(G319:G323)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E326:E326)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E328:E328)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E329:E329)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E247+E256+E265+E274+E283+E328+E329)","v":0},null,{"$f":"+G247+G256+G265+G274+G283+G328+G329","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E285+E294)","v":0},null,{"$f":"+G285+G294","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E292+E301+E310+E319)","v":0},null,{"$f":"+G292+G301+G310+G319","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E251+E260+E269+E278+E287+E296+E305+E314+E323)","v":0},null,{"$f":"+G251+G260+G269+G278+G287+G296+G305+G314+G323","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E252+E261+E270+E279+E288+E297+E306+E315+E324+E328+E329","v":0},null,{"$f":"G1*+G252+G261+G270+G279+G288+G297+G306+G315+G324+G328+G329","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E254+E263+E272+E281+E290+E299)","v":0},null,{"$f":"G254+G263+G272+G281+G290+G299","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E317+E326+E308)","v":0},null,{"$f":"G317+G326+G308","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E254+E263+E272+E281+E290+E299+E308+E317+E326","v":0},null,{"$f":"+G254+G263+G272+G281+G290+G299+G308+G317+G326","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E342:E342)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E344:E344)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E346:E346)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E342:E346)","v":0},null,{"$f":"SUM(G342:G346)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E349:E349)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E351:E351)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E353:E353)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E355:E355)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E351:E355)","v":0},null,{"$f":"SUM(G351:G355)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E358:E358)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E342+E351","v":0},null,{"$f":"+G342+G351","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E345+E354","v":0},null,{"$f":"+G345+G354","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E347+E356","v":0},null,{"$f":"G347+G356","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E349","v":0},null,{"$f":"G349","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E358","v":0},null,{"$f":"G358","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E349+E358","v":0},null,{"$f":"G349+G358","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E208+E237+E331+E361)","v":0},null,{"$f":"(G208+G237+G331+G361)","v":599041.79999999993}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E209+E238+E332)","v":0},null,{"$f":"(G209+G238+G332)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E333)","v":0},null,{"$f":"(G333)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E210+E239+E334+E362)","v":0},null,{"$f":"(G210+G239+G334+G362)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E211+E240+E335+E363)","v":0},null,{"$f":"(G211+G240+G335+G363)","v":599041.79999999993}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E213+E242+E337+E365)","v":0},null,{"$f":"(G213+G242+G337+G365)","v":90000}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E214+E243+E338+E366)","v":0},null,{"$f":"(G214+G243+G338+G366)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E215+E244+E339+E367)","v":0},null,{"$f":"(G215+G244+G339+G367)","v":90000}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E388:E388)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E389:E389)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E388:E389)","v":0},null,{"$f":"SUM(G388:G389)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E393:E393)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E394:E394)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E393:E394)","v":0},null,{"$f":"SUM(G393:G394)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E398:E398)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E399:E399)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E398:E399)","v":0},null,{"$f":"SUM(G398:G399)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E403:E403)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E404:E404)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E403:E404)","v":0},null,{"$f":"SUM(G403:G404)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E408:E408)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E409:E409)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E408:E409)","v":0},null,{"$f":"SUM(G408:G409)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E413:E413)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E414:E414)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E413:E414)","v":0},null,{"$f":"SUM(G413:G414)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E418:E418)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E419:E419)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E418:E419)","v":0},null,{"$f":"SUM(G418:G419)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E423:E423)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E424:E424)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E423:E424)","v":0},null,{"$f":"SUM(G423:G424)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E428:E428)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E429:E429)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E428:E429)","v":0},null,{"$f":"SUM(G428:G429)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E433:E433)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E434:E434)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E433:E434)","v":0},null,{"$f":"SUM(G433:G434)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E438:E438)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E439:E439)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E438:E439)","v":0},null,{"$f":"SUM(G438:G439)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E443:E443)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E444:E444)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E443:E444)","v":0},null,{"$f":"SUM(G443:G444)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E448:E448)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E449:E449)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E448:E449)","v":0},null,{"$f":"SUM(G448:G449)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E453:E453)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E454:E454)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E453:E454)","v":0},null,{"$f":"SUM(G453:G454)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E458:E458)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E459:E459)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E458:E459)","v":0},null,{"$f":"SUM(G458:G459)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E463:E463)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E464:E464)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E463:E464)","v":0},null,{"$f":"SUM(G463:G464)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E468:E468)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E469:E469)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E468:E469)","v":0},null,{"$f":"SUM(G468:G469)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E473:E473)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E474:E474)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E473:E474)","v":0},null,{"$f":"SUM(G473:G474)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E478:E478)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E479:E479)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E478:E479)","v":0},null,{"$f":"SUM(G478:G479)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E483:E483)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E484:E484)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E483:E484)","v":0},null,{"$f":"SUM(G483:G484)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E488:E488)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E489:E489)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E488:E489)","v":0},null,{"$f":"SUM(G488:G489)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E493:E493)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E494:E494)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E493:E494)","v":0},null,{"$f":"SUM(G493:G494)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E498:E498)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E499:E499)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E498:E499)","v":0},null,{"$f":"SUM(G498:G499)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E503:E503)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E504:E504)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E503:E504)","v":0},null,{"$f":"SUM(G503:G504)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E388+E468+E473+E478+E483+E488+E493+E498","v":0},null,{"$f":"G388+G468+G473+G478+G483+G488+G493+G498","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E503","v":0},null,{"$f":"G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G503","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E388+E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E468+E473+E478+E483+E488+E493+E498+E503","v":0},null,{"$f":"G388+G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G468+G473+G478+G483+G488+G493+G498+G503","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E494+E499","v":0},null,{"$f":"G494+G499","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G504","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E494+E499+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G494+G499+G504","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495+E500+E505","v":0},null,{"$f":"G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495+G500+G505","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E376+E517","v":0},null,{"$f":"SUM(E520:E520)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E529:E529)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E530:E530)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E529:E530)","v":0},null,{"$f":"SUM(G529:G530)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E534:E534)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E535:E535)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E534:E535)","v":0},null,{"$f":"SUM(G534:G535)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E539:E539)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E540:E540)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E539:E540)","v":0},null,{"$f":"SUM(G539:G540)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E544:E544)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E545:E545)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E544:E545)","v":0},null,{"$f":"SUM(G544:G545)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E549:E549)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E550:E550)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E549:E550)","v":0},null,{"$f":"SUM(G549:G550)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E554:E554)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E555:E555)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E554:E555)","v":0},null,{"$f":"SUM(G554:G555)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E559:E559)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E560:E560)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E559:E560)","v":0},null,{"$f":"SUM(G559:G560)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E564:E564)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E565:E565)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E564:E565)","v":0},null,{"$f":"SUM(G564:G565)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E569:E569)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E570:E570)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E569:E570)","v":0},null,{"$f":"SUM(G569:G570)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E574:E574)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E575:E575)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E574:E575)","v":0},null,{"$f":"SUM(G574:G575)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E579:E579)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E580:E580)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E579:E580)","v":0},null,{"$f":"SUM(G579:G580)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E584:E584)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E585:E585)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E584:E585)","v":0},null,{"$f":"SUM(G584:G585)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E589:E589)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E590:E590)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E589:E590)","v":0},null,{"$f":"SUM(G589:G590)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E594:E594)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E595:E595)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E594:E595)","v":0},null,{"$f":"SUM(G594:G595)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E599:E599)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E600:E600)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E599:E600)","v":0},null,{"$f":"SUM(G599:G600)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E604:E604)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E605:E605)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E604:E605)","v":0},null,{"$f":"SUM(G604:G605)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E609:E609)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E610:E610)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E609:E610)","v":0},null,{"$f":"SUM(G609:G610)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E614:E614)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E615:E615)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E614:E615)","v":0},null,{"$f":"SUM(G614:G615)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E619:E619)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E620:E620)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E619:E620)","v":0},null,{"$f":"SUM(G619:G620)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E624:E624)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E625:E625)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E624:E625)","v":0},null,{"$f":"SUM(G624:G625)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E629:E629)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E630:E630)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E629:E630)","v":0},null,{"$f":"SUM(G629:G630)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E634:E634)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E635:E635)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E634:E635)","v":0},null,{"$f":"SUM(G634:G635)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E544+E619+E636","v":0},null,{"$f":"G544+G619+G636","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E529+E534+E539+E549+E554+E559+E564+E569+E574+E579+E584+E589+E594+E599+E604+E609+E614+E624+E629","v":0},null,{"$f":"G529+G534+G539+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G624+G629","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E545+E620","v":0},null,{"$f":"G545+G620","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E530+E535+E540+E550+E555+E560+E565+E570+E575+E580+E585+E590+E595+E600+E605+E610+E615+E625+E630","v":0},null,{"$f":"G530+G535+G540+G550+G555+G560+G565+G570+G575+G580+G585+G590+G595+G600+G605+G610+G615+G625+G630","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E209+E210+E238+E239+E509)-E640","v":0},null,{"$f":"+(G209+G210+G238+G239+G509)-G640","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E332+E334+E362+E513)-E642","v":0},null,{"$f":"+(G332+G334+G362+G513)-G642-G641","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E531+E536+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E611+E616+E621+E626+E631+E643+E644","v":0},null,{"$f":"G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616+G621+G626+G631+G643+G644","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E662:E662)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E663:E663)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E662:E663)","v":0},null,{"$f":"SUM(G662:G663)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E667:E667)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E668:E668)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E667:E668)","v":0},null,{"$f":"SUM(G667:G668)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E672:E672)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E673:E673)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E672:E673)","v":0},null,{"$f":"SUM(G672:G673)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E677:E677)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E678:E678)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E677:E678)","v":0},null,{"$f":"SUM(G677:G678)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E682:E682)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E683:E683)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E682:E683)","v":0},null,{"$f":"SUM(G682:G683)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E687:E687)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E688:E688)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E687:E688)","v":0},null,{"$f":"SUM(G687:G688)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E692:E692)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E693:E693)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E692:E693)","v":0},null,{"$f":"SUM(G692:G693)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E697:E697)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E698:E698)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E697:E698)","v":0},null,{"$f":"SUM(G697:G698)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"O16","v":0},null,{"$f":"SUM(E702:E702)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E703:E703)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E702:E703)","v":0},null,{"$f":"SUM(G702:G703)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E707:E707)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E708:E708)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E707:E708)","v":0},null,{"$f":"SUM(G707:G708)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E712:E712)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E713:E713)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E712:E713)","v":0},null,{"$f":"SUM(G712:G713)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E717:E717)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E718:E718)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E717:E718)","v":0},null,{"$f":"SUM(G717:G718)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E722:E722)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E723:E723)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E722:E723)","v":0},null,{"$f":"SUM(G722:G723)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E727:E727)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E728:E728)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E727:E728)","v":0},null,{"$f":"SUM(G727:G728)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E732:E732)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E733:E733)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E732:E733)","v":0},null,{"$f":"SUM(G732:G733)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E737:E737)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E738:E738)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E737:E738)","v":0},null,{"$f":"SUM(G737:G738)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E742:E742)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E743:E743)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E742:E743)","v":0},null,{"$f":"SUM(G742:G743)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E747:E747)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E748:E748)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E747:E748)","v":0},null,{"$f":"SUM(G747:G748)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E752:E752)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E753:E753)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E752:E753)","v":0},null,{"$f":"SUM(G752:G753)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E662+E667+E672+E677+E682+E687+E692+E697+E702+E707+E712+E717+E722+E727+E732+E737+E742+E747+E752","v":0},null,{"$f":"G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747+G752","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G663+G668+G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743+G748+G753","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744+E749+E754","v":0},null,{"$f":"G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744+G749+G754","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E765:E765)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E766:E766)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E765:E766)","v":0},null,{"$f":"SUM(G765:G766)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E770:E770)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E771:E771)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E770:E771)","v":0},null,{"$f":"SUM(G770:G771)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E775:E775)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E776:E776)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E775:E776)","v":0},null,{"$f":"SUM(G775:G776)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E780:E780)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E781:E781)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E780:E781)","v":0},null,{"$f":"SUM(G780:G781)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E785:E785)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E786:E786)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E785:E786)","v":0},null,{"$f":"SUM(G785:G786)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E790:E790)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E791:E791)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E790:E791)","v":0},null,{"$f":"SUM(G790:G791)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E795:E795)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E796:E796)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E795:E796)","v":0},null,{"$f":"SUM(G795:G796)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E800:E800)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E801:E801)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E800:E801)","v":0},null,{"$f":"SUM(G800:G801)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E805:E805)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E806:E806)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E805:E806)","v":0},null,{"$f":"SUM(G805:G806)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E765+E770+E775+E780+E785+E790+E805+E800+E795","v":0},null,{"$f":"G765+G770+G775+G780+G785+G790+G805+G795+G800","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E766+E771+E776+E781+E786+E791+E806","v":0},null,{"$f":"G766+G771+G776+G781+G786+G791+G806","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E767+E772+E777+E782+E802+E797+E792+E807+E787","v":0},null,{"$f":"G767+G772+G777+G782+G787+G792+G807+G797+G802","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E818:E818)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E819:E819)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E818:E819)","v":0},null,{"$f":"SUM(G818:G819)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E823:E823)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E824:E824)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E823:E824)","v":0},null,{"$f":"SUM(G823:G824)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E828:E828)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E829:E829)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E828:E829)","v":0},null,{"$f":"SUM(G828:G829)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E833:E833)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E834:E834)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E833:E834)","v":0},null,{"$f":"SUM(G833:G834)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E818+E823+E828+E833","v":0},null,{"$f":"G818+G823+G828+G833","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G819+G824+G829+G834","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E820+E825+E830+E835","v":0},null,{"$f":"SUM(E841:E841)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E886:E886)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E887:E887)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E886:E887)","v":0},null,{"$f":"SUM(E888:E888)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E890:E890)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E891:E891)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E890:E891)","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E846+E850+E854+E858+E862+E866+E870+E874+E878+E882+E886+E890","v":0},null,{"$f":"SUM(E894:E894)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E895:E895)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E894+E895)=E892+E888+E884+E880+E876+E872+E868+E864+E860+E856+E852+E848,E894+E895,\"ERROR\")","v":0},null,{"$f":"SUM(E897:E897)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E657+E760+E813+E841+E897","v":0},null,{"$f":"SUM(E900:E900)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E911:E911)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E908:E911)","v":0},null,{"$f":"SUM(G908:G911)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E915:E915)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E916:E916)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E915:E918)","v":0},null,{"$f":"SUM(G915:G918)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E912+E919","v":0},null,{"$f":"SUM(E921:E921)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E926:E926)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E928:E928)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E925:E928)","v":0},null,{"$f":"SUM(G925:G928)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G520)-(G647+G900+G921+G929-G933))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E933:E933)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E935:E935)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E937:E937)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E939:E939)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E929+E931+E933+E935+E937+E939","v":0},null,{"$f":"SUM(E941:E941)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E921+E941","v":0},null,{"$f":"SUM(E944:E944)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E647+E900+E944","v":0},null,{"$f":"SUM(E947:E947)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E958:E958)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E959:E959)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E958:E959)","v":0},null,{"$f":"SUM(E961:E961)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E964:E964)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E964:E970)","v":0},null,{"$f":"+G1099","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E976:E976)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E977:E977)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E976:E977)","v":0},null,{"$f":"SUM(E978:E978)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E981:E981)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E982:E982)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E981:E982)","v":0},null,{"$f":"SUM(E983:E983)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E986:E986)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E990:E992)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E993,E989)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E997:E997)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E998:E998)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E997:E998)","v":0},null,{"$f":"SUM(E999:E999)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1002:E1002)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1003:E1003)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1002:E1003)","v":0},null,{"$f":"SUM(E1004:E1004)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1007:E1007)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1008:E1008)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1007:E1008)","v":0},null,{"$f":"SUM(E1009:E1009)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1012:E1012)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1013:E1013)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1012:E1013)","v":0},null,{"$f":"SUM(E1014:E1014)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1017:E1017)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1018:E1018)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1017:E1018)","v":0},null,{"$f":"SUM(E1019:E1019)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1022:E1022)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1023:E1023)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1022:E1023)","v":0},null,{"$f":"SUM(E1024:E1024)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1029+E1024+E1019+E1014+E1009+E1004+E999+E994+E983+E978","v":0},null,{"$f":"+G1029+G1024+G1019+G1014+G1009+G1004+G999+G994+G983+G978","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1035:E1035)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1036:E1036)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1035:E1036)","v":0},null,{"$f":"SUM(E1037:E1037)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1041:E1041)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1042:E1042)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1040:E1042)","v":0},null,{"$f":"SUM(E1043:E1043)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1047:E1047)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1048:E1048)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1046:E1048)","v":0},null,{"$f":"SUM(E1049:E1049)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1052:E1052)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1053:E1053)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1054:E1054)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1052:E1054)","v":0},null,{"$f":"SUM(E1055:E1055)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1058:E1058)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1059:E1059)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1058:E1059)","v":0},null,{"$f":"SUM(E1060:E1060)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1064:E1064)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1065:E1065)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1063:E1065)","v":0},null,{"$f":"SUM(E1066:E1066)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1070:E1070)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1071:E1071)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1069:E1071)","v":0},null,{"$f":"SUM(E1072:E1072)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1075:E1075)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1076:E1076)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1077:E1077)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1075:E1077)","v":0},null,{"$f":"SUM(E1078:E1078)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1081:E1081)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1082:E1082)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1081:E1082)","v":0},null,{"$f":"SUM(E1083:E1083)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1086:E1086)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1087:E1087)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1088:E1088)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1086:E1088)","v":0},null,{"$f":"SUM(E1089:E1089)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1092:E1093)","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1089+E1083+E1078+E1072+E1066+E1060+E1055+E1049+E1043+E1037+E1094)","v":0},null,{"$f":"SUM(E1096:E1096)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E972","v":0},null,{"$f":"SUM(E1099:E1099)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E958+E976+E981+E989+E997+E1002+E1007+E1012+E1017+E1022+E1027)","v":0},null,{"$f":"SUM(E1100:E1100)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E959+E977+E982+E993+E998+E1003+E1008+E1013+E1018+E1023+E1028)","v":0},null,{"$f":"SUM(E1101:E1101)","v":0}]
[null,null,"General",null,{"$f":"+E1096","v":0},null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1099:E1102)","v":0},null,{"$f":"SUM(G1099:G1102)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1106:E1106)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1106)","v":0},null,{"$f":"SUM(G1106)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1113:E1113)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1110:E1113)","v":0},null,{"$f":"SUM(G1110:G1113)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1120:E1120)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1117:E1120)","v":0},null,{"$f":"SUM(G1117:G1120)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1125:E1125)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1127:E1127)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1124:E1127)","v":0},null,{"$f":"SUM(G1124:G1127)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1099+E1110+E1117+E1124","v":0},null,{"$f":"G1099+G1110+G1117+G1124","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1100+E1111+E1118+E1125","v":0},null,{"$f":"G1100+G1111+G1118+G1125","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1101+E1106+E1112+E1119+E1126","v":0},null,{"$f":"G1101+G1106+G1112+G1119+G1126","v":0}]
[null,"General",null,null,{"$f":"E1102+E1113+E1120+E1127","v":0},null,{"$f":"G1102+G1113+G1120+G1127","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1103+E1107+E1114+E1121+E1128","v":0},null,{"$f":"G1103+G1107+G1114+G1121+G1128","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1144:E1145)","v":0},null,{"$f":"SUM(G1144:G1145)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149)","v":0},null,{"$f":"SUM(G1149)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1153:E1153)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1153)","v":0},null,{"$f":"SUM(G1153)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1160:E1160)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1157:E1160)","v":0},null,{"$f":"SUM(G1157:G1160)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1167:E1167)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1164:E1167)","v":0},null,{"$f":"SUM(G1164:G1167)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1172:E1172)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1171:E1172)","v":0},null,{"$f":"SUM(G1171:G1172)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1176:E1177)","v":0},null,{"$f":"SUM(G1176:G1177)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1181:E1181)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1181)","v":0},null,{"$f":"SUM(G1181)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1188:E1188)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1185:E1188)","v":0},null,{"$f":"SUM(G1185:G1188)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1195:E1195)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1192:E1195)","v":0},null,{"$f":"SUM(G1192:G1195)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1202:E1202)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1199:E1202)","v":0},null,{"$f":"SUM(G1199:G1202)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1206:E1206)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1206)","v":0},null,{"$f":"SUM(G1206)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1149+E1157+E1164+E1185+E1192+E1199","v":0},null,{"$f":"G1149+G1157+G1164+G1185+G1192+G1199","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1145+E1159+E1166+E1172+E1187+E1194+E1201+E1177","v":0},null,{"$f":"G1145+G1159+G1166+G1172+G1187+G1194+G1201+G1177","v":0}]
[null,"General",null,null,{"$f":"E1153+E1160+E1167+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"G1153+G1160+G1167+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1146+E1150+E1154+E1161+E1168+E1173+E1178+E1182+E1189+E1196+E1203+E1207","v":0},null,{"$f":"+G1146+G1150+G1154+G1161+G1168+G1173+G1178+G1182+G1189+G1196+G1203+G1207","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1132+E1210","v":0},null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1133+G1211","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[null,"General",null,null,0,null,{"$f":"G1135+G1213","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1138+E1216","v":0},null,{"$f":"G1138+G1216","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E647","v":0},null,{"$f":"SUM(E1230:E1230)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E900","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E929","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E931+E933+E935","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1230:E1236)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1238/365","v":0},null,{"$f":"SUM(E1240:E1240)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1240*E1242","v":0},null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"G1242*G1240","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1219","v":0},null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1250:E1250)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1251:E1251)","v":0}]
[null,"General",null,null,{"$f":"E1222+E1245","v":0},null,{"$f":"G1222+G1245","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1254:E1254)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1225+E1245","v":0},null,{"$f":"SUM(E1255:E1255)","v":0}]

{"sheet":"Pension","index":47,"n_rows":1247,"n_cols":26,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,"Incentive Compensation"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,"HOT"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,"Pension 2018","Pension 2019","Pension 2020",null,{"$f":"+'Control Panel'!F45","v":"Pension 2020"},1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,2,null,null,2820,"Accum Deferred Income Taxes - Federal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D28","v":-7045485.6699999999},{"$f":"Y5/$Y$18","v":2.2010054314040184E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D29","v":-8486889.9900000002},{"$f":"Y6/$Y$18","v":2.6512992629106287E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D30","v":-257559818.18000001},{"$f":"Y7/$Y$18","v":0.80461530301517381}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,6,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D31","v":14373401.810000001},{"$f":"Y8/$Y$18","v":-4.490241969587648E-2}]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,null,"Removal of Financial Based Payouts",null,null,null,null,null,7,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D32","v":-258718792.03000003}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,"A",null,"B","C",null,"D",9,null,null,2821,"Accum Deferred Income Taxes - State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D35","v":-700755.31},{"$f":"Y12/$Y$18","v":2.1891553196434319E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D36","v":0},{"$f":"Y13/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D37","v":-64071192.340000004},{"$f":"Y14/$Y$18","v":0.20015801456717966}]
["Utah",null,null,null,null,null,null,null,null,null,null,1,"282 ADIT",null,27843507,27843507,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S15,FALSE)","v":27843507},13,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D38","v":3387682.71},{"$f":"Y15/$Y$18","v":-1.0583100149266906E-2}]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,2,"186007 Deferred Pension Asset ",{"$f":"'RB FORECAST'!T273*-1","v":-109783659.86791669},{"$f":"'RB FORECAST'!AJ273*-1","v":-112498673.21000002},{"$f":"'RB FORECAST'!BA273*-1","v":-112498673.21000002},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S16,FALSE)","v":-112498673.21000002},14,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D39","v":-61384264.940000005}]
[null,null,null,null,null,null,null,null,null,null,null,3,"Total Rate Base",{"$f":"SUM(N15:N16)","v":-109783659.86791669},{"$f":"SUM(O15:O16)","v":-84655166.210000023},-84655166.210000023,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S17,FALSE)","v":-84655166.210000023},15]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,"GRAND TOTAL",null,{"$f":"+Y16+Y9","v":-320103056.97000003}]
[null,null,null,null,null,null,null,null,null,null,null,4,"Pension Expense Labor (Utah)",null,{"$f":"'Labor Forecast'!G9*'ROR-Model'!M2*-1","v":4456377.7163229687},{"$f":"'Labor Forecast'!H9*'ROR-Model'!M2*-1","v":5261562.4677091818},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S19,FALSE)","v":5261562.4677091818},17]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,5,"Pension Expense Labor (Wyoming)",null,{"$f":"'Labor Forecast'!G9*'ROR-Model'!N2*-1","v":158014.28367703114},{"$f":"'Labor Forecast'!H9*'ROR-Model'!N2*-1","v":186564.53229081808},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S20,FALSE)","v":186564.53229081808},18]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,6,"Total Expense",null,{"$f":"SUM(O19:O20)","v":4614392},{"$f":"SUM(P19:P20)","v":5448127},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S21,FALSE)","v":5448127},19]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,{"$f":"R19","v":5261562.4677091818},null,{"$f":"SUM(E862:E862)","v":5261562.4677091818}]
[null,null,"Wyoming",null,{"$f":"R20","v":186564.53229081808},null,{"$f":"SUM(E863:E863)","v":186564.53229081808}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":5448127},null,{"$f":"SUM(E864:E864)","v":5448127}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":5261562.4677091818},null,{"$f":"SUM(E886:E886)","v":5261562.4677091818}]
[null,"Wyoming Administrative & General Exp",null,null,186564.53229081808,null,{"$f":"SUM(E887:E887)","v":186564.53229081808}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":5448127},null,{"$f":"SUM(E889:E889)","v":5448127}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":5448127},null,{"$f":"SUM(E892:E892)","v":5448127}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-1348415.4697525029}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":5448127},null,{"$f":"SUM(E939:E939)","v":5448127}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,{"$f":"$R$15*Z5","v":612837.10136335809},null,{"$f":"SUM(E1184:E1184)","v":612837.10136335809}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z6","v":738214.69585946936},null,{"$f":"SUM(E1185:E1185)","v":738214.69585946936}]
[null,null,"Distribution - Utah",null,22403311.821810111,null,{"$f":"SUM(E1186:E1186)","v":22403311.821810111}]
[null,null,"General",null,-1250240.8371190745,null,{"$f":"SUM(E1187:E1187)","v":-1250240.8371190745}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":22504122.781913862},null,{"$f":"SUM(G1184:G1187)","v":22504122.781913862}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,{"$f":"$R$15*Z12","v":60953.761466579133},null,{"$f":"SUM(E1191:E1191)","v":60953.761466579133}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z13","v":0},null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,5573101.0797073692,null,{"$f":"SUM(E1193:E1193)","v":5573101.0797073692}]
[null,null,"General",null,-294670.62308781414,null,{"$f":"SUM(E1194:E1194)","v":-294670.62308781414}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":5339384.2180861346},null,{"$f":"SUM(G1191:G1194)","v":5339384.2180861346}]
[]
[186007,"Deffered Pension Asset"]
[null,"General",null,null,{"$f":"R16","v":-112498673.21000002},null,{"$f":"SUM(E1198:E1198)","v":-112498673.21000002}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":-112498673.21000002},null,{"$f":"SUM(G1198)","v":-112498673.21000002}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":673790.86282993725},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":673790.86282993725}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":738214.69585946936},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":738214.69585946936}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":27976412.901517481},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":27976412.901517481}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":-114043584.6702069},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":-114043584.6702069}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":-84655166.210000023},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":-84655166.210000023}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":673790.86282993725},null,{"$f":"G1124+G1202","v":673790.86282993725}]
[null,"Distribution - Wyoming",null,null,738214.69585946936,null,{"$f":"G1125+G1203","v":738214.69585946936}]
[null,"Distribution - Utah",null,null,27976412.901517481,null,{"$f":"G1126+G1204","v":27976412.901517481}]
[null,"General",null,null,-114043584.6702069,null,{"$f":"G1127+G1205","v":-114043584.6702069}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":-84655166.210000023},null,{"$f":"G1130+G1208","v":-84655166.210000023}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":5448127},null,5448127]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":5448127},null,5448127]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":14926.375342465753},null,{"$f":"SUM(E1232:E1232)","v":14926.375342465753}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":109828.26976986301},null,{"$f":"SUM(E1237:E1237)","v":109828.26976986301}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":109828.26976986301}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":673790.86282993725},null,{"$f":"SUM(E1241:E1241)","v":673790.86282993725}]
[null,"Distribution - Wyoming",null,null,738214.69585946936,null,{"$f":"SUM(E1242:E1242)","v":738214.69585946936}]
[null,"Distribution - Utah",null,null,27976412.901517481,null,{"$f":"SUM(E1243:E1243)","v":27976412.901517481}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-113933756.40043704},null,{"$f":"G1214+G1237","v":-113933756.40043704}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-84545337.940230161},null,{"$f":"SUM(E1247:E1247)","v":-84545337.940230161}]

{"sheet":"Optional Adjustment 1","index":48,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 2","index":49,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 3","index":50,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 4","index":51,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 5","index":52,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 6","index":53,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"E1130","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 7","index":54,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 8","index":55,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 9","index":56,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 10","index":57,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 11","index":58,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 12","index":59,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 13","index":60,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 14","index":61,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 15","index":62,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 16","index":63,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 17","index":64,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 18","index":65,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 19","index":66,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 20","index":67,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,"Original Adjustment",null,"Update Adjustment","Change"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0},null,{"$f":"-(11505279+3475420)","v":-14980699},null,-3079812.6830380452,{"$f":"K1186-I1186","v":11900886.316961955}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0},null,{"$f":"Report!L13","v":397625896.99980283}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 21","index":68,"n_rows":1247,"n_cols":14,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,"Original Adjustment","Updated Adj",null,"Difference"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0},null,null,null,-246189,-167071,null,{"$f":"L842-K842","v":79118}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 22","index":69,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 23","index":70,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997},null,{"$f":"'Control Panel'!$F$21","v":7.3579999999999997}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Labor Adjustment ROO","index":71,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"},null,null,null,null,null,null,null,null,"12 Mos Dec-2018"]
[]
[null,null,null,null,null,null,null,null,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,null,null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,4,"Including Allowed Time",null,"Amount"]
["Administrative & General Expense",null,null,null,null,null,null,null,5,"Capital",null,27864481]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,311991.03999999998]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,27214256.850000001]
[null,null,"Utah",null,2514457.3534485255,null,{"$f":"SUM(E13:E13)","v":2514457.3534485255},null,8,"Other",null,2374197]
[null,null,"Wyoming",null,84667.12923537902,null,{"$f":"SUM(E14:E14)","v":84667.12923537902},null,9,"Total Base Labor",null,57764925.890000001]
[null,null,"Total",null,{"$f":"SUM(E13:E14)","v":2599124.4826839045},null,{"$f":"SUM(E15:E15)","v":2599124.4826839045},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,7258770]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,65023695.890000001]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,27214256.850000001]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,4261581]
[null,null,null,null,null,null,null,null,16,"Other",null,0]
[null,null,null,null,null,null,null,null,17,"Total Base Labor Expensed",null,31475837.850000001]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,-5445794]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,11654661.4]
[null,null,null,null,null,null,null,null,24,"401K",null,2020671.11]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,-1069024]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,288492]
[null,null,null,null,null,null,null,null,27,"Other",null,1277652.78]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,8726659.290000001]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,4694050]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,73750355.180000007]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,36169887.850000001]
[null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,null,null,null,37,"\\1 5-Year Average 2014-2018 Annual Capitalization Ratio",0.52567899148501296,38769012.332683906]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months 2018 Capitalization Ratio",0.49043679534452916,36169887.850000001]
[null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,"Labor Adjustment",null,2599124.4826839045]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",0.96742475021898522,2514457.3534485255]
[null,null,null,null,null,null,null,null,44,"Wyoming",3.2575249781014781E-2,84667.12923537902]

{"sheet":"COS Input","index":72,"n_rows":89,"n_cols":18,"rows_kept":89,"cut":false,"hidden":false,"merged":[[12,0,12,1],[7,1,7,5],[10,1,10,5],[52,5,52,6]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'AVG Projected Rev 2020 adj HDD'!A1","v":"AVG Projected Rev 2020 adj HDD"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 20"},null,null,"TBF (N)"]
[]
[]
[]
[null,"% Breakdown in \"Design Day-Throughput\" allocation factor",null,null,null,null,null,null,null,null,null,"Design Day","Throughput"]
[null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"1-L9","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(L9*100,0)&\"%\"","v":"60%"},{"$f":"ROUND(M9*100,0)&\"%\"","v":"40%"}]
[null,"% Breakdown in \"Customer-DNG Revenue\" allocation factor",null,null,null,null,null,null,null,null,null,"Customers","DNG Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,0.75,{"$f":"1-L12","v":0.25}]
["Allocation Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"L12*100&\"%\"","v":"75%"},{"$f":"M12*100&\"%\"","v":"25%"}]
["#","Data Description",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSL","TBF","NGV","Total"]
[{"$f":"'COS Alloc Factors'!B26","v":210},{"$f":"'COS Alloc Factors'!C26","v":"Design Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Peak_Day,D70,FALSE)","v":1156610.2254342271},826361.94409006927,330248.05590993067,16492.786871710188,0,210360,0,0,58000,729,{"$f":"D15+G15+H15+I15+L15+M15","v":1442192.0123059372},{"$f":"D15/N15","v":0.80198074567401734},{"$f":"I15/N15","v":0.14586129877647361}]
[]
[220,"Throughput",null,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T22","v":107928840},77534838.445283696,30394001.554716311,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T49","v":2731317},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T103","v":130911},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T148+'AVG Projected Rev 2020 adj HDD'!T166","v":55375315},0,0,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T130","v":2205855},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T67","v":260503},{"$f":"D17+G17+H17+I17+L17+M17","v":168632741},{"$f":"D17/N17","v":0.64002304273759036},{"$f":"I17/N17","v":0.32837819436262378}]
[]
[]
[250,"Distribution Throughput",null,{"$f":"VLOOKUP($D$4,Alloc_Dist_Throu,D70,FALSE)","v":107622453.01131},77534838.445283696,30087614.566026311,2521256.3972720001,115270,23527587,0,0,606693,260503,{"$f":"D20+G20+H20+I20+L20+M20","v":134653762.408582},{"$f":"D20/N20","v":0.79925321867167376},{"$f":"I20/N20","v":0.17472654739946944}]
[]
[310,"DNG Revenue",null,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T15","v":331535692.88608509},269732220.26099432,61803472.625090748,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T42","v":2646106.1564776073},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T96","v":187358.79761443246},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T141+'AVG Projected Rev 2020 adj HDD'!T159","v":27666568.973793454},0,0,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T123","v":1438720.3015346022},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T60","v":2047342.8803363019},{"$f":"D22+G22+H22+I22+L22+M22","v":365521789.9958415}]
[]
[]
[410,"Customers",null,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T21","v":1064691.3333333333},994175.41090510506,70515.922428228223,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T48","v":442.5},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T102","v":18},{"$f":"+'AVG Projected Rev 2020 adj HDD'!T147+'AVG Projected Rev 2020 adj HDD'!T165","v":1167.5},0,0,{"$f":"+'AVG Projected Rev 2020 adj HDD'!T129","v":6},23,{"$f":"D25+G25+H25+I25+L25+M25","v":1066348.3333333333},{"$f":"D25/N25","v":0.99844609875759793},{"$f":"I25/N25","v":1.0948579966833852E-3}]
[]
[]
[{"$f":"'COS Alloc Factors'!B46","v":510},{"$f":"'COS Alloc Factors'!C46","v":"Customer Assistance Expense"},null,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,D70,FALSE)","v":1399485.3308900578},{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,E70,FALSE)","v":1254119.3729319992},145365.95795805869,45431.743602930117,35921.542004186995,715603.17079062026,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,J70,FALSE)","v":0},{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,K70,FALSE)","v":0},37188.505672824234,9007.5070393812057,{"$f":"D28+G28+H28+I28+L28+M28","v":2242637.8000000003}]
[]
[605,"Tools, Shop & Garage Equipment",null,{"$f":"D66","v":16834432.859576453},{"$f":"E66","v":0},{"$f":"F66","v":0},123520.40193193214,3138.8255848502054,{"$f":"I66","v":1306801.6489860327},{"$f":"J66","v":0},{"$f":"K66","v":0},320332.62437704753,16073173.616806915,{"$f":"'ROR-Model'!W1074","v":34661399.977263227}]
[]
[645,"SD Mains",null,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,D70,FALSE)","v":684599947.25677824},{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,E70,FALSE)","v":617826047.76276028},66773899.49401816,735690.36956939322,55784.001758921877,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,I70,FALSE)","v":2259280.0835601226},{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,J70,FALSE)","v":0},{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,K70,FALSE)","v":0},9821.0636587653225,82360.684674783304,{"$f":"D32+G32+H32+I32+L32+M32","v":687742883.46000016}]
[null,null,null,1]
[{"$f":"'COS Alloc Factors'!B70","v":660},{"$f":"'COS Alloc Factors'!C70","v":"Service Lines"},null,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,D70,FALSE)","v":409338795.4982217},369224034.05729789,40114761.440923728,635204.36774783372,50576.140245960458,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,I70,FALSE)","v":2404004.9609940359},{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,J70,FALSE)","v":0},{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,K70,FALSE)","v":0},22676.348454964671,121825.06433557325,{"$f":"D34+G34+H34+I34+L34+M34","v":412573082.38000011}]
[null,null,null,1]
[{"$f":"'COS Alloc Factors'!B72","v":670},{"$f":"'COS Alloc Factors'!C72","v":"Meters & Regulators"},null,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,D70,FALSE)","v":370651323.27973497},{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,E70,FALSE)","v":313800800.46420854},56850522.815526515,2168974.8473265124,366056.36121417931,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,I70,FALSE)","v":22002209.071432821},{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,J70,FALSE)","v":0},{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,K70,FALSE)","v":0},1289604.6702914014,0,{"$f":"D36+G36+H36+I36+L36+M36","v":396478168.2299999}]
[null,null,null,1]
[]
[null,null,null,null,null,null,"Small Diam.","Lg. Diam.","Feeders",null,null,null,null,"Total"]
[null,"Utah Distribution Mains",null,{"$f":"G40+H40+I40","v":1603521659.2799997},null,null,{"$f":"N32","v":687742883.46000016},47785874.540000007,867992901.27999949,null,null,null,null,{"$f":"SUM(G40:I40)","v":1603521659.2799997}]
[null,"Ratio to Total",null,null,null,null,{"$f":"G40/D40","v":0.42889528774360608},{"$f":"H40/$N$40","v":2.9800579408111288E-2},{"$f":"I40/$N$40","v":0.5413041328482826}]
[null,"Allocated to total",null,null,null,null,{"$f":"G41*$N$42","v":810391388.16360939},{"$f":"H41*$N$42","v":56307759.970205471},{"$f":"I41*$N$42","v":1022786260.827036},null,null,null,null,{"$f":"'ROR-Model'!Q1001","v":1889485408.960851}]
[]
[null,"Value of TS Peaking Supply",null,null,0]
[null,"Value of IS Peaking Supply",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of TBF subsidy",0]
[null,"NGV","DNG Revenue Less NGV",{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!D$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!E$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!F$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!G$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!H$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!I$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!J$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!K$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!L$9,FALSE)*$M47","v":0},{"$f":"'COS Sum'!P85*0","v":0},{"$f":"SUM(D47:M47)","v":0}]
[null,"% Cost of Service",{"$f":"'COS Input'!$L$10&\" Design Day \"&'COS Input'!$M$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!D$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!E$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!F$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!G$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!H$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!I$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!J$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!K$9,FALSE)*$L48","v":0},{"$f":"P48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!M$9,FALSE)*$L48","v":0},{"$f":"SUM(D48:M48)","v":0},null,{"$f":"-R46*SUM('COS Sum'!O83,'COS Sum'!O85)","v":0}]
[null,"Gradualism Adjustment",{"$f":"'COS Input'!$L$10&\" Design Day \"&'COS Input'!$M$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"SUM(D47:D48)","v":0},{"$f":"SUM(E47:E48)","v":0},0,0,0,{"$f":"SUM(I47:I48)","v":0},{"$f":"SUM(J47:J48)","v":0},{"$f":"SUM(K47:K48)","v":0},{"$f":"SUM(L47:L48)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSL","TBF","NGV"]
[null,"Gross Plant Allocation Percentages",null,{"$f":"'COS Alloc Factors'!D60","v":0.90533953928046584},{"$f":"'COS Alloc Factors'!E60","v":0},{"$f":"'COS Alloc Factors'!F60","v":0},{"$f":"'COS Alloc Factors'!G60","v":6.6428079110000355E-3},{"$f":"'COS Alloc Factors'!H60","v":1.688030082494576E-4},{"$f":"'COS Alloc Factors'!I60","v":7.0278530479329387E-2},{"$f":"'COS Alloc Factors'!J60","v":0},{"$f":"'COS Alloc Factors'!K60","v":0},{"$f":"'COS Alloc Factors'!L60","v":1.7227179138680843E-2},{"$f":"'COS Alloc Factors'!M60","v":3.4314018227448129E-4},{"$f":"SUM(D63:M63)","v":1.0000000000000002}]
[null,"Total Tools and Work allocated on Gross Plant",null,{"$f":"D63*$N$64","v":16834432.859576453},0,0,123520.40193193214,3138.8255848502054,1306801.6489860327,0,{"$f":"K63*$N$64","v":0},{"$f":"L63*$N$64","v":320332.62437704753},{"$f":"M63*$N$64","v":6380.5568069120336},{"$f":"N66-N65","v":18594606.917263225}]
[null,"NGV Direct Assignment",null,null,null,null,null,null,null,null,null,null,16066793.060000002,{"$f":"SUM(D65:M65)","v":16066793.060000002}]
[null,"Total",null,{"$f":"SUM(D64:D65)","v":16834432.859576453},{"$f":"SUM(E64:E65)","v":0},{"$f":"SUM(F64:F65)","v":0},123520.40193193214,3138.8255848502054,{"$f":"SUM(I64:I65)","v":1306801.6489860327},{"$f":"SUM(J64:J65)","v":0},{"$f":"SUM(K64:K65)","v":0},320332.62437704753,{"$f":"SUM(M64:M65)","v":16073173.616806915},{"$f":"'ROR-Model'!W1072","v":34661399.977263227}]
[null,"NGV Plant Allocation Percentages"]
[]
[]
[null,null,1,{"$f":"C70+1","v":2},{"$f":"D70+1","v":3},4,{"$f":"F70+1","v":5},{"$f":"G70+1","v":6},{"$f":"H70+1","v":7},{"$f":"I70+1","v":8},{"$f":"J70+1","v":9},{"$f":"K70+1","v":10},{"$f":"L70+1","v":11},{"$f":"M70+1","v":12}]
[null,"Allocation Matrix"]
[null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSL","TBF","NGV"]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"TBF (E)",107622453.01131,77534838.445283696,30087614.566026311,2521256.3972720001,115270,23527587,null,null,606693,260503]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"TBF (N)",107622453.01131,77534838.445283696,30087614.566026311,2521256.3972720001,115270,23527587,null,null,606693,260503]
[]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Design Day"},"TBF (E)",1156610.2254342271,826361.94409006927,330248.05590993067,16492.786871710188,0,210360,null,null,58000,729]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Design Day"},"TBF (N)",1156610.2254342271,826361.94409006927,330248.05590993067,16492.786871710188,0,210360,null,null,58000,729]
[]
[{"$f":"'COS Alloc Factors'!$B$66","v":645},{"$f":"'COS Alloc Factors'!$C$66","v":"SD Mains"},"TBF (E)",684599947.25677824,617826047.76276028,66773899.49401816,735690.36956939322,55784.001758921877,2259280.0835601226,null,null,9821.0636587653225,82360.684674783304]
[{"$f":"'COS Alloc Factors'!$B$66","v":645},{"$f":"'COS Alloc Factors'!$C$66","v":"SD Mains"},"TBF (N)",684599947.25677824,617826047.76276028,66773899.49401816,735690.36956939322,55784.001758921877,2259280.0835601226,null,null,9821.0636587653225,82360.684674783304]
[]
[{"$f":"'COS Alloc Factors'!$B$70","v":660},{"$f":"'COS Alloc Factors'!$C$70","v":"Service Lines"},"TBF (E)",409338795.4982217,369224034.05729789,40114761.440923728,635204.36774783372,50576.140245960458,2404004.9609940359,null,null,22676.348454964671,121825.06433557325]
[{"$f":"'COS Alloc Factors'!$B$70","v":660},{"$f":"'COS Alloc Factors'!$C$70","v":"Service Lines"},"TBF (N)",409338795.4982217,369224034.05729789,40114761.440923728,635204.36774783372,50576.140245960458,2404004.9609940359,null,null,22676.348454964671,121825.06433557325]
[]
[{"$f":"'COS Alloc Factors'!$B$72","v":670},{"$f":"'COS Alloc Factors'!$C$72","v":"Meters & Regulators"},"TBF (E)",370651323.27973497,313800800.46420854,56850522.815526515,2168974.8473265124,366056.36121417931,22002209.071432821,null,null,1289604.6702914014,0]
[{"$f":"'COS Alloc Factors'!$B$72","v":670},{"$f":"'COS Alloc Factors'!$C$72","v":"Meters & Regulators"},"TBF (N)",370651323.27973497,313800800.46420854,56850522.815526515,2168974.8473265124,366056.36121417931,22002209.071432821,null,null,1289604.6702914014,0]
[]
[{"$f":"'COS Alloc Factors'!$B$46","v":510},{"$f":"'COS Alloc Factors'!$C$46","v":"Customer Assistance Expense"},"TBF (E)",1399485.3308900578,1254119.3729319992,145365.95795805869,45431.743602930117,35921.542004186995,715603.17079062026,null,null,37188.505672824234,9007.5070393812057]
[{"$f":"'COS Alloc Factors'!$B$46","v":510},{"$f":"'COS Alloc Factors'!$C$46","v":"Customer Assistance Expense"},"TBF (N)",1399485.3308900578,1254119.3729319992,145365.95795805869,45431.743602930117,35921.542004186995,715603.17079062026,null,null,37188.505672824234,9007.5070393812057]

{"sheet":"Dist Plant","index":73,"n_rows":167,"n_cols":18,"rows_kept":167,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Production Allocation Factors"]
[null,"Distribution Plant",null,"Amount","%",108,null,null,111,254,282,null,null,283]
[null,302,"Intangible Plant",{"$f":"'COS Detail'!G969","v":58742.879999999997},{"$f":"D4/$D$19","v":2.0184711394466598E-5},{"$f":"$F$19*E4","v":-12050.567955563565},null,null,{"$f":"$I$19*E4","v":-1.185708281126898},{"$f":"$J$19*E4","v":-3286.5635646904975},{"$f":"$K$19*E4","v":-4907.0152303894993},{"$f":"$J$19*G4","v":0},0,{"$f":"$N$19*E4","v":-1223.1939785410639}]
[null,"374","Land & Land Rights",{"$f":"'COS Detail'!G986","v":20021728.760000002},6.8796902133312441E-3,{"$f":"$F$19*E5","v":-4107275.6904367218},null,null,-404.13288543579381,{"$f":"$J$19*E5","v":-1120181.4457297951},{"$f":"$K$19*E5","v":-1672490.8272125488},0,0,{"$f":"$N$19*E5","v":-416909.38645184651}]
[null,"375","Structures & Improvements",{"$f":"'COS Detail'!G991","v":16035008.851150515},5.5098086077528131E-3,{"$f":"$F$19*E6","v":-3289436.3338816985},null,null,-323.66208096627662,-897131.29233161395,-1339465.0151988803,0,0,-333894.52938943362]
[null,376,"Mains - SD",{"$f":"'COS Detail'!G998","v":810391388.16360939},0.27845955606268558,-166244428.15314922,null,null,-16357.519071239172,-45340010.729427509,-67695061.670372993,0,0,-16874655.554226507]
[null,376,"Mains - LD",{"$f":"'COS Detail'!G999","v":56307759.970205471},1.9347976882772799E-2,-11551025.212698508,null,null,-1136.5560777472654,-3150322.7680940293,-4703600.4323062543,0,0,-1172487.8477304976]
[null,376,"Mains - Feeders",{"$f":"'COS Detail'!G1000","v":1022786260.827036},0.35144081279330125,-209815305.95900235,null,null,-20644.649007427488,-57223140.222273208,-85437209.740336061,0,0,-21297321.40436697]
[null,377,"Compressor Station Equipment",{"$f":"'COS Detail'!G1006","v":15091443.305934511},5.1855889199889926E-3,-3095872.4377439222,null,null,-304.61647951213217,-844340.41551719408,-1260645.4118487262,0,0,-314246.80879304762]
[null,"378","Measuring & Regulation Station Equip",{"$f":"'COS Detail'!G1011","v":132565981.33492637},4.5551155714015634E-2,-27194706.263508044,null,null,-2675.8065294812918,-7416839.6948329667,-11073738.458890913,0,0,-2760401.0924944268]
[null,"380","Services",{"$f":"'COS Detail'!G1016","v":424277611.46360821},0.14578653853073878,-87036696.004118383,null,null,-8563.9225963919489,-23737605.972846512,-35441515.658837356,0,0,-8834667.6154126357]
[null,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!G1021","v":396407120.94336414},0.13620992588298739,-81319318.170939445,null,null,-8001.364693052481,-22178299.744178701,-33113388.037902471,0,0,-8254324.6668995861]
[null,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!G1026","v":14208303.550000001},4.8821322100946578E-3,-2914704.3431059234,null,null,-286.79055538304738,-794930.2581605236,-1186873.4035145571,0,0,-295857.32513699745]
[null,"387","Other Equipment",{"$f":"'COS Detail'!G1031","v":2114685.0693827905},7.266294709363791E-4,-433808.42296484223,null,null,-42.684315081973914,-118313.00916516992,-176647.6523272034,0,0,-44033.762787587562]
[null,"388","Asset Retirement Costs",{"$f":"'COS Detail'!G1036","v":0},0,0,null,null,0,0,0,0,0,0]
[]
[]
[null,"Total Distribution Plant",null,{"$f":"SUM(D4:D16)","v":2910266035.1192174},{"$f":"SUM(E4:E16)","v":1},{"$f":"'COS Detail'!G1129","v":-597014627.55950463},null,null,{"$f":"'COS Detail'!G1136","v":-58742.89},{"$f":"'COS Detail'!G1143","v":-162824402.11612192},{"$f":"'COS Detail'!G1211","v":-243105543.32397836},null,null,{"$f":"'COS Detail'!G1218","v":-60600023.187668078},{"$f":"D19+F19+I19+J19+K19+N19","v":1846662696.0419447}]
[]
["FERC",null,null,null,"Jurisdiction"]
["Account",null,"Description","Allocation Factor","DNG Related","GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," TBF","NGV","Total"]
["108 Allocation to Categories"]
[]
["Distribution Plant"]
[108,{"$f":"B4","v":302},"Intangible Plant",{"$f":"'COS Detail'!F967","v":"Direct Distribution Gross Plant"},{"$f":"F$4","v":-12050.567955563565},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!D$9,FALSE)*$E26","v":-10889.592325734071},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!E$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!F$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!G$9,FALSE)*$E26","v":-74.666665830548055},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!H$9,FALSE)*$E26","v":-2.0847056914175277},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!I$9,FALSE)*$E26","v":-867.93508003249065},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!J$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!K$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!L$9,FALSE)*$E26","v":-212.75449276593471},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!M$9,FALSE)*$E26","v":-3.5346855091020148},{"$f":"SUM(F26:O26)","v":-12050.567955563562},null,{"$f":"+P26-E26","v":0}]
[108,"374","Land & Land Rights",{"$f":"'COS Detail'!F985","v":"Direct Distribution Gross Plant"},{"$f":"F$5","v":-4107275.6904367218},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!D$9,FALSE)*$E27","v":-3711572.5999955265},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!E$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!F$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!G$9,FALSE)*$E27","v":-25449.139209258952},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!H$9,FALSE)*$E27","v":-710.54418676765602},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!I$9,FALSE)*$E27","v":-295824.11951370828},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!J$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!K$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!L$9,FALSE)*$E27","v":-72514.537023566561},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!M$9,FALSE)*$E27","v":-1204.750507893775},{"$f":"SUM(F27:O27)","v":-4107275.6904367218},null,{"$f":"+P27-E27","v":0}]
[108,"375","Structures & Improvements",{"$f":"'COS Detail'!F990","v":"Direct Distribution Gross Plant"},{"$f":"F$6","v":-3289436.3338816985},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!D$9,FALSE)*$E28","v":-2972525.5099608083},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!E$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!F$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!G$9,FALSE)*$E28","v":-20381.715153883088},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!H$9,FALSE)*$E28","v":-569.06086684758918},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!I$9,FALSE)*$E28","v":-236919.72015238303},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!J$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!K$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!L$9,FALSE)*$E28","v":-58075.466756546521},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!M$9,FALSE)*$E28","v":-964.86099122964822},-3289436.3338816985,null,0]
[108,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},{"$f":"'COS Detail'!$F$998","v":"SD Mains"},{"$f":"F$7","v":-166244428.15314922},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!D$9,FALSE)*$E29","v":-165484702.90641484},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!E$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!F$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!G$9,FALSE)*$E29","v":-177834.51887067928},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!H$9,FALSE)*$E29","v":-13484.36995211105},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!I$9,FALSE)*$E29","v":-546123.75433048978},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!J$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!K$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!L$9,FALSE)*$E29","v":-2373.9934662691076},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!M$9,FALSE)*$E29","v":-19908.610114840296},-166244428.15314922,null,0]
[108,{"$f":"B12","v":"380"},"Services",{"$f":"'COS Detail'!F1016","v":"Service Lines"},{"$f":"F$12","v":-87036696.004118383},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!D$9,FALSE)*$E30","v":-86354388.65993692},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!E$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!F$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!G$9,FALSE)*$E30","v":-134003.14227294939},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!H$9,FALSE)*$E30","v":-10669.576692341932},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!I$9,FALSE)*$E30","v":-507150.50961495627},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!J$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!K$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!L$9,FALSE)*$E30","v":-4783.817779804569},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!M$9,FALSE)*$E30","v":-25700.297821396252},-87036696.004118383,null,0]
[108,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!F1021","v":"Meters & Regulators"},{"$f":"F$13","v":-81319318.170939445},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!D$9,FALSE)*$E31","v":-76022125.058798745},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!E$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!F$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!G$9,FALSE)*$E31","v":-444865.745072224},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!H$9,FALSE)*$E31","v":-75079.67926446801},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!I$9,FALSE)*$E31","v":-4512744.4164982243},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!J$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!K$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!L$9,FALSE)*$E31","v":-264503.27130577393},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!M$9,FALSE)*$E31","v":0},-81319318.170939445,null,0]
[108,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!F1026","v":"Meters & Regulators"},{"$f":"F$14","v":-2914704.3431059234},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!D$9,FALSE)*$E32","v":-2724838.6123361238},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!E$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!F$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!G$9,FALSE)*$E32","v":-15945.191725973422},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!H$9,FALSE)*$E32","v":-2691.0588056227498},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!I$9,FALSE)*$E32","v":-161748.96747713874},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!J$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!K$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!L$9,FALSE)*$E32","v":-9480.5127610645977},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!M$9,FALSE)*$E32","v":0},-2914704.3431059234,null,0]
[108,{"$f":"B15","v":"387"},{"$f":"C15","v":"Other Equipment"},{"$f":"'COS Detail'!F1031","v":"Direct Distribution Gross Plant"},{"$f":"F$15","v":-433808.42296484223},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!D$9,FALSE)*$E33","v":-392014.45865261048},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!E$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!F$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!G$9,FALSE)*$E33","v":-2687.9254713499599},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!H$9,FALSE)*$E33","v":-75.047324879167874},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!I$9,FALSE)*$E33","v":-31244.796900292687},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!J$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!K$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!L$9,FALSE)*$E33","v":-7658.9494641092006},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!M$9,FALSE)*$E33","v":-127.24515160070018},-433808.42296484218,null,0]
[108,{"$f":"B16","v":"388"},{"$f":"C16","v":"Asset Retirement Costs"},{"$f":"'COS Detail'!F1036","v":"Direct Distribution Gross Plant"},{"$f":"F$16","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!D$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!E$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!F$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!G$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!H$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!I$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!J$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!K$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!L$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!M$9,FALSE)*$E34","v":0},0,null,0]
[null,null,null,null,{"$f":"SUM(E26:E34)","v":-345357717.68655181},{"$f":"SUM(F26:F34)","v":-337673057.39842129},0,0,-821242.04444214865,-103281.42179872956,-6292624.2195672262,{"$f":"SUM(L26:L34)","v":0},0,-419603.30304990039,-47909.299272469769,-345357717.68655181,null,0]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,{"$f":"B8","v":376},{"$f":"C8","v":"Mains - LD"},"Design Day",{"$f":"F$8","v":-11551025.212698508},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!D$9,FALSE)*$E37","v":-9263699.813379325},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!E$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!F$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!G$9,FALSE)*$E37","v":-132096.55535269604},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!H$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!I$9,FALSE)*$E37","v":-1684847.5397239968},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!J$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!K$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!L$9,FALSE)*$E37","v":-464542.48575770966},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!M$9,FALSE)*$E37","v":-5838.8184847822477},{"$f":"SUM(F37:O37)","v":-11551025.21269851},null,0]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"F$9*'COS Input'!M$9","v":-83926122.38360095},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!D$9,FALSE)*$E38","v":-67307134.210729122},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!E$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!F$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!G$9,FALSE)*$E38","v":-959772.09527642722},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!H$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!I$9,FALSE)*$E38","v":-12241573.212145308},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!J$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!K$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!L$9,FALSE)*$E38","v":-3375219.8436224936},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!M$9,FALSE)*$E38","v":-42423.021827599972},{"$f":"SUM(F38:O38)","v":-83926122.38360095},null,0]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"F$10*'COS Input'!M$9","v":-1238348.9750975689},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!D$9,FALSE)*$E39","v":-993132.03445340344},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!E$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!F$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!G$9,FALSE)*$E39","v":-14161.654997956244},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!H$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!I$9,FALSE)*$E39","v":-180627.18984624639},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!J$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!K$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!L$9,FALSE)*$E39","v":-49802.134488887095},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!M$9,FALSE)*$E39","v":-625.9613110758396},{"$f":"SUM(F39:O39)","v":-1238348.9750975692},null,0]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"F$11*'COS Input'!M$9","v":-10877882.505403219},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!D$9,FALSE)*$E40","v":-8723852.3230376206},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!E$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!F$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!G$9,FALSE)*$E40","v":-124398.55181992367},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!H$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!I$9,FALSE)*$E40","v":-1586662.0701759942},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!J$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!K$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!L$9,FALSE)*$E40","v":-437471.0024254024},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!M$9,FALSE)*$E40","v":-5498.5579442779035},{"$f":"SUM(F40:O40)","v":-10877882.505403219},null,0]
[null,null,null,null,{"$f":"SUM(E37:E40)","v":-107593379.07680024},{"$f":"SUM(F37:F40)","v":-86287818.381599471},0,0,-1230428.857447003,0,-15693710.011891544,{"$f":"SUM(L37:L40)","v":0},0,-4327035.4662944926,-54386.359567735963,-107593379.07680024,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"F$9*'COS Input'!L$9","v":-125889183.5754014},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!D$9,FALSE)*$E43","v":-100960701.31609367},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!E$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!F$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!G$9,FALSE)*$E43","v":-1439658.1429146405},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!H$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!I$9,FALSE)*$E43","v":-18362359.818217956},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!J$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!K$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!L$9,FALSE)*$E43","v":-5062829.7654337389},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!M$9,FALSE)*$E43","v":-63634.53274139994},{"$f":"SUM(F43:O43)","v":-125889183.57540141},null,0]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"F$10*'COS Input'!L$9","v":-1857523.4626463533},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!D$9,FALSE)*$E44","v":-1489698.051680105},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!E$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!F$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!G$9,FALSE)*$E44","v":-21242.482496934364},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!H$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!I$9,FALSE)*$E44","v":-270940.78476936952},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!J$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!K$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!L$9,FALSE)*$E44","v":-74703.201733330628},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!M$9,FALSE)*$E44","v":-938.94196661375929},{"$f":"SUM(F44:O44)","v":-1857523.4626463535},null,0]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"F$11*'COS Input'!L$9","v":-16316823.758104825},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!D$9,FALSE)*$E45","v":-13085778.484556429},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!E$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!F$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!G$9,FALSE)*$E45","v":-186597.82772988547},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!H$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!I$9,FALSE)*$E45","v":-2379993.1052639908},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!J$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!K$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!L$9,FALSE)*$E45","v":-656206.50363810349},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!M$9,FALSE)*$E45","v":-8247.8369164168544},{"$f":"SUM(F45:O45)","v":-16316823.758104825},null,0]
[null,null,null,null,{"$f":"SUM(E43:E45)","v":-144063530.79615256},{"$f":"SUM(F43:F45)","v":-115536177.85233021},{"$f":"SUM(G43:G45)","v":0},{"$f":"SUM(H43:H45)","v":0},-1647498.4531414604,0,-21013293.708251316,{"$f":"SUM(L43:L45)","v":0},0,-5793739.4708051728,-72821.311624430557,{"$f":"SUM(F46:O46)","v":-144063530.79615259},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E35+E41+E46","v":-597014627.55950463},{"$f":"F35+F41+F46","v":-539497053.63235092},0,0,-3699169.3550306121,-103281.42179872956,-42999627.939710081,{"$f":"L35+L41+L46","v":0},0,-10540378.240149565,-175116.97046463628,-597014627.55950463,null,0]
[null,null,null,null,null,{"$f":"F48/$E$48","v":0.90365801561299108},{"$f":"G48/$E$48","v":0},{"$f":"H48/$E$48","v":0},6.1961117605312185E-3,1.7299646781005455E-4,7.2024412727516113E-2,{"$f":"L48/$E$48","v":0},0,1.7655142359303419E-2,2.9332107184791269E-4,{"$f":"SUM(F49:O49)","v":0.99999999999999989},null,{"$f":"+P49-E49","v":0.99999999999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
["111 Allocation to Categories"]
[]
["Distribution Plant"]
[111,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"I4","v":-1.185708281126898},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!D$9,FALSE)*$E56","v":-1.0714747924190233},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!E$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!F$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!G$9,FALSE)*$E56","v":-7.3467810252496289E-3},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!H$9,FALSE)*$E56","v":-2.0512334448808455E-4},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!I$9,FALSE)*$E56","v":-8.5399942614317437E-2},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!J$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!K$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!L$9,FALSE)*$E56","v":-2.0933848499900341E-2},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!M$9,FALSE)*$E56","v":-3.4779322391908791E-4},{"$f":"SUM(F56:O56)","v":-1.1857082811268982},null,{"$f":"+P56-E56","v":0}]
[111,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"I5","v":-404.13288543579381},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!D$9,FALSE)*$E57","v":-365.19792129686175},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!E$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!F$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!G$9,FALSE)*$E57","v":-2.5040525242661378},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!H$9,FALSE)*$E57","v":-6.9913561706277785E-2},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!I$9,FALSE)*$E57","v":-29.107433737389609},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!J$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!K$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!L$9,FALSE)*$E57","v":-7.1350236244449992},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!M$9,FALSE)*$E57","v":-0.11854069112501675},{"$f":"SUM(F57:O57)","v":-404.13288543579381},null,0]
[111,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"I6","v":-323.66208096627662},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!D$9,FALSE)*$E58","v":-292.47983381515684},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!E$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!F$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!G$9,FALSE)*$E58","v":-2.0054464263131542},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!H$9,FALSE)*$E58","v":-5.5992396771217749E-2},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!I$9,FALSE)*$E58","v":-23.311571303761852},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!J$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!K$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!L$9,FALSE)*$E58","v":-5.7143001157680029},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!M$9,FALSE)*$E58","v":-9.4936908505554155E-2},-323.66208096627662,null,0]
[111,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"I7","v":-16357.519071239172},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!D$9,FALSE)*$E59","v":-16282.766369146137},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!E$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!F$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!G$9,FALSE)*$E59","v":-17.49791897549785},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!H$9,FALSE)*$E59","v":-1.3267863537183011},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!I$9,FALSE)*$E59","v":-53.735513580570476},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!J$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!K$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!L$9,FALSE)*$E59","v":-0.23358763858070689},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!M$9,FALSE)*$E59","v":-1.9588955446696952},-16357.519071239172,null,0]
[111,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"I12","v":-8563.9225963919489},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!D$9,FALSE)*$E60","v":-8496.7873815827461},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!E$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!F$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!G$9,FALSE)*$E60","v":-13.185157419630622},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!H$9,FALSE)*$E60","v":-1.0498264884177171},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!I$9,FALSE)*$E60","v":-49.900764946979443},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!J$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!K$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!L$9,FALSE)*$E60","v":-0.47070083151538039},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!M$9,FALSE)*$E60","v":-2.5287651226586512},-8563.9225963919453,null,0]
[111,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"I13","v":-8001.364693052481},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!D$9,FALSE)*$E61","v":-7480.1506089566537},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!E$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!F$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!G$9,FALSE)*$E61","v":-43.772293543914955},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!H$9,FALSE)*$E61","v":-7.3874192300729513},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!I$9,FALSE)*$E61","v":-444.02873333291592},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!J$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!K$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!L$9,FALSE)*$E61","v":-26.025637988922789},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!M$9,FALSE)*$E61","v":0},-8001.3646930524801,null,0]
[111,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"I14","v":-286.79055538304738},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!D$9,FALSE)*$E62","v":-268.1088326537859},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!E$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!F$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!G$9,FALSE)*$E62","v":-1.5689174106448656},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!H$9,FALSE)*$E62","v":-0.26478508918355209},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!I$9,FALSE)*$E62","v":-15.915190961005575},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!J$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!K$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!L$9,FALSE)*$E62","v":-0.93282926842744107},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!M$9,FALSE)*$E62","v":0},-286.79055538304732,null,0]
[111,{"$f":"B15","v":"387"},{"$f":"C15","v":"Other Equipment"},"Direct Distribution Gross Plant",{"$f":"I15","v":-42.684315081973914},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!D$9,FALSE)*$E63","v":-38.572023464776215},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!E$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!F$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!G$9,FALSE)*$E63","v":-0.26447678666963864},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!H$9,FALSE)*$E63","v":-7.3842357400729277E-3},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!I$9,FALSE)*$E63","v":-3.0743127264554313},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!J$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!K$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!L$9,FALSE)*$E63","v":-0.75359765928161149},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!M$9,FALSE)*$E63","v":-1.2520209050938614E-2},-42.684315081973914,null,0]
[111,{"$f":"B16","v":"388"},{"$f":"C16","v":"Asset Retirement Costs"},"Direct Distribution Gross Plant",{"$f":"I16","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!D$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!E$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!F$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!G$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!H$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!I$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!J$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!K$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!L$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!M$9,FALSE)*$E64","v":0},0,null,0]
[null,null,null,null,{"$f":"SUM(E56:E64)","v":-33981.261905831823},{"$f":"SUM(F56:F64)","v":-33225.134445708536},0,0,-80.805609867962474,-10.162312478954579,-619.15892053169262,{"$f":"SUM(L56:L64)","v":0},0,-41.28661097544083,-4.7140062692337752,-33981.261905831823,null,0]
[]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P67-E67","v":0}]
[111,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$37","v":"Design Day"},{"$f":"I8","v":-1136.5560777472654},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!D$9,FALSE)*$E68","v":-911.49609073208831},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!E$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!F$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!G$9,FALSE)*$E68","v":-12.997559962949014},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!H$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!I$9,FALSE)*$E68","v":-165.77954563251083},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!J$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!K$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!L$9,FALSE)*$E68","v":-45.708374437562405},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!M$9,FALSE)*$E68","v":-0.57450698215487928},{"$f":"SUM(F68:O68)","v":-1136.5560777472656},null,0]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$38","v":"Design Day"},{"$f":"I9*'COS Input'!M9","v":-8257.8596029709952},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!D$9,FALSE)*$E69","v":-6622.6444020620238},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!E$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!F$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!G$9,FALSE)*$E69","v":-94.436189693314134},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!H$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!I$9,FALSE)*$E69","v":-1204.5021268031242},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!J$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!K$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!L$9,FALSE)*$E69","v":-332.10269706494194},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!M$9,FALSE)*$E69","v":-4.1741873475921158},{"$f":"SUM(F69:O69)","v":-8257.8596029709952},null,0]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$39","v":"Design Day"},{"$f":"I10*'COS Input'!M9","v":-121.84659180485288},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!D$9,FALSE)*$E70","v":-97.718620553493523},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!E$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!F$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!G$9,FALSE)*$E70","v":-1.3934274025471487},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!H$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!I$9,FALSE)*$E70","v":-17.772702132142665},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!J$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!K$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!L$9,FALSE)*$E70","v":-4.9002506354072759},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!M$9,FALSE)*$E70","v":-6.1591081262274215E-2},{"$f":"SUM(F70:O70)","v":-121.84659180485289},null,0]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$40","v":"Design Day"},{"$f":"I11*'COS Input'!M9","v":-1070.3226117925167},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!D$9,FALSE)*$E71","v":-858.37812631712427},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!E$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!F$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!G$9,FALSE)*$E71","v":-12.240119602410799},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!H$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!I$9,FALSE)*$E71","v":-156.11864626588385},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!J$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!K$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!L$9,FALSE)*$E71","v":-43.044692353210031},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!M$9,FALSE)*$E71","v":-0.54102725388776063},{"$f":"SUM(F71:O71)","v":-1070.3226117925167},null,0]
[null,null,null,null,{"$f":"SUM(E68:E71)","v":-10586.584884315631},{"$f":"SUM(F68:F71)","v":-8490.2372396647297},0,0,-121.06729666122109,0,-1544.1730208336617,{"$f":"SUM(L68:L71)","v":0},0,-425.75601449112168,-5.3513126648970299,-10586.584884315631,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"I9*'COS Input'!L9","v":-12386.789404456493},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!D$9,FALSE)*$E74","v":-9933.9666030930348},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!E$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!F$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!G$9,FALSE)*$E74","v":-141.6542845399712},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!H$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!I$9,FALSE)*$E74","v":-1806.753190204686},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!J$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!K$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!L$9,FALSE)*$E74","v":-498.1540455974129},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!M$9,FALSE)*$E74","v":-6.2612810213881733},{"$f":"SUM(F74:O74)","v":-12386.789404456495},null,0]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"I10*'COS Input'!L9","v":-182.76988770727931},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!D$9,FALSE)*$E75","v":-146.57793083024026},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!E$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!F$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!G$9,FALSE)*$E75","v":-2.0901411038207232},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!H$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!I$9,FALSE)*$E75","v":-26.659053198214},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!J$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!K$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!L$9,FALSE)*$E75","v":-7.3503759531109134},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!M$9,FALSE)*$E75","v":-9.2386621893411319E-2},{"$f":"SUM(F75:O75)","v":-182.76988770727931},null,0]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"I11*'COS Input'!L9","v":-1605.4839176887751},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!D$9,FALSE)*$E76","v":-1287.5671894756865},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!E$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!F$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!G$9,FALSE)*$E76","v":-18.3601794036162},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!H$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!I$9,FALSE)*$E76","v":-234.17796939882578},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!J$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!K$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!L$9,FALSE)*$E76","v":-64.567038529815051},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!M$9,FALSE)*$E76","v":-0.811540880831641},{"$f":"SUM(F76:O76)","v":-1605.4839176887754},null,0]
[null,null,null,null,{"$f":"SUM(E74:E76)","v":-14175.043209852547},{"$f":"SUM(F74:F76)","v":-11368.111723398963},0,0,-162.10460504740811,0,-2067.590212801726,{"$f":"SUM(L74:L76)","v":0},0,-570.07146008033885,-7.1652085241132264,-14175.043209852549,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E65+E72+E77","v":-58742.89},{"$f":"F65+F72+F77","v":-53083.483408772227},0,0,-363.97751157659172,-10.162312478954579,{"$f":"K65+K72+K77","v":-4230.9221541670804},{"$f":"L65+L72+L77","v":0},0,-1037.1140855469014,-17.23052745824403,-58742.89,null,0]
[null,null,null,null,null,{"$f":"F79/$E$79","v":0.90365801561299119},{"$f":"G79/$E$79","v":0},0,6.1961117605312185E-3,1.7299646781005461E-4,7.2024412727516141E-2,{"$f":"L79/$E$79","v":0},0,1.7655142359303422E-2,2.9332107184791264E-4,1,null,1]
[]
["254 Allocation to Categories"]
[]
["Distribution Plant"]
[254,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"J4","v":-3286.5635646904975},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!D$9,FALSE)*$E85","v":-2969.9295090541736},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!E$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!F$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!G$9,FALSE)*$E85","v":-20.363915154912196},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!H$9,FALSE)*$E85","v":-0.56856388792467794},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!I$9,FALSE)*$E85","v":-236.71281063848508},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!J$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!K$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!L$9,FALSE)*$E85","v":-58.024747607510449},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!M$9,FALSE)*$E85","v":-0.96401834749131343},{"$f":"SUM(F85:O85)","v":-3286.5635646904975},null,{"$f":"+P85-E85","v":0}]
[254,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"J5","v":-1120181.4457297951},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!D$9,FALSE)*$E86","v":-1012260.9423746782},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!E$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!F$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!G$9,FALSE)*$E86","v":-6940.7694298152464},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!H$9,FALSE)*$E86","v":-193.78743341761489},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!I$9,FALSE)*$E86","v":-80680.410776948484},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!J$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!K$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!L$9,FALSE)*$E86","v":-19776.962892609848},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!M$9,FALSE)*$E86","v":-328.57282232560794},-1120181.4457297951,null,0]
[254,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"J6","v":-897131.29233161395},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!D$9,FALSE)*$E87","v":-810699.88337270461},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!E$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!F$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!G$9,FALSE)*$E87","v":-5558.725751156484},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!H$9,FALSE)*$E87","v":-155.20054473523871},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!I$9,FALSE)*$E87","v":-64615.354469662096},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!J$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!K$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!L$9,FALSE)*$E87","v":-15838.980681100496},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!M$9,FALSE)*$E87","v":-263.14751225501209},-897131.29233161383,null,0]
[254,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"J7","v":-45340010.729427509},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!D$9,FALSE)*$E88","v":-45132810.095872313},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!E$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!F$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!G$9,FALSE)*$E88","v":-48500.987872094513},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!H$9,FALSE)*$E88","v":-3677.6058307654225},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!I$9,FALSE)*$E88","v":-148944.88288130081},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!J$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!K$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!L$9,FALSE)*$E88","v":-647.46163482287591},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!M$9,FALSE)*$E88","v":-5429.6953362147842},-45340010.729427509,null,0]
[254,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"J12","v":-23737605.972846512},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!D$9,FALSE)*$E89","v":-23551519.602015149},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!E$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!F$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!G$9,FALSE)*$E89","v":-36546.812280742488},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!H$9,FALSE)*$E89","v":-2909.9244232328811},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!I$9,FALSE)*$E89","v":-138315.67050291639},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!J$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!K$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!L$9,FALSE)*$E89","v":-1304.6954527952789},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!M$9,FALSE)*$E89","v":-7009.2681716714415},-23737605.972846508,null,0]
[254,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"J13","v":-22178299.744178701},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!D$9,FALSE)*$E90","v":-20733590.918695223},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!E$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!F$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!G$9,FALSE)*$E90","v":-121328.68378691167},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!H$9,FALSE)*$E90","v":-20476.556725720679},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!I$9,FALSE)*$E90","v":-1230765.3407469562},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!J$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!K$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!L$9,FALSE)*$E90","v":-72138.244223887901},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!M$9,FALSE)*$E90","v":0},-22178299.744178701,null,0]
[254,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"J14","v":-794930.2581605236},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!D$9,FALSE)*$E91","v":-743147.98572055402},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!E$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!F$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!G$9,FALSE)*$E91","v":-4348.7482375794652},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!H$9,FALSE)*$E91","v":-733.93518493175748},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!I$9,FALSE)*$E91","v":-44113.959200673315},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!J$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!K$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!L$9,FALSE)*$E91","v":-2585.6298167849336},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!M$9,FALSE)*$E91","v":0},-794930.25816052349,null,0]
[254,"387","Other Equipment","Direct Distribution Gross Plant",{"$f":"J15","v":-118313.00916516992},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!D$9,FALSE)*$E92","v":-106914.49908339909},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!E$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!F$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!G$9,FALSE)*$E92","v":-733.0806275121472},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!H$9,FALSE)*$E92","v":-20.467732681553009},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!I$9,FALSE)*$E92","v":-8521.4250031465981},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!J$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!K$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!L$9,FALSE)*$E92","v":-2088.833019768645},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!M$9,FALSE)*$E92","v":-34.703698661879557},-118313.0091651699,null,0]
[254,"388","Asset Retirement Costs","Direct Distribution Gross Plant",{"$f":"J16","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!D$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!E$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!F$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!G$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!H$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!I$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!J$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!K$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!L$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!M$9,FALSE)*$E93","v":0},0,null,0]
[null,null,null,null,{"$f":"SUM(E85:E93)","v":-94189759.015404508},{"$f":"SUM(F85:F93)","v":-92093913.856643081},0,0,-223978.17190096693,-28168.046439373073,-1716193.7563922422,{"$f":"SUM(L85:L93)","v":0},0,-114438.83246937748,-13066.351559476216,-94189759.015404493,null,0]
[]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P96-E96","v":0}]
[254,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$37","v":"Design Day"},{"$f":"J8","v":-3150322.7680940293},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!D$9,FALSE)*$E97","v":-2526498.2026698841},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!E$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!F$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!G$9,FALSE)*$E97","v":-36026.826905104892},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!H$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!I$9,FALSE)*$E97","v":-459510.17051929061},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!J$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!K$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!L$9,FALSE)*$E97","v":-126695.1411395648},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!M$9,FALSE)*$E97","v":-1592.4268601852198},{"$f":"SUM(F97:O97)","v":-3150322.7680940293},null,0]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$38","v":"Design Day"},{"$f":"J9*'COS Input'!M9","v":-22889256.088909283},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!D$9,FALSE)*$E98","v":-18356742.66610701},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!E$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!F$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!G$9,FALSE)*$E98","v":-261759.6125239761},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!H$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!I$9,FALSE)*$E98","v":-3338656.6211556145},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!J$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!K$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!L$9,FALSE)*$E98","v":-920527.11554965598},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!M$9,FALSE)*$E98","v":-11570.073573029298},{"$f":"SUM(F98:O98)","v":-22889256.088909291},null,0]
[254,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$39","v":"Design Day"},{"$f":"J10*'COS Input'!M9","v":-337736.16620687768},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!D$9,FALSE)*$E99","v":-270857.90241567563},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!E$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!F$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!G$9,FALSE)*$E99","v":-3862.3224651010573},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!H$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!I$9,FALSE)*$E99","v":-49262.635846722136},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!J$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!K$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!L$9,FALSE)*$E99","v":-13582.586419042991},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!M$9,FALSE)*$E99","v":-170.71906033590244},{"$f":"SUM(F99:O99)","v":-337736.16620687774},null,0]
[254,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$40","v":"Design Day"},{"$f":"J11*'COS Input'!M9","v":-2966735.8779331869},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!D$9,FALSE)*$E100","v":-2379265.051602718},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!E$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!F$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!G$9,FALSE)*$E100","v":-33927.342629761028},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!H$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!I$9,FALSE)*$E100","v":-432731.9482820963},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!J$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!K$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!L$9,FALSE)*$E100","v":-119311.90815916326},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!M$9,FALSE)*$E100","v":-1499.6272594487937},{"$f":"SUM(F100:O100)","v":-2966735.8779331874},null,0]
[null,null,null,null,{"$f":"SUM(E97:E100)","v":-29344050.901143376},{"$f":"SUM(F97:F100)","v":-23533363.822795287},0,0,-335576.1045239431,0,-4280161.375803723,{"$f":"SUM(L97:L100)","v":0},0,-1180116.7512674271,-14832.846752999216,-29344050.901143387,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"J9*'COS Input'!L9","v":-34333884.133363925},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!D$9,FALSE)*$E103","v":-27535113.999160513},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!E$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!F$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!G$9,FALSE)*$E103","v":-392639.41878596414},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!H$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!I$9,FALSE)*$E103","v":-5007984.931733422},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!J$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!K$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!L$9,FALSE)*$E103","v":-1380790.6733244839},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!M$9,FALSE)*$E103","v":-17355.110359543949},{"$f":"SUM(F103:O103)","v":-34333884.133363925},null,0]
[254,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"J10*'COS Input'!L9","v":-506604.2493103164},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!D$9,FALSE)*$E104","v":-406286.85362351331},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!E$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!F$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!G$9,FALSE)*$E104","v":-5793.4836976515844},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!H$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!I$9,FALSE)*$E104","v":-73893.953770083186},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!J$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!K$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!L$9,FALSE)*$E104","v":-20373.879628564482},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!M$9,FALSE)*$E104","v":-256.0785905038536},{"$f":"SUM(F104:O104)","v":-506604.2493103164},null,0]
[254,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"J11*'COS Input'!L9","v":-4450103.8168997802},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!D$9,FALSE)*$E105","v":-3568897.5774040762},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!E$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!F$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!G$9,FALSE)*$E105","v":-50891.013944641534},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!H$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!I$9,FALSE)*$E105","v":-649097.92242314445},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!J$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!K$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!L$9,FALSE)*$E105","v":-178967.86223874488},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!M$9,FALSE)*$E105","v":-2249.4408891731905},{"$f":"SUM(F105:O105)","v":-4450103.8168997811},null,0]
[null,null,null,null,{"$f":"SUM(E103:E105)","v":-39290592.199574023},{"$f":"SUM(F103:F105)","v":-31510298.430188105},0,0,-449323.91642825725,0,-5730976.8079266502,{"$f":"SUM(L103:L105)","v":0},0,-1580132.4151917933,-19860.629839220994,-39290592.199574023,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[254,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E94+E101+E106","v":-162824402.11612189},{"$f":"F94+F101+F106","v":-147137576.10962647},0,0,-1008878.1928531673,-28168.046439373073,-11727331.940122616,{"$f":"L94+L101+L106","v":0},0,-2874687.9989285981,-47759.828151696427,-162824402.11612189,null,0]
[null,null,null,null,null,{"$f":"F108/$E$108","v":0.90365801561299142},{"$f":"G108/$E$108","v":0},{"$f":"H108/$E$79","v":0},{"$f":"I108/$E$108","v":6.1961117605312203E-3},1.7299646781005463E-4,7.2024412727516141E-2,{"$f":"L108/$E$108","v":0},0,1.7655142359303426E-2,2.9332107184791274E-4,1,null,{"$f":"+P109-E109","v":1}]
[]
[]
["282 Allocation to Categories",null,null,null,"Jurisdiction"]
[null,null,null,null,"DNG Related","GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," TBF","NGV","Total"]
["Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P114-E114","v":0}]
[282,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"K$4","v":-4907.0152303894993},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!D$9,FALSE)*$E115","v":-4434.2636456764994},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!E$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!F$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!G$9,FALSE)*$E115","v":-30.404414778122185},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!H$9,FALSE)*$E115","v":-0.84889630234752456},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!I$9,FALSE)*$E115","v":-353.424890213781},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!J$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!K$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!L$9,FALSE)*$E115","v":-86.634052451796677},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!M$9,FALSE)*$E115","v":-1.4393309669518801},{"$f":"SUM(F115:O115)","v":-4907.0152303894984},null,0]
[282,{"$f":"B5","v":"374"},"Land & Land Rights",{"$f":"D27","v":"Direct Distribution Gross Plant"},{"$f":"K$5","v":-1672490.8272125488},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!D$9,FALSE)*$E116","v":-1511359.7420498219},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!E$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!F$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!G$9,FALSE)*$E116","v":-10362.940083872259},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!H$9,FALSE)*$E116","v":-289.33500555248725},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!I$9,FALSE)*$E116","v":-120460.1696221415},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!J$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!K$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!L$9,FALSE)*$E116","v":-29528.063649066688},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!M$9,FALSE)*$E116","v":-490.57680209378697},{"$f":"SUM(F116:O116)","v":-1672490.8272125486},null,0]
[282,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"K$6","v":-1339465.0151988803},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!D$9,FALSE)*$E117","v":-1210418.2976176452},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!E$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!F$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!G$9,FALSE)*$E117","v":-8299.4749334939097},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!H$9,FALSE)*$E117","v":-231.72271638454737},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!I$9,FALSE)*$E117","v":-96474.181088752841},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!J$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!K$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!L$9,FALSE)*$E117","v":-23648.445528642751},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!M$9,FALSE)*$E117","v":-392.89331396091626},-1339465.0151988801,null,0]
[282,{"$f":"B7","v":376},"Mains - SD","SD Mains",{"$f":"K$7","v":-67695061.670372993},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!D$9,FALSE)*$E118","v":-67385700.0394205},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!E$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!F$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!G$9,FALSE)*$E118","v":-72414.569653916507},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!H$9,FALSE)*$E118","v":-5490.8622540621982},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!I$9,FALSE)*$E118","v":-222382.67856412244},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!J$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!K$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!L$9,FALSE)*$E118","v":-966.69485942771689},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!M$9,FALSE)*$E118","v":-8106.825620970415},-67695061.670372993,null,0]
[282,{"$f":"B8","v":376},"Mains - LD","Service Lines",{"$f":"K$12","v":-35441515.658837356},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!D$9,FALSE)*$E119","v":-35163678.751726329},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!E$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!F$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!G$9,FALSE)*$E119","v":-54566.345957978694},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!H$9,FALSE)*$E119","v":-4344.6728423251461},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!I$9,FALSE)*$E119","v":-206512.69582953057},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!J$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!K$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!L$9,FALSE)*$E119","v":-1947.9801111010195},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!M$9,FALSE)*$E119","v":-10465.212370086971},-35441515.658837356,null,0]
[282,{"$f":"B9","v":376},"Mains - Feeders","Meters & Regulators",{"$f":"K$13","v":-33113388.037902471},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!D$9,FALSE)*$E120","v":-30956360.470783696},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!E$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!F$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!G$9,FALSE)*$E120","v":-181150.21587344637},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!H$9,FALSE)*$E120","v":-30572.594669565809},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!I$9,FALSE)*$E120","v":-1837598.4986158565},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!J$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!K$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!L$9,FALSE)*$E120","v":-107706.25795990367},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!M$9,FALSE)*$E120","v":0},-33113388.037902467,null,0]
[282,{"$f":"B10","v":377},"Compressor Station Equipment","Meters & Regulators",{"$f":"K$14","v":-1186873.4035145571},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!D$9,FALSE)*$E121","v":-1109559.7004549182},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!E$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!F$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!G$9,FALSE)*$E121","v":-6492.9137729735348},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!H$9,FALSE)*$E121","v":-1095.8044960003754},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!I$9,FALSE)*$E121","v":-65864.501145247181},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!J$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!K$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!L$9,FALSE)*$E121","v":-3860.4836454175529},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!M$9,FALSE)*$E121","v":0},-1186873.4035145566,null,0]
[282,{"$f":"B11","v":"378"},"Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"K$15","v":-176647.6523272034},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!D$9,FALSE)*$E122","v":-159629.06696469421},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!E$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!F$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!G$9,FALSE)*$E122","v":-1094.5285960548149},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!H$9,FALSE)*$E122","v":-30.559419899544753},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!I$9,FALSE)*$E122","v":-12722.943418561274},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!J$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!K$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!L$9,FALSE)*$E122","v":-3118.739449273512},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!M$9,FALSE)*$E122","v":-51.814478720032731},-176647.6523272034,null,0]
[282,{"$f":"B12","v":"380"},"Services","Direct Distribution Gross Plant",{"$f":"K$16","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!D$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!E$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!F$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!G$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!H$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!I$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!J$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!K$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!L$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!M$9,FALSE)*$E123","v":0},0,null,0]
[null,null,null,null,{"$f":"SUM(E115:E123)","v":-140630349.28059641},{"$f":"SUM(F115:F123)","v":-137501140.33266327},0,0,-334411.39328651421,-42056.400300092457,-2562369.0931744264,0,0,-170863.29925528471,-19508.761916799074,-140630349.28059641,null,0]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,{"$f":"B97","v":376},{"$f":"C97","v":"Mains - LD"},"Design Day",{"$f":"K$8","v":-4703600.4323062543},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!D$9,FALSE)*$E126","v":-3772196.9820536003},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!E$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!F$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!G$9,FALSE)*$E126","v":-53789.97997338415},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!H$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!I$9,FALSE)*$E126","v":-686073.26798177301},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!J$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!K$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!L$9,FALSE)*$E126","v":-189162.62380178185},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!M$9,FALSE)*$E126","v":-2377.5784957154997},{"$f":"SUM(F126:O126)","v":-4703600.4323062552},null,0]
[282,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"K$9*'COS Input'!M$9","v":-34174883.896134429},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!D$9,FALSE)*$E127","v":-27407598.870344855},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!E$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!F$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!G$9,FALSE)*$E127","v":-390821.10541104502},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!H$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!I$9,FALSE)*$E127","v":-4984792.95062536},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!J$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!K$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!L$9,FALSE)*$E127","v":-1374396.2309197132},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!M$9,FALSE)*$E127","v":-17274.738833456398},{"$f":"SUM(F127:O127)","v":-34174883.896134429},null,0]
[282,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"K$10*'COS Input'!M$9","v":-504258.16473949049},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!D$9,FALSE)*$E128","v":-404405.33896998805},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!E$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!F$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!G$9,FALSE)*$E128","v":-5766.6540713053864},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!H$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!I$9,FALSE)*$E128","v":-73551.750827543074},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!J$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!K$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!L$9,FALSE)*$E128","v":-20279.528180250512},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!M$9,FALSE)*$E128","v":-254.89269040349353},{"$f":"SUM(F128:O128)","v":-504258.16473949054},null,0]
[282,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"K$11*'COS Input'!M$9","v":-4429495.383556365},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!D$9,FALSE)*$E129","v":-3552370.0106641511},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!E$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!F$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!G$9,FALSE)*$E129","v":-50655.337629703878},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!H$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!I$9,FALSE)*$E129","v":-646091.94956992555},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!J$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!K$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!L$9,FALSE)*$E129","v":-178139.06196546718},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!M$9,FALSE)*$E129","v":-2239.0237271176825},{"$f":"SUM(F129:O129)","v":-4429495.383556366},null,0]
[null,null,null,null,{"$f":"SUM(E126:E129)","v":-43812237.876736537},{"$f":"SUM(F126:F129)","v":-35136571.202032596},0,0,-501033.07708543848,0,-6390509.9190046024,0,0,-1761977.4448672126,-22146.233746693073,-43812237.876736537,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"K$9*'COS Input'!L$9","v":-51262325.844201632},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!D$9,FALSE)*$E132","v":-41111398.305517279},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!E$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!F$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!G$9,FALSE)*$E132","v":-586231.65811656741},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!H$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!I$9,FALSE)*$E132","v":-7477189.4259380391},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!J$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!K$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!L$9,FALSE)*$E132","v":-2061594.3463795695},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!M$9,FALSE)*$E132","v":-25912.108250184592},{"$f":"SUM(F132:O132)","v":-51262325.844201639},null,0]
[282,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"K$10*'COS Input'!L$9","v":-756387.24710923573},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!D$9,FALSE)*$E133","v":-606608.00845498207},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!E$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!F$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!G$9,FALSE)*$E133","v":-8649.981106958081},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!H$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!I$9,FALSE)*$E133","v":-110327.6262413146},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!J$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!K$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!L$9,FALSE)*$E133","v":-30419.292270375769},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!M$9,FALSE)*$E133","v":-382.33903560524033},{"$f":"SUM(F133:O133)","v":-756387.24710923573},null,0]
[282,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"K$11*'COS Input'!L$9","v":-6644243.075334548},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!D$9,FALSE)*$E134","v":-5328555.015996227},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!E$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!F$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!G$9,FALSE)*$E134","v":-75983.006444555824},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!H$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!I$9,FALSE)*$E134","v":-969137.92435488838},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!J$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!K$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!L$9,FALSE)*$E134","v":-267208.59294820082},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!M$9,FALSE)*$E134","v":-3358.5355906765244},{"$f":"SUM(F134:O134)","v":-6644243.075334549},null,0]
[null,null,null,null,{"$f":"SUM(E132:E134)","v":-58662956.166645415},{"$f":"SUM(F132:F134)","v":-47046561.329968482},{"$f":"SUM(G132:G134)","v":0},{"$f":"SUM(H132:H134)","v":0},-670864.64566808136,0,-8556654.9765342418,0,0,-2359222.2315981463,-29652.982876466358,{"$f":"SUM(F135:O135)","v":-58662956.166645415},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E124+E130+E135","v":-243105543.32397836},{"$f":"F124+F130+F135","v":-219684272.86466435},0,0,-1506309.1160400342,-42056.400300092457,-17509533.988713272,0,0,-4292062.975720644,-71307.978539958509,-243105543.32397836,null,0]
[null,null,null,null,null,{"$f":"F137/$E$48","v":0.36797134060633774},{"$f":"G137/$E$48","v":0},{"$f":"H137/$E$48","v":0},2.5230690279693354E-3,7.0444505643039177E-5,2.9328484061252068E-2,0,0,7.1892090705815287E-3,1.1944092363608163E-4,{"$f":"SUM(F138:O138)","v":0.40720198819541975},null,0.40720198819541975]
[]
[]
["283 Allocation to Categories"]
[]
["Distribution Plant"]
[283,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"N$4","v":-1223.1939785410639},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!D$9,FALSE)*$E144","v":-1105.3490433581776},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!E$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!F$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!G$9,FALSE)*$E144","v":-7.579046595849257},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!H$9,FALSE)*$E144","v":-0.21160823773413176},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!I$9,FALSE)*$E144","v":-88.099827956254103},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!J$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!K$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!L$9,FALSE)*$E144","v":-21.595663824185213},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!M$9,FALSE)*$E144","v":-0.35878856886357757},{"$f":"SUM(F144:O144)","v":-1223.1939785410636},null,0]
[283,{"$f":"B5","v":"374"},"Land & Land Rights",{"$f":"D27","v":"Direct Distribution Gross Plant"},{"$f":"N$5","v":-416909.38645184651},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!D$9,FALSE)*$E145","v":-376743.50885150529},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!E$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!F$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!G$9,FALSE)*$E145","v":-2583.2171524701407},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!H$9,FALSE)*$E145","v":-72.123851253026473},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!I$9,FALSE)*$E145","v":-30027.65371978332},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!J$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!K$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!L$9,FALSE)*$E145","v":-7360.5945687371941},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!M$9,FALSE)*$E145","v":-122.28830809751126},{"$f":"SUM(F145:O145)","v":-416909.38645184645},null,0]
[283,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"N$6","v":-333894.52938943362},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!D$9,FALSE)*$E146","v":-301726.46785208915},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!E$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!F$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!G$9,FALSE)*$E146","v":-2068.8478203269065},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!H$9,FALSE)*$E146","v":-57.762574205472475},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!I$9,FALSE)*$E146","v":-24048.557392204333},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!J$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!K$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!L$9,FALSE)*$E146","v":-5894.9554493630703},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!M$9,FALSE)*$E146","v":-97.938301244663052},-333894.52938943356,null,0]
[283,376,"Mains - SD","SD Mains",{"$f":"N$7","v":-16874655.554226507},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!D$9,FALSE)*$E147","v":-16797539.575081136},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!E$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!F$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!G$9,FALSE)*$E147","v":-18051.108749520274},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!H$9,FALSE)*$E147","v":-1368.7321784885053},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!I$9,FALSE)*$E147","v":-55434.340547150881},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!J$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!K$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!L$9,FALSE)*$E147","v":-240.97241920415337},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!M$9,FALSE)*$E147","v":-2020.8252510083046},-16874655.554226507,null,0]
[283,376,"Mains - LD","Service Lines",{"$f":"N$12","v":-8834667.6154126357},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!D$9,FALSE)*$E148","v":-8765409.9473927822},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!E$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!F$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!G$9,FALSE)*$E148","v":-13602.000946202503},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!H$9,FALSE)*$E148","v":-1083.0163368050469},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!I$9,FALSE)*$E148","v":-51478.357855211565},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!J$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!K$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!L$9,FALSE)*$E148","v":-485.58185176600438},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!M$9,FALSE)*$E148","v":-2608.7110298672842},-8834667.6154126339,null,0]
[283,376,"Mains - Feeders","Meters & Regulators",{"$f":"N$13","v":-8254324.6668995861},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!D$9,FALSE)*$E149","v":-7716632.6060910979},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!E$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!F$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!G$9,FALSE)*$E149","v":-45156.137257439324},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!H$9,FALSE)*$E149","v":-7620.9695614132352},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!I$9,FALSE)*$E149","v":-458066.5257695968},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!J$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!K$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!L$9,FALSE)*$E149","v":-26848.428220037797},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!M$9,FALSE)*$E149","v":0},-8254324.6668995842,null,0]
[283,377,"Compressor Station Equipment","Meters & Regulators",{"$f":"N$14","v":-295857.32513699745},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!D$9,FALSE)*$E150","v":-276584.98714717722},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!E$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!F$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!G$9,FALSE)*$E150","v":-1618.5181128237818},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!H$9,FALSE)*$E150","v":-273.15616484432439},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!I$9,FALSE)*$E150","v":-16418.34341608156},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!J$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!K$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!L$9,FALSE)*$E150","v":-962.32029607052652},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!M$9,FALSE)*$E150","v":0},-295857.32513699745,null,0]
[283,"378","Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"N$15","v":-44033.762787587562},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!D$9,FALSE)*$E151","v":-39791.462700604548},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!E$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!F$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!G$9,FALSE)*$E151","v":-272.83811546861324},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!H$9,FALSE)*$E151","v":-7.617685426638471},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!I$9,FALSE)*$E151","v":-3171.505904958748},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!J$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!K$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!L$9,FALSE)*$E151","v":-777.42235063065573},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!M$9,FALSE)*$E151","v":-12.916030498351915},-44033.762787587562,null,0]
[283,"380","Services","Direct Distribution Gross Plant",{"$f":"N$16","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!D$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!E$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!F$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!G$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!H$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!I$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!J$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!K$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!L$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!M$9,FALSE)*$E152","v":0},0,null,0]
[null,null,null,null,{"$f":"SUM(E144:E152)","v":-35055566.034283131},{"$f":"SUM(F144:F152)","v":-34275533.904159747},0,0,-83360.247200847385,-10483.589960673982,-638733.38443294342,0,0,-42591.870819633587,-4863.0377092849785,-35055566.034283131,null,0]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[283,{"$f":"B126","v":376},{"$f":"C126","v":"Mains - LD"},"Design Day",{"$f":"N$8","v":-1172487.8477304976},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!D$9,FALSE)*$E155","v":-940312.67841662816},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!E$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!F$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!G$9,FALSE)*$E155","v":-13408.472670272378},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!H$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!I$9,FALSE)*$E155","v":-171020.60026960261},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!J$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!K$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!L$9,FALSE)*$E155","v":-47153.426581274718},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!M$9,FALSE)*$E155","v":-592.66979271981506},{"$f":"SUM(F155:O155)","v":-1172487.8477304976},null,0]
[283,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"N$9*'COS Input'!M$9","v":-8518928.5617467891},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!D$9,FALSE)*$E156","v":-6832016.6802933738},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!E$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!F$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!G$9,FALSE)*$E156","v":-97421.752405607869},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!H$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!I$9,FALSE)*$E156","v":-1242581.9842003831},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!J$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!K$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!L$9,FALSE)*$E156","v":-342601.99222106015},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!M$9,FALSE)*$E156","v":-4306.1526263647047},{"$f":"SUM(F156:O156)","v":-8518928.5617467891},null,0]
[283,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"N$10*'COS Input'!M$9","v":-125698.72351721906},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!D$9,FALSE)*$E157","v":-100807.95601661148},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!E$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!F$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!G$9,FALSE)*$E157","v":-1437.4800576663715},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!H$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!I$9,FALSE)*$E157","v":-18334.579066766437},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!J$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!K$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!L$9,FALSE)*$E157","v":-5055.1701172868097},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!M$9,FALSE)*$E157","v":-63.538258887966983},{"$f":"SUM(F157:O157)","v":-125698.72351721907},null,0]
[283,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"N$11*'COS Input'!M$9","v":-1104160.4369977708},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!D$9,FALSE)*$E158","v":-885515.41060722107},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!E$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!F$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!G$9,FALSE)*$E158","v":-12627.086132907745},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!H$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!I$9,FALSE)*$E158","v":-161054.27539809351},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!J$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!K$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!L$9,FALSE)*$E158","v":-44405.533243437072},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!M$9,FALSE)*$E158","v":-558.13161611147643},{"$f":"SUM(F158:O158)","v":-1104160.4369977708},null,0]
[null,null,null,null,{"$f":"SUM(E155:E158)","v":-10921275.569992276},{"$f":"SUM(F155:F158)","v":-8758652.7253338341},0,0,-124894.79126645435,0,-1592991.4389348456,0,0,-439216.12216305872,-5520.4922940839624,-10921275.569992276,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[283,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"N$9*'COS Input'!L$9","v":-12778392.842620181},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!D$9,FALSE)*$E161","v":-10248025.020440059},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!E$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!F$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!G$9,FALSE)*$E161","v":-146132.62860841176},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!H$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!I$9,FALSE)*$E161","v":-1863872.9763005741},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!J$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!K$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!L$9,FALSE)*$E161","v":-513902.98833159008},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!M$9,FALSE)*$E161","v":-6459.2289395470552},{"$f":"SUM(F161:O161)","v":-12778392.842620181},null,0]
[283,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"N$10*'COS Input'!L$9","v":-188548.08527582858},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!D$9,FALSE)*$E162","v":-151211.93402491722},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!E$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!F$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!G$9,FALSE)*$E162","v":-2156.2200864995571},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!H$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!I$9,FALSE)*$E162","v":-27501.868600149657},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!J$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!K$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!L$9,FALSE)*$E162","v":-7582.7551759302141},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!M$9,FALSE)*$E162","v":-95.307388331950463},{"$f":"SUM(F162:O162)","v":-188548.08527582861},null,0]
[283,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"N$11*'COS Input'!L$9","v":-1656240.655496656},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!D$9,FALSE)*$E163","v":-1328273.1159108314},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!E$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!F$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!G$9,FALSE)*$E163","v":-18940.629199361618},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!H$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!I$9,FALSE)*$E163","v":-241581.41309714023},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!J$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!K$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!L$9,FALSE)*$E163","v":-66608.299865155597},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!M$9,FALSE)*$E163","v":-837.19742416721442},{"$f":"SUM(F163:O163)","v":-1656240.655496656},null,0]
[null,null,null,null,{"$f":"SUM(E161:E163)","v":-14623181.583392665},{"$f":"SUM(F161:F163)","v":-11727510.070375808},{"$f":"SUM(G161:G163)","v":0},{"$f":"SUM(H161:H163)","v":0},-167229.47789427295,0,-2132956.2579978639,0,0,-588094.04337267589,-7391.7337520462197,{"$f":"SUM(F164:O164)","v":-14623181.583392665},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[283,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E153+E159+E164","v":-60600023.18766807},{"$f":"F153+F159+F164","v":-54761696.699869387},0,0,-375484.5163615747,-10483.589960673982,-4364681.0813656524,0,0,-1069902.0363553683,-17775.263755415162,-60600023.18766807,null,0]
[null,null,null,null,null,{"$f":"F166/$E$48","v":9.1725887728623987E-2},{"$f":"G166/$E$48","v":0},{"$f":"H166/$E$48","v":0},6.2893687864314519E-4,1.7560021943732158E-5,7.3108444582132507E-3,0,0,1.7920868048559343E-3,2.9773581642509246E-5,{"$f":"SUM(F167:O167)","v":0.10150508947392256},null,0.10150508947392256]

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

{"sheet":"COS Alloc Factors","index":75,"n_rows":78,"n_cols":26,"rows_kept":78,"cut":false,"hidden":false,"merged":[[6,4,6,13],[6,16,6,25]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 20"},null,null,null,null,null,null,null,null,"Hot Input",1]
["Hot Input ",1,null,null,null,null,null,null,null,"TS Only",1]
["GS Only",1,null,null,null,null,null,null,null,"TSS/TSL Split",2]
["RES/COM Split",2,null,null,"Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,"Allocation Factor Base Data"]
[null,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($K$4=1,1,0)","v":1},{"$f":"IF($K$4=2,1,0)","v":0},{"$f":"IF($K$4=2,1,0)","v":0},1,1,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($K$4=1,1,0)","v":1},{"$f":"IF($K$4=2,1,0)","v":0},{"$f":"IF($K$4=2,1,0)","v":0},1,1]
[null,null,null,2,3,4,5,6,7,8,9,10,11,12,null,16,17,18,30,31,32,33,34,35,36,37]
["Category","#","Factor Name","GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," TBF","NGV","Total",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSL","TBF","NGV","Total"]
[]
["Direct Assignment",100,"No Allocation",{"$f":"P12","v":0},{"$f":"Q12","v":0},0,0,0,{"$f":"U12*I$8","v":0},{"$f":"V12*J$8","v":0},{"$f":"W12*K$8","v":0},{"$f":"X12","v":0},0,{"$f":"SUM(D12:M12)","v":0},"OK",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P12:Y12)","v":0}]
[]
[null,110,"GS",{"$f":"(P14/$Z14)*D$8","v":1},{"$f":"(Q14/$Z14)*E$8","v":0},{"$f":"(R14/$Z14)*F$8","v":0},{"$f":"(S14/$Z14)","v":0},{"$f":"(T14/$Z14)","v":0},{"$f":"(U14/$Z14)*I$8","v":0},{"$f":"(V14/$Z14)*J$8","v":0},{"$f":"(W14/$Z14)*K$8","v":0},{"$f":"(X14/$Z14)","v":0},{"$f":"(Y14/$Z14)","v":0},{"$f":"SUM(D14:M14)","v":1},{"$f":"IF(N14=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"Q38","v":0},{"$f":"R38","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P14:Y14)","v":1}]
[]
[null,120,"FS",{"$f":"(P16/$Z16)*D$8","v":0},{"$f":"(Q16/$Z16)*E$8","v":0},{"$f":"(R16/$Z16)*F$8","v":0},{"$f":"(S16/$Z16)","v":1},{"$f":"(T16/$Z16)","v":0},{"$f":"(U16/$Z16)*I$8","v":0},{"$f":"(V16/$Z16)*J$8","v":0},{"$f":"(W16/$Z16)*K$8","v":0},{"$f":"(X16/$Z16)","v":0},{"$f":"(Y16/$Z16)","v":0},{"$f":"SUM(D16:M16)","v":1},{"$f":"IF(N16=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,1,0,0,0,0,0,0,{"$f":"SUM(P16:Y16)","v":1}]
[]
[null,145,"IS",{"$f":"(P18/$Z18)*D$8","v":0},{"$f":"(Q18/$Z18)*E$8","v":0},{"$f":"(R18/$Z18)*F$8","v":0},{"$f":"(S18/$Z18)","v":0},{"$f":"(T18/$Z18)","v":1},{"$f":"(U18/$Z18)*I$8","v":0},{"$f":"(V18/$Z18)*J$8","v":0},{"$f":"(W18/$Z18)*K$8","v":0},{"$f":"(X18/$Z18)","v":0},{"$f":"(Y18/$Z18)","v":0},{"$f":"SUM(D18:M18)","v":1},{"$f":"IF(N18=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,1,0,0,0,0,0,{"$f":"SUM(P18:Y18)","v":1}]
[]
[null,150,"TS",{"$f":"(P20/$Z20)*D$8","v":0},{"$f":"(Q20/$Z20)*E$8","v":0},{"$f":"(R20/$Z20)*F$8","v":0},{"$f":"(S20/$Z20)","v":0},{"$f":"(T20/$Z20)","v":0},{"$f":"(U20/$Z20)*I$8","v":1},{"$f":"(V20/$Z20)*J$8","v":0},{"$f":"(W20/$Z20)*K$8","v":0},{"$f":"(X20/$Z20)","v":0},{"$f":"(Y20/$Z20)","v":0},{"$f":"SUM(D20:M20)","v":1},{"$f":"IF(N20=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,1,{"$f":"V38","v":0},{"$f":"W38","v":0},0,0,{"$f":"SUM(P20:Y20)","v":1}]
[]
[null,160,"TBF",{"$f":"(P22/$Z22)*D$8","v":0},{"$f":"(Q22/$Z22)*E$8","v":0},{"$f":"(R22/$Z22)*F$8","v":0},{"$f":"(S22/$Z22)","v":0},{"$f":"(T22/$Z22)","v":0},{"$f":"(U22/$Z22)*I$8","v":0},{"$f":"(V22/$Z22)*J$8","v":0},{"$f":"(W22/$Z22)*K$8","v":0},{"$f":"(X22/$Z22)","v":1},{"$f":"(Y22/$Z22)","v":0},{"$f":"SUM(D22:M22)","v":1},{"$f":"IF(N22=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,1,0,{"$f":"SUM(P22:Y22)","v":1}]
[]
[null,170,"NGV",{"$f":"(P24/$Z24)*D$8","v":0},{"$f":"(Q24/$Z24)*E$8","v":0},{"$f":"(R24/$Z24)*F$8","v":0},{"$f":"(S24/$Z24)","v":0},{"$f":"(T24/$Z24)","v":0},{"$f":"(U24/$Z24)*I$8","v":0},{"$f":"(V24/$Z24)*J$8","v":0},{"$f":"(W24/$Z24)*K$8","v":0},{"$f":"(X24/$Z24)","v":0},{"$f":"(Y24/$Z24)","v":1},{"$f":"SUM(D24:M24)","v":1},{"$f":"IF(N24=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(P24:Y24)","v":1}]
[]
["Volumetric Factors",210,"Design Day",{"$f":"(P26/$Z26)*D$8","v":0.80198074567401734},{"$f":"(Q26/$Z26)*E$8","v":0},{"$f":"(R26/$Z26)*F$8","v":0},{"$f":"(S26/$Z26)","v":1.1435916113097647E-2},{"$f":"(T26/$Z26)","v":0},{"$f":"(U26/$Z26)*I$8","v":0.14586129877647361},{"$f":"(V26/$Z26)*J$8","v":0},{"$f":"(W26/$Z26)*K$8","v":0},{"$f":"(X26/$Z26)","v":4.0216558894445087E-2},{"$f":"(Y26/$Z26)","v":5.0548054196638745E-4},{"$f":"SUM(D26:M26)","v":1},{"$f":"IF(N26=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D15*P8","v":1156610.2254342271},{"$f":"'COS Input'!E15*Q8","v":0},{"$f":"'COS Input'!F15*R8","v":0},{"$f":"'COS Input'!G15","v":16492.786871710188},{"$f":"'COS Input'!H15","v":0},{"$f":"'COS Input'!I15*U8","v":210360},{"$f":"'COS Input'!J15*V8","v":0},{"$f":"'COS Input'!K15*W8","v":0},{"$f":"'COS Input'!L15","v":58000},{"$f":"'COS Input'!M15","v":729},{"$f":"SUM(P26:Y26)","v":1442192.0123059372}]
[]
[null,220,"Throughput",{"$f":"(P28/$Z28)*D$8","v":0.64002304273759036},{"$f":"(Q28/$Z28)*E$8","v":0},{"$f":"(R28/$Z28)*F$8","v":0},{"$f":"(S28/$Z28)","v":1.6196836888276635E-2},{"$f":"(T28/$Z28)","v":7.7630832081416502E-4},{"$f":"(U28/$Z28)*I$8","v":0.32837819436262378},{"$f":"(V28/$Z28)*J$8","v":0},{"$f":"(W28/$Z28)*K$8","v":0},{"$f":"(X28/$Z28)","v":1.3080822780435028E-2},{"$f":"(Y28/$Z28)","v":1.5447949102600426E-3},{"$f":"SUM(D28:M28)","v":1},{"$f":"IF(N28=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D17*P8","v":107928840},{"$f":"'COS Input'!E17*Q8","v":0},{"$f":"'COS Input'!F17*R8","v":0},{"$f":"'COS Input'!G17*S8","v":2731317},{"$f":"'COS Input'!H17*T8","v":130911},{"$f":"'COS Input'!I17*U8","v":55375315},{"$f":"'COS Input'!J17*V8","v":0},{"$f":"'COS Input'!K17*W8","v":0},{"$f":"'COS Input'!L17*X8","v":2205855},{"$f":"'COS Input'!M17*Y8","v":260503},{"$f":"SUM(P28:Y28)","v":168632741}]
[]
[null,230,{"$f":"'COS Input'!$L$10&\" Design Day \"&'COS Input'!$M$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"(P30/$Z30)*D$8","v":0.73719766449944646},{"$f":"(Q30/$Z30)*E$8","v":0},{"$f":"(R30/$Z30)*F$8","v":0},{"$f":"(S30/$Z30)","v":1.3340284423169242E-2},{"$f":"(T30/$Z30)","v":3.1052332832566602E-4},{"$f":"(U30/$Z30)*I$8","v":0.21886805701093368},{"$f":"(V30/$Z30)*J$8","v":0},{"$f":"(W30/$Z30)*K$8","v":0},{"$f":"(X30/$Z30)","v":2.9362264448841061E-2},{"$f":"(Y30/$Z30)","v":9.2120628928384952E-4},{"$f":"SUM(D30:M30)","v":1},{"$f":"IF(N30=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(D26*'COS Input'!$L$9)+(D28*'COS Input'!$M$9)","v":0.73719766449944646},{"$f":"(E26*'COS Input'!$L$9)+(E28*'COS Input'!$M$9)","v":0},{"$f":"(F26*'COS Input'!$L$9)+(F28*'COS Input'!$M$9)","v":0},{"$f":"(G26*'COS Input'!$L$9)+(G28*'COS Input'!$M$9)","v":1.3340284423169242E-2},{"$f":"(H26*'COS Input'!$L$9)+(H28*'COS Input'!$M$9)","v":3.1052332832566602E-4},{"$f":"(I26*'COS Input'!$L$9)+(I28*'COS Input'!$M$9)","v":0.21886805701093368},{"$f":"(J26*'COS Input'!$L$9)+(J28*'COS Input'!$M$9)","v":0},{"$f":"(K26*'COS Input'!$L$9)+(K28*'COS Input'!$M$9)","v":0},{"$f":"(L26*'COS Input'!$L$9)+(L28*'COS Input'!$M$9)","v":2.9362264448841061E-2},{"$f":"(M26*'COS Input'!$L$9)+(M28*'COS Input'!$M$9)","v":9.2120628928384952E-4},{"$f":"SUM(P30:Y30)","v":1}]
[]
[null,235,{"$f":"'COS Input'!$L$10&\" Design Day \"&'COS Input'!$M$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"(P32/$Z32)*D$8","v":0.7594982530540525},{"$f":"(Q32/$Z32)*E$8","v":0},{"$f":"(R32/$Z32)*F$8","v":0},{"$f":"(S32/$Z32)","v":1.3743834527094916E-2},{"$f":"(T32/$Z32)","v":3.1991681031166695E-4},{"$f":"(U32/$Z32)*I$8","v":0.22548892238014367},{"$f":"(V32/$Z32)*J$8","v":0},{"$f":"(W32/$Z32)*K$8","v":0},{"$f":"(X32/$Z32)","v":0},{"$f":"(Y32/$Z32)","v":9.4907322839736844E-4},{"$f":"SUM(D32:M32)","v":1.0000000000000002},{"$f":"IF(N32=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"P30/SUM($P$30:$U$30,$Y$30)","v":0.75949825305405239},{"$f":"Q30/SUM($P$30:$U$30,$Y$30)","v":0},{"$f":"R30/SUM($P$30:$U$30,$Y$30)","v":0},{"$f":"S30/SUM($P$30:$U$30,$Y$30)","v":1.3743834527094915E-2},3.1991681031166689E-4,{"$f":"U30/SUM($P$30:$U$30,$Y$30)","v":0.22548892238014365},{"$f":"V30/SUM($P$30:$U$30,$Y$30)","v":0},{"$f":"W30/SUM($P$30:$U$30,$Y$30)","v":0},null,{"$f":"Y30/SUM($P$30:$U$30,$Y$30)","v":9.4907322839736833E-4},{"$f":"SUM(P32:Y32)","v":0.99999999999999989}]
[]
[null,240,"Firm Sales",{"$f":"(P34/$Z34)*D$8","v":0.97302738732351579},{"$f":"(Q34/$Z34)*E$8","v":0},{"$f":"(R34/$Z34)*F$8","v":0},{"$f":"(S34/$Z34)","v":2.462406011648326E-2},{"$f":"(T34/$Z34)","v":0},{"$f":"(U34/$Z34)*I$8","v":0},{"$f":"(V34/$Z34)*J$8","v":0},{"$f":"(W34/$Z34)*K$8","v":0},{"$f":"(X34/$Z34)","v":0},{"$f":"(Y34/$Z34)","v":2.3485525600009955E-3},{"$f":"SUM(D34:M34)","v":1},{"$f":"IF(N34=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"P28","v":107928840},{"$f":"Q28","v":0},{"$f":"R28","v":0},{"$f":"S28","v":2731317},null,null,null,null,null,{"$f":"Y28","v":260503},{"$f":"SUM(P34:Y34)","v":110920660}]
[]
[null,250,"Distribution Throughput",{"$f":"(P36/$Z36)*D$8","v":0.79925321867167376},{"$f":"(Q36/$Z36)*E$8","v":0},{"$f":"(R36/$Z36)*F$8","v":0},{"$f":"(S36/$Z36)","v":1.8723995172312474E-2},{"$f":"(T36/$Z36)","v":8.5604737616045551E-4},{"$f":"(U36/$Z36)*I$8","v":0.17472654739946944},{"$f":"(V36/$Z36)*J$8","v":0},{"$f":"(W36/$Z36)*K$8","v":0},{"$f":"(X36/$Z36)","v":4.5055777807314588E-3},{"$f":"(Y36/$Z36)","v":1.9346135996523566E-3},{"$f":"SUM(D36:M36)","v":0.99999999999999989},{"$f":"IF(N36=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D20*P8","v":107622453.01131},{"$f":"'COS Input'!E20*Q$8","v":0},{"$f":"'COS Input'!F20*R$8","v":0},{"$f":"'COS Input'!G20*S8","v":2521256.3972720001},{"$f":"'COS Input'!H20*T8","v":115270},{"$f":"'COS Input'!I20*U8","v":23527587},{"$f":"'COS Input'!J20*V8","v":0},{"$f":"'COS Input'!K20*W8","v":0},{"$f":"'COS Input'!L20*X8","v":606693},{"$f":"'COS Input'!M20*Y8","v":260503},{"$f":"SUM(P36:Y36)","v":134653762.408582}]
[]
["Revenue Factors",310,"DNG Revenue",{"$f":"(P38/$Z38)*D$8","v":0.90702032535422017},{"$f":"(Q38/$Z38)*E$8","v":0},{"$f":"(R38/$Z38)*F$8","v":0},{"$f":"(S38/$Z38)","v":7.2392569441830316E-3},{"$f":"(T38/$Z38)","v":5.1257901099839771E-4},{"$f":"(U38/$Z38)*I$8","v":7.5690614707561527E-2},{"$f":"(V38/$Z38)*J$8","v":0},{"$f":"(W38/$Z38)*K$8","v":0},{"$f":"(X38/$Z38)","v":3.9360725978907314E-3},{"$f":"(Y38/$Z38)","v":5.6011513851461341E-3},{"$f":"SUM(D38:M38)","v":1},{"$f":"IF(N38=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D22*P8","v":331535692.88608509},{"$f":"'COS Input'!E22*Q8","v":0},{"$f":"'COS Input'!F22*R8","v":0},{"$f":"'COS Input'!G22","v":2646106.1564776073},{"$f":"'COS Input'!H22","v":187358.79761443246},{"$f":"'COS Input'!I22*U8","v":27666568.973793454},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!J22*V8)","v":0},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!K22*W8)","v":0},{"$f":"'COS Input'!L22","v":1438720.3015346022},{"$f":"'COS Input'!M22","v":2047342.8803363019},{"$f":"SUM(P38:Y38)","v":365521789.9958415}]
[]
[null,315,"DNG Revenue Less NGV",{"$f":"(P40/$Z40)*D$8","v":0.91212929964435552},{"$f":"(Q40/$Z40)*E$8","v":0},{"$f":"(R40/$Z40)*F$8","v":0},{"$f":"(S40/$Z40)","v":7.2800335139837913E-3},{"$f":"(T40/$Z40)","v":5.1546621530424515E-4},{"$f":"(U40/$Z40)*I$8","v":7.6116957308422703E-2},{"$f":"(V40/$Z40)*J$8","v":0},{"$f":"(W40/$Z40)*K$8","v":0},{"$f":"(X40/$Z40)","v":3.9582433179337212E-3},{"$f":"(Y40/$Z40)","v":0},{"$f":"SUM(D40:M40)","v":1},{"$f":"IF(N40=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D22*P8","v":331535692.88608509},{"$f":"'COS Input'!E22*Q8","v":0},{"$f":"'COS Input'!F22*R8","v":0},{"$f":"'COS Input'!G22*S8","v":2646106.1564776073},{"$f":"'COS Input'!H22*T8","v":187358.79761443246},{"$f":"'COS Input'!I22*U8","v":27666568.973793454},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!J22*V8)","v":0},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!K22*W8)","v":0},{"$f":"'COS Input'!L22*X8","v":1438720.3015346022},0,{"$f":"SUM(P40:Y40)","v":363474447.11550522}]
[]
["Customer Factors",410,"Customers",{"$f":"(P42/$Z42)*D$8","v":0.99844609875759793},{"$f":"(Q42/$Z42)*E$8","v":0},{"$f":"(R42/$Z42)*F$8","v":0},{"$f":"(S42/$Z42)","v":4.1496759189070493E-4},{"$f":"(T42/$Z42)","v":1.6880037636232063E-5},{"$f":"(U42/$Z42)*I$8","v":1.0948579966833852E-3},{"$f":"(V42/$Z42)*J$8","v":0},{"$f":"(W42/$Z42)*K$8","v":0},{"$f":"(X42/$Z42)","v":5.6266792120773547E-6},{"$f":"(Y42/$Z42)","v":2.1568936979629861E-5},{"$f":"SUM(D42:M42)","v":1},{"$f":"IF(N42=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D25*P8","v":1064691.3333333333},{"$f":"'COS Input'!E25*Q8","v":0},{"$f":"'COS Input'!F25*R8","v":0},{"$f":"'COS Input'!G25","v":442.5},{"$f":"'COS Input'!H25","v":18},{"$f":"'COS Input'!I25","v":1167.5},{"$f":"IF('COS Input'!I26=0,0,'COS Input'!J25*V8)","v":0},{"$f":"IF('COS Input'!I26=0,0,'COS Input'!K25*W8)","v":0},{"$f":"'COS Input'!L25","v":6},{"$f":"'COS Input'!M25","v":23},{"$f":"SUM(P42:Y42)","v":1066348.3333333333}]
[]
[null,420,{"$f":"'COS Input'!$L$13&\" Customers \"&'COS Input'!$M$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"(P44/$Z44)*D$8","v":0.97558965540675346},{"$f":"(Q44/$Z44)*E$8","v":0},{"$f":"(R44/$Z44)*F$8","v":0},{"$f":"(S44/$Z44)","v":2.1210399299637864E-3},{"$f":"(T44/$Z44)","v":1.4080478097677347E-4},{"$f":"(U44/$Z44)*I$8","v":1.974379717440292E-2},{"$f":"(V44/$Z44)*J$8","v":0},{"$f":"(W44/$Z44)*K$8","v":0},{"$f":"(X44/$Z44)","v":9.8823815888174089E-4},{"$f":"(Y44/$Z44)","v":1.4164645490212558E-3},{"$f":"SUM(D44:M44)","v":0.99999999999999989},{"$f":"IF(N44=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(D42*'COS Input'!$L$12)+(D38*'COS Input'!$M$12)","v":0.97558965540675346},{"$f":"(E42*'COS Input'!$L$12)+(E38*'COS Input'!$M$12)","v":0},{"$f":"(F42*'COS Input'!$L$12)+(F38*'COS Input'!$M$12)","v":0},{"$f":"(G42*'COS Input'!$L$12)+(G38*'COS Input'!$M$12)","v":2.1210399299637864E-3},{"$f":"(H42*'COS Input'!$L$12)+(H38*'COS Input'!$M$12)","v":1.4080478097677347E-4},{"$f":"(I42*'COS Input'!$L$12)+(I38*'COS Input'!$M$12)","v":1.974379717440292E-2},{"$f":"(J42*'COS Input'!$L$12)+(J38*'COS Input'!$M$12)","v":0},{"$f":"(K42*'COS Input'!$L$12)+(K38*'COS Input'!$M$12)","v":0},{"$f":"(L42*'COS Input'!$L$12)+(L38*'COS Input'!$M$12)","v":9.8823815888174089E-4},{"$f":"(M42*'COS Input'!$L$12)+(M38*'COS Input'!$M$12)","v":1.4164645490212558E-3},{"$f":"(N42*'COS Input'!$L$12)+(N38*'COS Input'!$M$12)","v":1}]
[]
["Expense Factors",510,"Customer Assistance Expense",{"$f":"(P46/$Z46)*D$8","v":0.62403537962753397},{"$f":"(Q46/$Z46)*E$8","v":0},{"$f":"(R46/$Z46)*F$8","v":0},{"$f":"(S46/$Z46)","v":2.0258172587178415E-2},{"$f":"(T46/$Z46)","v":1.6017540596250983E-2},{"$f":"(U46/$Z46)*I$8","v":0.31908994434617138},{"$f":"(V46/$Z46)*J$8","v":0},{"$f":"(W46/$Z46)*K$8","v":0},{"$f":"(X46/$Z46)","v":1.6582484105469118E-2},{"$f":"(Y46/$Z46)","v":4.0164787373962946E-3},{"$f":"SUM(D46:M46)","v":1},{"$f":"IF(N46=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D28*P8","v":1399485.3308900578},{"$f":"'COS Input'!E28*Q8","v":0},{"$f":"'COS Input'!F28*R8","v":0},{"$f":"'COS Input'!G28","v":45431.743602930117},{"$f":"'COS Input'!H28","v":35921.542004186995},{"$f":"'COS Input'!I28*U8","v":715603.17079062026},{"$f":"'COS Input'!J28*V8","v":0},{"$f":"'COS Input'!K28*W8","v":0},{"$f":"'COS Input'!L28","v":37188.505672824234},{"$f":"'COS Input'!M28","v":9007.5070393812057},{"$f":"SUM(P46:Y46)","v":2242637.8000000003}]
[]
[null,520,"Blank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N48=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"}]
[]
[null,530,null,{"$f":"P50","v":0},0,0,0,0,{"$f":"U50*I$8","v":0},{"$f":"V50*J$8","v":0},{"$f":"W50*K$8","v":0},{"$f":"X50","v":0},0,{"$f":"SUM(D50:M50)","v":0},{"$f":"IF(N50=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:Y50)","v":0}]
[]
[null,540,null,{"$f":"P52","v":0},0,0,0,0,{"$f":"U52*I$8","v":0},{"$f":"V52*J$8","v":0},{"$f":"W52*K$8","v":0},{"$f":"X52","v":0},0,{"$f":"SUM(D52:M52)","v":0},{"$f":"IF(N52=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P52:Y52)","v":0}]
[]
[null,550,"Distribution O&M Expense",{"$f":"(P54/$Z54)*D$8","v":0.87841086504254573},{"$f":"(Q54/$Z54)*E$8","v":0},{"$f":"(R54/$Z54)*F$8","v":0},{"$f":"(S54/$Z54)","v":6.312535175859316E-3},{"$f":"(T54/$Z54)","v":1.647089186451303E-4},{"$f":"(U54/$Z54)*I$8","v":7.7724470465814766E-2},{"$f":"(V54/$Z54)*J$8","v":0},{"$f":"(W54/$Z54)*K$8","v":0},{"$f":"(X54/$Z54)","v":1.7460440000777639E-2},{"$f":"(Y54/$Z54)","v":1.9926980396357298E-2},{"$f":"SUM(D54:M54)","v":0.99999999999999989},{"$f":"IF(N54=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H750*P8","v":48739788.691452906},{"$f":"'COS Detail'!I750*Q8","v":0},{"$f":"'COS Detail'!J750*R8","v":0},{"$f":"'COS Detail'!K750","v":350259.36361095047},{"$f":"'COS Detail'!L750","v":9139.0922059832774},{"$f":"'COS Detail'!M750*U8","v":4312645.0473439889},{"$f":"'COS Detail'!N750*V8","v":0},{"$f":"'COS Detail'!O750*W8","v":0},{"$f":"'COS Detail'!P750","v":968815.60778107517},{"$f":"'COS Detail'!Q750","v":1105674.8640400041},{"$f":"SUM(P54:Y54)","v":55486322.666434914}]
[]
["Plant Factors",605,"Tools, Shop & Garage Equipment",{"$f":"P56/$Z$56","v":0.48568242686733093},0,0,3.5636299172265859E-3,9.0556803444441801E-5,{"$f":"U56/$Z$56*I$8","v":3.770192923088083E-2},{"$f":"(V56/$Z$56)*J$8","v":0},{"$f":"(W56/$Z$56)*K$8","v":0},{"$f":"X56/$Z$56","v":9.2417682086463771E-3},{"$f":"Y56/$Z$56","v":0.46371968897247096},{"$f":"SUM(D56:M56)","v":1},{"$f":"IF(N56=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D30*P8","v":16834432.859576453},{"$f":"'COS Input'!E30*Q8","v":0},{"$f":"'COS Input'!F30*R8","v":0},{"$f":"'COS Input'!G30*S8","v":123520.40193193214},{"$f":"'COS Input'!H30*T8","v":3138.8255848502054},{"$f":"'COS Input'!I30*U8","v":1306801.6489860327},{"$f":"'COS Input'!J30*V8","v":0},{"$f":"'COS Input'!K30*W8","v":0},{"$f":"'COS Input'!L30*X8","v":320332.62437704753},{"$f":"'COS Input'!M30*Y8","v":16073173.616806915},{"$f":"SUM(P56:Y56)","v":34661399.977263227}]
[]
[null,610,"Rate Base",{"$f":"(P58/$Z58)*D$8","v":0.89516950811061813},{"$f":"(Q58/$Z58)*E$8","v":0},{"$f":"(R58/$Z58)*F$8","v":0},{"$f":"(S58/$Z58)","v":6.1051066916184412E-3},{"$f":"(T58/$Z58)","v":1.7242811188843368E-4},{"$f":"(U58/$Z58)*I$8","v":7.1805421403095537E-2},{"$f":"(V58/$Z58)*J$8","v":0},{"$f":"(W58/$Z58)*K$8","v":0},{"$f":"(X58/$Z58)","v":1.760224263605413E-2},{"$f":"(Y58/$Z58)","v":9.1452930467253273E-3},{"$f":"SUM(D58:M58)","v":1},{"$f":"IF(N58=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1274*P8","v":1625819348.736469},{"$f":"'COS Detail'!I1274*Q8","v":0},{"$f":"'COS Detail'!J1274*R8","v":0},{"$f":"'COS Detail'!K1274","v":11088179.942906633},{"$f":"'COS Detail'!L1274","v":313166.34227857366},{"$f":"'COS Detail'!M1274*U8","v":130414008.07734209},{"$f":"'COS Detail'!N1274*V8","v":0},{"$f":"'COS Detail'!O1274*W8","v":0},{"$f":"'COS Detail'!P1274","v":31969438.636547517},{"$f":"'COS Detail'!Q1274","v":16609808.813320061},{"$f":"SUM(P58:Y58)","v":1816213950.5488639}]
[]
[null,620,"Gross Plant",{"$f":"(P60/$Z60)*D$8","v":0.90533953928046584},{"$f":"(Q60/$Z60)*E$8","v":0},{"$f":"(R60/$Z60)*F$8","v":0},{"$f":"(S60/$Z60)","v":6.6428079110000355E-3},{"$f":"(T60/$Z60)","v":1.688030082494576E-4},{"$f":"(U60/$Z60)*I$8","v":7.0278530479329387E-2},{"$f":"(V60/$Z60)*J$8","v":0},{"$f":"(W60/$Z60)*K$8","v":0},{"$f":"(X60/$Z60)","v":1.7227179138680843E-2},{"$f":"(Y60/$Z60)","v":3.4314018227448129E-4},{"$f":"SUM(D60:M60)","v":1.0000000000000002},{"$f":"IF(N60=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1109+'COS Detail'!H1110+'COS Detail'!H1111+'COS Detail'!H1120+'COS Detail'!H1121+'COS Detail'!H1122","v":2700232951.1936998},{"$f":"'COS Detail'!I1109+'COS Detail'!I1110+'COS Detail'!I1111+'COS Detail'!I1120+'COS Detail'!I1121+'COS Detail'!I1122","v":0},{"$f":"'COS Detail'!J1109+'COS Detail'!J1110+'COS Detail'!J1111+'COS Detail'!J1120+'COS Detail'!J1121+'COS Detail'!J1122","v":0},{"$f":"'COS Detail'!K1109+'COS Detail'!K1110+'COS Detail'!K1111+'COS Detail'!K1120+'COS Detail'!K1121+'COS Detail'!K1122","v":19812598.513026752},{"$f":"'COS Detail'!L1109+'COS Detail'!L1110+'COS Detail'!L1111+'COS Detail'!L1120+'COS Detail'!L1121+'COS Detail'!L1122","v":503465.74446319684},{"$f":"'COS Detail'!M1109+'COS Detail'!M1110+'COS Detail'!M1111+'COS Detail'!M1120+'COS Detail'!M1121+'COS Detail'!M1122","v":209610202.06029847},{"$f":"'COS Detail'!N1109+'COS Detail'!N1110+'COS Detail'!N1111+'COS Detail'!N1120+'COS Detail'!N1121+'COS Detail'!N1122","v":0},{"$f":"'COS Detail'!O1109+'COS Detail'!O1110+'COS Detail'!O1111+'COS Detail'!O1120+'COS Detail'!O1121+'COS Detail'!O1122","v":0},{"$f":"'COS Detail'!P1109+'COS Detail'!P1110+'COS Detail'!P1111+'COS Detail'!P1120+'COS Detail'!P1121+'COS Detail'!P1122","v":51381161.153475322},{"$f":"'COS Detail'!Q1109+'COS Detail'!Q1110+'COS Detail'!Q1111+'COS Detail'!Q1120+'COS Detail'!Q1121+'COS Detail'!Q1122","v":1023437.4915212085},{"$f":"SUM(P60:Y60)","v":2982563816.1564846}]
[]
[null,630,"Distribution Gross Plant",{"$f":"(P62/$Z62)*D$8","v":0.90365801561299119},{"$f":"(Q62/$Z62)*E$8","v":0},{"$f":"(R62/$Z62)*F$8","v":0},{"$f":"(S62/$Z62)","v":6.1961117605312194E-3},{"$f":"(T62/$Z62)","v":1.7299646781005455E-4},{"$f":"(U62/$Z62)*I$8","v":7.2024412727516127E-2},{"$f":"(V62/$Z62)*J$8","v":0},{"$f":"(W62/$Z62)*K$8","v":0},{"$f":"(X62/$Z62)","v":1.7655142359303422E-2},{"$f":"(Y62/$Z62)","v":2.9332107184791264E-4},{"$f":"SUM(D62:M62)","v":1},{"$f":"IF(N62=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1039","v":2629832146.7273479},{"$f":"'COS Detail'!I1039","v":0},{"$f":"'COS Detail'!J1039","v":0},{"$f":"'COS Detail'!K1039","v":18031969.629027132},{"$f":"'COS Detail'!L1039","v":503455.58215244784},{"$f":"'COS Detail'!M1039","v":209605971.13886455},{"$f":"'COS Detail'!N1039","v":0},{"$f":"'COS Detail'!O1039","v":0},{"$f":"'COS Detail'!P1039","v":51380124.039566323},{"$f":"'COS Detail'!Q1039","v":853625.12225921894},{"$f":"SUM(P62:Y62)","v":2910207292.2392178}]
[]
[null,640,"Direct Distribution Gross Plant",{"$f":"(P64/$Z64)*D$8","v":0.90365801561299119},{"$f":"(Q64/$Z64)*E$8","v":0},{"$f":"(R64/$Z64)*F$8","v":0},{"$f":"(S64/$Z64)","v":6.1961117605312185E-3},{"$f":"(T64/$Z64)","v":1.7299646781005458E-4},{"$f":"(U64/$Z64)*I$8","v":7.2024412727516141E-2},{"$f":"(V64/$Z64)*J$8","v":0},{"$f":"(W64/$Z64)*K$8","v":0},{"$f":"(X64/$Z64)","v":1.7655142359303419E-2},{"$f":"(Y64/$Z64)","v":2.9332107184791269E-4},{"$f":"SUM(D64:M64)","v":1},{"$f":"IF(N64=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"('COS Detail'!H1002+'COS Detail'!H1007+'COS Detail'!H1012+'COS Detail'!H1017+'COS Detail'!H1022+'COS Detail'!H1027)","v":2595338234.6547322},{"$f":"('COS Detail'!I1002+'COS Detail'!I1007+'COS Detail'!I1012+'COS Detail'!I1017+'COS Detail'!I1022+'COS Detail'!I1027)","v":0},{"$f":"('COS Detail'!J1002+'COS Detail'!J1007+'COS Detail'!J1012+'COS Detail'!J1017+'COS Detail'!J1022+'COS Detail'!J1027)","v":0},{"$f":"('COS Detail'!K1002+'COS Detail'!K1007+'COS Detail'!K1012+'COS Detail'!K1017+'COS Detail'!K1022+'COS Detail'!K1027)","v":17795455.228040069},{"$f":"('COS Detail'!L1002+'COS Detail'!L1007+'COS Detail'!L1012+'COS Detail'!L1017+'COS Detail'!L1022+'COS Detail'!L1027)","v":496852.06085743103},{"$f":"('COS Detail'!M1002+'COS Detail'!M1007+'COS Detail'!M1012+'COS Detail'!M1017+'COS Detail'!M1022+'COS Detail'!M1027)","v":206856696.83732539},{"$f":"('COS Detail'!N1002+'COS Detail'!N1007+'COS Detail'!N1012+'COS Detail'!N1017+'COS Detail'!N1022+'COS Detail'!N1027)","v":0},{"$f":"('COS Detail'!O1002+'COS Detail'!O1007+'COS Detail'!O1012+'COS Detail'!O1017+'COS Detail'!O1022+'COS Detail'!O1027)","v":0},{"$f":"('COS Detail'!P1002+'COS Detail'!P1007+'COS Detail'!P1012+'COS Detail'!P1017+'COS Detail'!P1022+'COS Detail'!P1027)","v":50706202.138084359},{"$f":"('COS Detail'!Q1002+'COS Detail'!Q1007+'COS Detail'!Q1012+'COS Detail'!Q1017+'COS Detail'!Q1022+'COS Detail'!Q1027)","v":842428.63964460522},{"$f":"SUM(P64:Y64)","v":2872035869.5586843}]
[]
[null,645,"SD Mains",{"$f":"(P66/$Z66)*D$8","v":0.99543007091922209},{"$f":"(Q66/$Z66)*E$8","v":0},{"$f":"(R66/$Z66)*F$8","v":0},{"$f":"(S66/$Z66)","v":1.0697171679453397E-3},{"$f":"(T66/$Z66)","v":8.1111710641446909E-5},{"$f":"(U66/$Z66)*I$8","v":3.2850650117872498E-3},{"$f":"(V66/$Z66)*J$8","v":0},{"$f":"(W66/$Z66)*K$8","v":0},{"$f":"(X66/$Z66)","v":1.4280138544445624E-5},{"$f":"(Y66/$Z66)","v":1.1975505185954205E-4},{"$f":"SUM(D66:M66)","v":1},{"$f":"IF(N66=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D32*P8","v":684599947.25677824},{"$f":"'COS Input'!E32*Q8","v":0},{"$f":"'COS Input'!F32*R8","v":0},{"$f":"'COS Input'!G32","v":735690.36956939322},{"$f":"'COS Input'!H32","v":55784.001758921877},{"$f":"'COS Input'!I32*U8","v":2259280.0835601226},{"$f":"'COS Input'!J32*V8","v":0},{"$f":"'COS Input'!K32*W8","v":0},{"$f":"'COS Input'!L32","v":9821.0636587653225},{"$f":"'COS Input'!M32","v":82360.684674783304},{"$f":"SUM(P66:Y66)","v":687742883.46000016}]
[]
[null,650,"Mains",{"$f":"(P68/$Z68)*D$8","v":0.88495024968886582},{"$f":"(Q68/$Z68)*E$8","v":0},{"$f":"(R68/$Z68)*F$8","v":0},{"$f":"(S68/$Z68)","v":6.9899022337090826E-3},{"$f":"(T68/$Z68)","v":3.4788430474939494E-5},{"$f":"(U68/$Z68)*I$8","v":8.4711023970568816E-2},{"$f":"(V68/$Z68)*J$8","v":0},{"$f":"(W68/$Z68)*K$8","v":0},{"$f":"(X68/$Z68)","v":2.297399097948442E-2},{"$f":"(Y68/$Z68)","v":3.4004469689696853E-4},{"$f":"SUM(D68:M68)","v":1},{"$f":"IF(N68=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1001*P8","v":1672100584.4433737},{"$f":"'COS Detail'!I1001*Q8","v":0},{"$f":"'COS Detail'!J1001*R8","v":0},{"$f":"'COS Detail'!K1001","v":13207318.28065617},{"$f":"'COS Detail'!L1001","v":65732.231783047173},{"$f":"'COS Detail'!M1001*U8","v":160060243.77052265},{"$f":"'COS Detail'!N1001*V8","v":0},{"$f":"'COS Detail'!O1001*W8","v":0},{"$f":"'COS Detail'!P1001","v":43409020.741334014},{"$f":"'COS Detail'!Q1001","v":642509.49318133714},{"$f":"SUM(P68:Y68)","v":1889485408.9608507}]
[]
[null,660,"Service Lines",{"$f":"(P70/$Z70)*D$8","v":0.99216069341431368},{"$f":"(Q70/$Z70)*E$8","v":0},{"$f":"(R70/$Z70)*F$8","v":0},{"$f":"(S70/$Z70)","v":1.539616603399199E-3},{"$f":"(T70/$Z70)","v":1.2258710615390401E-4},{"$f":"(U70/$Z70)*I$8","v":5.8268584734760499E-3},{"$f":"(V70/$Z70)*J$8","v":0},{"$f":"(W70/$Z70)*K$8","v":0},{"$f":"(X70/$Z70)","v":5.4963228148943167E-5},{"$f":"(Y70/$Z70)","v":2.9528117450805085E-4},{"$f":"SUM(D70:M70)","v":0.99999999999999978},{"$f":"IF(N70=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D34*P8","v":409338795.4982217},{"$f":"'COS Input'!E34*Q8","v":0},{"$f":"'COS Input'!F34*R8","v":0},{"$f":"'COS Input'!G34","v":635204.36774783372},{"$f":"'COS Input'!H34","v":50576.140245960458},{"$f":"'COS Input'!I34*U8","v":2404004.9609940359},{"$f":"'COS Input'!J34*V8","v":0},{"$f":"'COS Input'!K34*W8","v":0},{"$f":"'COS Input'!L34","v":22676.348454964671},{"$f":"'COS Input'!M34","v":121825.06433557325},{"$f":"SUM(P70:Y70)","v":412573082.38000011}]
[]
[null,670,"Meters & Regulators",{"$f":"(P72/$Z72)*D$8","v":0.93485935161180778},{"$f":"(Q72/$Z72)*E$8","v":0},{"$f":"(R72/$Z72)*F$8","v":0},{"$f":"(S72/$Z72)","v":5.4706034811689156E-3},{"$f":"(T72/$Z72)","v":9.2326990625578992E-4},{"$f":"(U72/$Z72)*I$8","v":5.5494125110740471E-2},{"$f":"(V72/$Z72)*J$8","v":0},{"$f":"(W72/$Z72)*K$8","v":0},{"$f":"(X72/$Z72)","v":3.2526498900269643E-3},{"$f":"(Y72/$Z72)","v":0},{"$f":"SUM(D72:M72)","v":0.99999999999999989},{"$f":"IF(N72=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"+'COS Input'!D36*P8","v":370651323.27973497},{"$f":"+'COS Input'!E36*Q8","v":0},{"$f":"+'COS Input'!F36*R8","v":0},{"$f":"+'COS Input'!G36","v":2168974.8473265124},{"$f":"+'COS Input'!H36","v":366056.36121417931},{"$f":"+'COS Input'!I36*U8","v":22002209.071432821},{"$f":"+'COS Input'!J36*V8","v":0},{"$f":"+'COS Input'!K36*W8","v":0},{"$f":"+'COS Input'!L36","v":1289604.6702914014},{"$f":"+'COS Input'!M36","v":0},{"$f":"SUM(P72:Y72)","v":396478168.2299999}]
[]
[null,680,"Mains & Service Lines",{"$f":"(P74/$Z74)*D$8","v":0.90416441970127581},{"$f":"(Q74/$Z74)*E$8","v":0},{"$f":"(R74/$Z74)*F$8","v":0},{"$f":"(S74/$Z74)","v":6.0131064004117999E-3},{"$f":"(T74/$Z74)","v":5.0523638937281281E-5},{"$f":"(U74/$Z74)*I$8","v":7.057346689609445E-2},{"$f":"(V74/$Z74)*J$8","v":0},{"$f":"(W74/$Z74)*K$8","v":0},{"$f":"(X74/$Z74)","v":1.8866461149078737E-2},{"$f":"(Y74/$Z74)","v":3.3202221420174164E-4},{"$f":"SUM(D74:M74)","v":0.99999999999999978},{"$f":"IF(N74=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"P68+P70","v":2081439379.9415953},{"$f":"Q68+Q70","v":0},0,{"$f":"S68+S70","v":13842522.648404004},{"$f":"T68+T70","v":116308.37202900763},{"$f":"U68+U70","v":162464248.73151669},{"$f":"V68+V70","v":0},0,{"$f":"X68+X70","v":43431697.089788981},{"$f":"Y68+Y70","v":764334.55751691037},{"$f":"SUM(P74:Y74)","v":2302058491.3408513}]
[]
["Taxes",null,"Taxes",{"$f":"(P76/$Z76)*D$8","v":0.92807257685148048},{"$f":"(Q76/$Z76)*E$8","v":0},{"$f":"(R76/$Z76)*F$8","v":0},{"$f":"(S76/$Z76)","v":8.5829349075601385E-3},{"$f":"(T76/$Z76)","v":9.2241230224468832E-4},{"$f":"(U76/$Z76)*I$8","v":7.640283907397856E-2},{"$f":"(V76/$Z76)*J$8","v":0},{"$f":"(W76/$Z76)*K$8","v":0},{"$f":"(X76/$Z76)","v":-2.3495575671633614E-2},{"$f":"(Y76/$Z76)","v":9.5148125363697048E-3},{"$f":"SUM(D76:M76)","v":0.99999999999999978},{"$f":"IF(N76=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!G21-'COS Sum'!G26-'COS Sum'!G34-'COS Sum'!G37-'COS Sum'!G38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!G75)*P8","v":27605200.860034175},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!H21-'COS Sum'!H26-'COS Sum'!H34-'COS Sum'!H37-'COS Sum'!H38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!H75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!I21-'COS Sum'!I26-'COS Sum'!I34-'COS Sum'!I37-'COS Sum'!I38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!I75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!J21-'COS Sum'!J26-'COS Sum'!J34-'COS Sum'!J37-'COS Sum'!J38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!J75)","v":255296.45848991937},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!K21-'COS Sum'!K26-'COS Sum'!K34-'COS Sum'!K37-'COS Sum'!K38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!K75)","v":27436.837930947808},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!L21-'COS Sum'!L26-'COS Sum'!L34-'COS Sum'!L37-'COS Sum'!L38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!L75)","v":2272576.2742277081},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!M21-'COS Sum'!M26-'COS Sum'!M34-'COS Sum'!M37-'COS Sum'!M38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!M75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!N21-'COS Sum'!N26-'COS Sum'!N34-'COS Sum'!N37-'COS Sum'!N38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!N75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!O21-'COS Sum'!O26-'COS Sum'!O34-'COS Sum'!O37-'COS Sum'!O38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!O75)","v":-698867.84925590339},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum'!P21-'COS Sum'!P26-'COS Sum'!P34-'COS Sum'!P37-'COS Sum'!P38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!P75)","v":283014.83931691491},{"$f":"SUM(P76:Y76)","v":29744657.420743763}]
[]
[null,null,"Net Income",{"$f":"P78/$Z$78","v":0.91880302006890124},{"$f":"Q78/$Z$78","v":0},{"$f":"R78/$Z$78","v":0},7.8848732913004808E-3,7.1112437973214811E-4,{"$f":"(U78/$Z$78)*I$8","v":7.5107640000326256E-2},{"$f":"(V78/$Z$78)*J$8","v":0},{"$f":"(W78/$Z$78)*K$8","v":0},{"$f":"X78/$Z$78","v":-1.1917368075144969E-2},{"$f":"Y78/$Z$78","v":9.4107103348849402E-3},{"$f":"SUM(D78:M78)","v":1},{"$f":"IF(N78=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Sum'!G46*P8","v":115682882.14519757},{"$f":"'COS Sum'!H46","v":0},{"$f":"'COS Sum'!I46","v":0},{"$f":"'COS Sum'!J46","v":992753.44961200468},{"$f":"'COS Sum'!K46","v":89534.879636074504},{"$f":"'COS Sum'!L46","v":9456508.1705000326},{"$f":"'COS Sum'!M46","v":0},{"$f":"'COS Sum'!N46","v":0},{"$f":"'COS Sum'!O46","v":-1500469.0411384928},{"$f":"'COS Sum'!P46","v":1184865.6031751491},{"$f":"SUM(P78:Y78)","v":125906075.20698233}]

{"sheet":"COS Detail","index":76,"n_rows":1274,"n_cols":72,"rows_kept":1274,"cut":false,"hidden":false,"merged":[[644,66,644,69],[644,21,644,24],[644,36,644,39],[644,41,644,44],[644,46,644,49],[644,61,644,64],[644,26,644,29],[644,31,644,34],[644,51,644,54],[644,56,644,59],[958,1,958,4],[7,1,7,2],[8,1,8,2],[8,3,8,4],[10,1,10,4],[514,1,514,4],[645,1,645,2],[645,3,645,4],[7,21,7,24],[7,26,7,29],[7,31,7,34],[7,36,7,39],[7,41,7,44],[7,46,7,49],[7,51,7,54],[7,56,7,59],[7,61,7,64],[7,66,7,69]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Input'!M9","v":0.4},{"$f":"+'COS Input'!L9","v":0.6}]
[null,null,null,null,null,null,{"$f":"'COS Sum'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors'!D8","v":1},{"$f":"+'COS Alloc Factors'!E8","v":0},{"$f":"+'COS Alloc Factors'!F8","v":0},{"$f":"+'COS Alloc Factors'!G8","v":1},{"$f":"+'COS Alloc Factors'!H8","v":1},{"$f":"+'COS Alloc Factors'!I8","v":1},{"$f":"+'COS Alloc Factors'!J8","v":0},{"$f":"+'COS Alloc Factors'!K8","v":0},{"$f":"+'COS Alloc Factors'!L8","v":1},{"$f":"+'COS Alloc Factors'!M8","v":1},null,{"$f":"SUM(S10:S1274)","v":{"$error":"#REF!"}},null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV",null,null,null,null,{"$f":"SUM(BT10:BT1274)","v":-0.22084410395473242}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum'!F11","v":"DNG Related"},"GS","GSR","GSC","FS","IS","TS","TSS","TSL","TBF","NGV","Total","Check",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[1]
[2,"UTILITY OPERATING REVENUE"]
[3]
[4,"TARIFF DTH SALES AND REVENUE"]
[5]
[6,"Utah"]
[7,null,"GS",{"$f":"'ROR-Model'!C16","v":"Distribution Non-Gas Rev"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W16","v":341239684.86049086},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!D$9,FALSE)*$G16","v":341239684.86049086},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!H$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!I$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!J$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!K$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!L$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!M$9,FALSE)*$G16","v":0},{"$f":"SUM(H16:Q16)","v":341239684.86049086},{"$f":"R16-G16","v":0}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17-G17","v":0}]
[9,null,null,{"$f":"'ROR-Model'!C18","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!D$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!H$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!I$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!J$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!K$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!L$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!M$9,FALSE)*$G18","v":0},{"$f":"'ROR-Model'!Z18","v":0},0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,{"$f":"'ROR-Model'!C20","v":"Commodity Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!M$9,FALSE)*$G20","v":0},{"$f":"'ROR-Model'!Z20","v":0},0]
[12,null,null,{"$f":"'ROR-Model'!C21","v":"Total Revenue"},null,null,{"$f":"SUM(G16:G20)","v":341239684.86049086},{"$f":"SUM(H16:H20)","v":341239684.86049086},{"$f":"SUM(I16:I20)","v":0},0,0,0,0,{"$f":"SUM(N16:N20)","v":0},0,0,0,{"$f":"SUM(R16:R20)","v":341239684.86049086},0]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,{"$f":"'ROR-Model'!C23","v":"Total Dth"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W23","v":110522524},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!D$9,FALSE)*$G23","v":110522524},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!G$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!H$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!I$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!J$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!K$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!L$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!M$9,FALSE)*$G23","v":0},{"$f":"SUM(H23:Q23)","v":110522524},0]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C25","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!D$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!H$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!J$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!K$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!L$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!M$9,FALSE)*$G25","v":0},{"$f":"SUM(H25:Q25)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C27","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!D$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!H$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!J$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!K$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!L$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!M$9,FALSE)*$G27","v":0},{"$f":"'ROR-Model'!Z27","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C29","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!M$9,FALSE)*$G29","v":0},{"$f":"'ROR-Model'!Z29","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C30","v":"Total Revenue"},null,null,{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,{"$f":"SUM(N25:N29)","v":0},0,0,0,{"$f":"SUM(R25:R29)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C32","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!M$9,FALSE)*$G32","v":0},{"$f":"SUM(H32:Q32)","v":0},0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[25,"FUTURE","BLANK",{"$f":"'ROR-Model'!C34","v":"Distribution Non-Gas Rev"},null,"GS",{"$f":"'ROR-Model'!W34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!M$9,FALSE)*$G34","v":0},{"$f":"SUM(H34:Q34)","v":0},0]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[27,null,null,{"$f":"'ROR-Model'!C36","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!M$9,FALSE)*$G36","v":0},{"$f":"'ROR-Model'!Z36","v":0},0]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,null,{"$f":"'ROR-Model'!C38","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!M$9,FALSE)*$G38","v":0},{"$f":"'ROR-Model'!Z38","v":0},0]
[30,null,null,{"$f":"'ROR-Model'!C39","v":"Total Revenue"},null,null,{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},0,0,0,0,{"$f":"SUM(N34:N38)","v":0},0,0,0,{"$f":"SUM(R34:R38)","v":0},0]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[32,null,null,{"$f":"'ROR-Model'!C41","v":"Total Dth"},null,"GS",{"$f":"'ROR-Model'!W41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!D$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!H$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!I$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!J$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!K$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!L$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!M$9,FALSE)*$G41","v":0},{"$f":"SUM(H41:Q41)","v":0},0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,"FS","FS",{"$f":"'ROR-Model'!C43","v":"Distribution Non-Gas Rev"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W43","v":2635958.7701846408},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!D$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!G$9,FALSE)*$G43","v":2635958.7701846408},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!H$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!J$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!K$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!L$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!M$9,FALSE)*$G43","v":0},{"$f":"SUM(H43:Q43)","v":2635958.7701846408},0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,null,{"$f":"'ROR-Model'!C45","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!D$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!H$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!J$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!K$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!L$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!M$9,FALSE)*$G45","v":0},{"$f":"SUM(H45:Q45)","v":0},0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,{"$f":"'ROR-Model'!C47","v":"Commodity Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!D$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!H$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!J$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!K$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!L$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!M$9,FALSE)*$G47","v":0},{"$f":"SUM(H47:Q47)","v":0},0]
[39,null,null,{"$f":"'ROR-Model'!C48","v":"Total Revenue"},null,null,{"$f":"SUM(G43:G47)","v":2635958.7701846408},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,2635958.7701846408,0,0,{"$f":"SUM(N43:N47)","v":0},0,0,0,{"$f":"SUM(R43:R47)","v":2635958.7701846408},{"$f":"R48-G48","v":0}]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,null,null,{"$f":"'ROR-Model'!C50","v":"Total Dth"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W50","v":2731317},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!G$9,FALSE)*$G50","v":2731317},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!M$9,FALSE)*$G50","v":0},{"$f":"SUM(H50:Q50)","v":2731317},0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[43,"FUTURE","BLANK",{"$f":"'ROR-Model'!C52","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!M$9,FALSE)*$G52","v":0},{"$f":"SUM(H52:Q52)","v":0},0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[45,null,null,{"$f":"'ROR-Model'!C54","v":"Supplier Non-Gas Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!M$9,FALSE)*$G54","v":0},{"$f":"'ROR-Model'!Z54","v":0},0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[47,null,null,{"$f":"'ROR-Model'!C56","v":"Commodity Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!M$9,FALSE)*$G56","v":0},{"$f":"'ROR-Model'!Z56","v":0},0]
[48,null,null,{"$f":"'ROR-Model'!C57","v":"Total Revenue"},null,null,{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,{"$f":"SUM(N52:N56)","v":0},0,0,0,{"$f":"SUM(R52:R56)","v":0},0]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[50,null,null,{"$f":"'ROR-Model'!C59","v":"Total Sales Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!D$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!H$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!J$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!K$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!L$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!M$9,FALSE)*$G59","v":0},{"$f":"SUM(H59:Q59)","v":0},0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,"OK","NGV",{"$f":"'ROR-Model'!C61","v":"Distribution Non-Gas Rev"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W61","v":2631653.0197407589},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!M$9,FALSE)*$G61","v":2631653.0197407589},{"$f":"SUM(H61:Q61)","v":2631653.0197407589},0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,{"$f":"'ROR-Model'!C63","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!M$9,FALSE)*$G63","v":0},{"$f":"'ROR-Model'!Z63","v":0},0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,{"$f":"'ROR-Model'!C65","v":"Commodity Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!M$9,FALSE)*$G65","v":0},{"$f":"'ROR-Model'!Z65","v":0},0]
[57,null,null,{"$f":"'ROR-Model'!C66","v":"Total Revenue"},null,null,{"$f":"SUM(G61:G65)","v":2631653.0197407589},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,{"$f":"SUM(N61:N65)","v":0},0,0,2631653.0197407589,{"$f":"SUM(R61:R65)","v":2631653.0197407589},0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[59,null,null,{"$f":"'ROR-Model'!C68","v":"Total Dth"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W68","v":350503},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!M$9,FALSE)*$G68","v":350503},{"$f":"SUM(H68:Q68)","v":350503}]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69-G69","v":0}]
[61,"FUTURE","BLANK",{"$f":"'ROR-Model'!C70","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!M$9,FALSE)*$G70","v":0},{"$f":"SUM(H70:Q70)","v":0},0]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[63,null,null,{"$f":"'ROR-Model'!C72","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!M$9,FALSE)*$G72","v":0},{"$f":"'ROR-Model'!Z72","v":0},0]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[65,null,null,{"$f":"'ROR-Model'!C74","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!M$9,FALSE)*$G74","v":0},{"$f":"'ROR-Model'!Z74","v":0},0]
[66,null,null,{"$f":"'ROR-Model'!C75","v":"Total Revenue"},null,null,{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,{"$f":"SUM(N70:N74)","v":0},0,0,0,{"$f":"SUM(R70:R74)","v":0},0]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[68,null,null,{"$f":"'ROR-Model'!C77","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!M$9,FALSE)*$G77","v":0},{"$f":"SUM(H77:Q77)","v":0},0]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[70,"FUTURE","BLANK",{"$f":"'ROR-Model'!C79","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!D$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!G$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!H$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!J$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!K$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!L$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!M$9,FALSE)*$G79","v":0},{"$f":"SUM(H79:Q79)","v":0},0]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[72,null,null,{"$f":"'ROR-Model'!C81","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!D$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!G$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!H$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!J$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!K$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!L$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!M$9,FALSE)*$G81","v":0},{"$f":"'ROR-Model'!Z81","v":0},0]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[74,null,null,{"$f":"'ROR-Model'!C83","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!M$9,FALSE)*$G83","v":0},{"$f":"'ROR-Model'!Z83","v":0},0]
[75,null,null,{"$f":"'ROR-Model'!C84","v":"Total Revenue"},null,null,{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,{"$f":"SUM(N79:N83)","v":0},0,0,0,{"$f":"SUM(R79:R83)","v":0},0]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[77,null,null,{"$f":"'ROR-Model'!C86","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!M$9,FALSE)*$G86","v":0},{"$f":"SUM(H86:Q86)","v":0},0]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[79,"FUTURE","IS",{"$f":"'ROR-Model'!C88","v":"Distribution Non-Gas Rev"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!M$9,FALSE)*$G88","v":0},{"$f":"SUM(H88:Q88)","v":0},0]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[81,null,null,{"$f":"'ROR-Model'!C90","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!M$9,FALSE)*$G90","v":0},{"$f":"SUM(H90:Q90)","v":0},0]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,{"$f":"'ROR-Model'!C92","v":"Commodity Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!M$9,FALSE)*$G92","v":0},{"$f":"SUM(H92:Q92)","v":0},0]
[84,null,null,{"$f":"'ROR-Model'!C93","v":"Total Revenue"},null,null,{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H93:Q93)","v":0},0]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[86,null,null,{"$f":"'ROR-Model'!C95","v":"Total Dth"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!M$9,FALSE)*$G95","v":0},{"$f":"SUM(H95:Q95)","v":0},0]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[88,"FUTURE","IS",{"$f":"'ROR-Model'!C97","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W97","v":185309.43761883184},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!D$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!H$9,FALSE)*$G97","v":185309.43761883184},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!I$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!J$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!K$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!L$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!M$9,FALSE)*$G97","v":0},{"$f":"SUM(H97:Q97)","v":185309.43761883184},0]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[90,null,null,{"$f":"'ROR-Model'!C99","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!D$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!H$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!J$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!K$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!L$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!M$9,FALSE)*$G99","v":0},{"$f":"SUM(H99:Q99)","v":0},0]
[91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[92,null,null,{"$f":"'ROR-Model'!C101","v":"Commodity Revenue"},null,"IS",{"$f":"'ROR-Model'!W101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!D$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!H$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!J$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!K$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!L$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!M$9,FALSE)*$G101","v":0},{"$f":"SUM(H101:Q101)","v":0},{"$f":"R101-G101","v":0}]
[93,null,null,{"$f":"'ROR-Model'!C102","v":"Total Revenue"},null,null,{"$f":"SUM(G97:G101)","v":185309.43761883184},{"$f":"SUM(H97:H101)","v":0},0,0,0,185309.43761883184,0,0,0,0,0,{"$f":"SUM(H102:Q102)","v":185309.43761883184},0]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[95,null,null,{"$f":"'ROR-Model'!C104","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W104","v":130911},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!H$9,FALSE)*$G104","v":130911},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!I$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!M$9,FALSE)*$G104","v":0},{"$f":"SUM(H104:Q104)","v":130911},0]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[97,"FUTURE","IS",{"$f":"'ROR-Model'!C106","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!D$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!H$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!J$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!K$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!L$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!M$9,FALSE)*$G106","v":0},{"$f":"SUM(H106:Q106)","v":0},0]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[99,null,null,{"$f":"'ROR-Model'!C108","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!M$9,FALSE)*$G108","v":0},{"$f":"'ROR-Model'!Z108","v":0},0]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[101,null,null,{"$f":"'ROR-Model'!C110","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!M$9,FALSE)*$G110","v":0},{"$f":"'ROR-Model'!Z110","v":0},0]
[102,null,null,{"$f":"'ROR-Model'!C111","v":"Total Revenue"},null,null,{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,{"$f":"SUM(N106:N110)","v":0},0,0,0,{"$f":"SUM(R106:R110)","v":0},0]
[103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[104,null,null,{"$f":"'ROR-Model'!C113","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!D$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!H$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!J$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!K$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!L$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!M$9,FALSE)*$G113","v":0},{"$f":"SUM(H113:Q113)","v":0},0]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[106,"OK","FT1-L",{"$f":"'ROR-Model'!C115","v":"Distribution Non-Gas Rev"},null,"Design Day",{"$f":"'ROR-Model'!W115","v":2624472},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!D$9,FALSE)*$G115","v":2104776.0115605798},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!G$9,FALSE)*$G115","v":30013.241633173606},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!H$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!I$9,FALSE)*$G115","v":382808.89452248922},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!J$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!K$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!L$9,FALSE)*$G115","v":105547.23275482209},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!M$9,FALSE)*$G115","v":1326.6195289356087},{"$f":"SUM(H115:Q115)","v":2624472},0]
[107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,null,null,{"$f":"'ROR-Model'!C117","v":"Supplier Non-Gas Revenue"},null,{"$f":"'COS Input'!$L$10&\" Design Day \"&'COS Input'!$M$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!M$9,FALSE)*$G117","v":0},{"$f":"'ROR-Model'!Z117","v":0},0]
[109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[110,null,null,{"$f":"'ROR-Model'!C119","v":"Commodity Revenue"},null,{"$f":"'COS Input'!$L$10&\" Design Day \"&'COS Input'!$M$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!M$9,FALSE)*$G119","v":0},{"$f":"'ROR-Model'!Z119","v":0},0]
[111,null,null,{"$f":"'ROR-Model'!C120","v":"Total Revenue"},null,null,{"$f":"SUM(G115:G119)","v":2624472},{"$f":"SUM(H115:H119)","v":2104776.0115605798},{"$f":"SUM(I115:I119)","v":0},0,30013.241633173606,0,382808.89452248922,{"$f":"SUM(N115:N119)","v":0},0,105547.23275482209,1326.6195289356087,{"$f":"SUM(R115:R119)","v":2624472},0]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[113,null,null,{"$f":"'ROR-Model'!C122","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!I122","v":33999912},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!M$9,FALSE)*$G122","v":0},{"$f":"SUM(H122:Q122)","v":0}]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R123-G123","v":0}]
[115,"OK","TBF",{"$f":"'ROR-Model'!C124","v":"Distribution Non-Gas Rev"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W124","v":1430716.749752156},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!D$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!H$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!L$9,FALSE)*$G124","v":1430716.749752156},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!M$9,FALSE)*$G124","v":0},{"$f":"SUM(H124:Q124)","v":1430716.749752156},0]
[116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[117,null,null,{"$f":"'ROR-Model'!C126","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!D$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!M$9,FALSE)*$G126","v":0},{"$f":"'ROR-Model'!Z126","v":0},0]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[119,null,null,{"$f":"'ROR-Model'!C128","v":"Commodity Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!M$9,FALSE)*$G128","v":0},{"$f":"'ROR-Model'!Z128","v":0},0]
[120,null,null,{"$f":"'ROR-Model'!C129","v":"Total Revenue"},null,null,{"$f":"SUM(G124:G128)","v":1430716.749752156},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,{"$f":"SUM(N124:N128)","v":0},0,1430716.749752156,0,{"$f":"SUM(R124:R128)","v":1430716.749752156},0]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[122,null,null,{"$f":"'ROR-Model'!C131","v":"Total Dth"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W131","v":2205855},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!L$9,FALSE)*$G131","v":2205855},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!M$9,FALSE)*$G131","v":0},{"$f":"SUM(H131:Q131)","v":2205855}]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R132-G132","v":0}]
[124,"FUTURE","FT-2",{"$f":"'ROR-Model'!C133","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!D$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!M$9,FALSE)*$G133","v":0},{"$f":"SUM(H133:Q133)","v":0},0]
[125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[126,null,null,{"$f":"'ROR-Model'!C135","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!M$9,FALSE)*$G135","v":0},{"$f":"'ROR-Model'!Z135","v":0},0]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[128,null,null,{"$f":"'ROR-Model'!C137","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!D$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!H$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!M$9,FALSE)*$G137","v":0},{"$f":"'ROR-Model'!Z137","v":0},0]
[129,null,null,{"$f":"'ROR-Model'!C138","v":"Total Revenue"},null,null,{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,{"$f":"SUM(N133:N137)","v":0},0,0,0,{"$f":"SUM(R133:R137)","v":0},0]
[130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[131,null,null,{"$f":"'ROR-Model'!C140","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!M$9,FALSE)*$G140","v":0},{"$f":"SUM(H140:Q140)","v":0},0]
[132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[133,"OK","MT",{"$f":"'ROR-Model'!C142","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W142","v":28118.80034305634},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!I$9,FALSE)*$G142","v":28118.80034305634},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!J$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!K$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!L$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!M$9,FALSE)*$G142","v":0},{"$f":"SUM(H142:Q142)","v":28118.80034305634},0]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[135,null,null,{"$f":"'ROR-Model'!C144","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!D$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!G$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!H$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!J$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!K$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!L$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!M$9,FALSE)*$G144","v":0},{"$f":"'ROR-Model'!Z144","v":0},0]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[137,null,null,{"$f":"'ROR-Model'!C146","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!M$9,FALSE)*$G146","v":0},{"$f":"'ROR-Model'!Z146","v":0},0]
[138,null,null,{"$f":"'ROR-Model'!C147","v":"Total Revenue"},null,null,{"$f":"SUM(G142:G146)","v":28118.80034305634},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,28118.80034305634,{"$f":"SUM(N142:N146)","v":0},0,0,0,{"$f":"SUM(R142:R146)","v":28118.80034305634},0]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[140,null,null,{"$f":"'ROR-Model'!C149","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W149","v":21619},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!D$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!G$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!H$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!I$9,FALSE)*$G149","v":21619},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!J$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!K$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!L$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!M$9,FALSE)*$G149","v":0},{"$f":"SUM(H149:Q149)","v":21619},0]
[141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[142,"FUTURE","BLANK",{"$f":"'ROR-Model'!C151","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!D$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!G$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!H$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!J$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!K$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!L$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!M$9,FALSE)*$G151","v":0},{"$f":"SUM(H151:Q151)","v":0},0]
[143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[144,null,null,{"$f":"'ROR-Model'!C153","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!D$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!G$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!H$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!J$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!K$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!L$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!M$9,FALSE)*$G153","v":0},{"$f":"'ROR-Model'!Z153","v":0},0]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[146,null,null,{"$f":"'ROR-Model'!C155","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!D$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!G$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!H$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!J$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!K$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!L$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!M$9,FALSE)*$G155","v":0},{"$f":"'ROR-Model'!Z155","v":0},0]
[147,null,null,{"$f":"'ROR-Model'!C156","v":"Total Revenue"},null,null,{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,{"$f":"SUM(N151:N155)","v":0},0,0,0,{"$f":"SUM(R151:R155)","v":0},0]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[149,null,null,{"$f":"'ROR-Model'!C158","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!J$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!M$9,FALSE)*$G158","v":0},{"$f":"SUM(H158:Q158)","v":0},0]
[150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[151,"TS","TS",{"$f":"'ROR-Model'!C160","v":"Distribution Non-Gas Rev"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W160","v":27600243.727711178},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!I$9,FALSE)*$G160","v":27600243.727711178},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!J$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!K$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!L$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!M$9,FALSE)*$G160","v":0},{"$f":"SUM(H160:Q160)","v":27600243.727711178},0]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[153,null,null,{"$f":"'ROR-Model'!C162","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!M$9,FALSE)*$G162","v":0},{"$f":"'ROR-Model'!Z162","v":0},0]
[154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[155,null,null,{"$f":"'ROR-Model'!C164","v":"Commodity Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!D$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!G$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!H$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!J$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!K$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!L$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!M$9,FALSE)*$G164","v":0},{"$f":"'ROR-Model'!Z164","v":0},{"$f":"R164-G164","v":0}]
[156,null,null,{"$f":"'ROR-Model'!C165","v":"Total Revenue"},null,null,{"$f":"SUM(G160:G164)","v":27600243.727711178},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,27600243.727711178,{"$f":"SUM(N160:N164)","v":0},0,0,0,{"$f":"SUM(R160:R164)","v":27600243.727711178},0]
[157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[158,null,null,{"$f":"'ROR-Model'!C167","v":"Total Dth"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W167","v":55353696},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!D$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!G$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!H$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!I$9,FALSE)*$G167","v":55353696},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!J$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!K$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!L$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!M$9,FALSE)*$G167","v":0},{"$f":"SUM(H167:Q167)","v":55353696},0]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[160,"FUTURE","BLANK",{"$f":"'ROR-Model'!C169","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!D$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!G$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!H$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!J$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!K$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!L$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!M$9,FALSE)*$G169","v":0},{"$f":"SUM(H169:Q169)","v":0},0]
[161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[162,null,null,{"$f":"'ROR-Model'!C171","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!M$9,FALSE)*$G171","v":0},{"$f":"'ROR-Model'!Z171","v":0},0]
[163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[164,null,null,{"$f":"'ROR-Model'!C173","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!M$9,FALSE)*$G173","v":0},{"$f":"'ROR-Model'!Z173","v":0},0]
[165,null,null,{"$f":"'ROR-Model'!C174","v":"Total Revenue"},null,null,{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,{"$f":"SUM(N169:N173)","v":0},0,0,0,{"$f":"SUM(R169:R173)","v":0},0]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[167,null,null,{"$f":"'ROR-Model'!C176","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!L$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!M$9,FALSE)*$G176","v":0},{"$f":"SUM(H176:Q176)","v":0},0]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[169,"OK","FT-2C",{"$f":"'ROR-Model'!C178","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!M$9,FALSE)*$G178","v":0},{"$f":"SUM(H178:Q178)","v":0},0]
[170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[171,null,null,{"$f":"'ROR-Model'!B180","v":0},null,"TS",{"$f":"'ROR-Model'!W180-'ROR-Model'!W180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!D$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!G$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!H$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!J$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!K$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!L$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!M$9,FALSE)*$G180","v":0},{"$f":"'ROR-Model'!Z180","v":0},0]
[172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[173,null,null,{"$f":"'ROR-Model'!B182","v":0},null,"TS",{"$f":"'ROR-Model'!W182-'ROR-Model'!W182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!M$9,FALSE)*$G182","v":0},{"$f":"'ROR-Model'!Z182","v":0},0]
[174,null,null,{"$f":"'ROR-Model'!B183","v":0},null,null,{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,{"$f":"SUM(N178:N182)","v":0},0,0,0,{"$f":"SUM(R178:R182)","v":0},0]
[175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[176,null,null,{"$f":"'ROR-Model'!B185","v":0},null,"TS",{"$f":"'ROR-Model'!W185-'ROR-Model'!W185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!D$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!G$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!H$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!J$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!K$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!L$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!M$9,FALSE)*$G185","v":0},{"$f":"SUM(H185:Q185)","v":0}]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R186-G186","v":0}]
[178,"FUTURE","BLANK",{"$f":"'ROR-Model'!B187","v":"Blank"},null,"No Allocation",{"$f":"'ROR-Model'!W187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!M$9,FALSE)*$G187","v":0},{"$f":"SUM(H187:Q187)","v":0},0]
[179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[180,null,null,{"$f":"'ROR-Model'!B189","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!D$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!E$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!F$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!G$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!H$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!I$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!J$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!K$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!L$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!M$9,FALSE)*$G189","v":0},{"$f":"'ROR-Model'!Z189","v":0},0]
[181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,{"$f":"'ROR-Model'!B191","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!D$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!E$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!F$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!G$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!H$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!I$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!J$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!K$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!L$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!M$9,FALSE)*$G191","v":0},{"$f":"'ROR-Model'!Z191","v":0},0]
[183,null,null,{"$f":"'ROR-Model'!B192","v":0},null,null,{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,{"$f":"SUM(N187:N191)","v":0},0,0,0,{"$f":"SUM(R187:R191)","v":0},0]
[184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[185,null,null,{"$f":"'ROR-Model'!B194","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!M$9,FALSE)*$G194","v":0},{"$f":"SUM(H194:Q194)","v":0},0]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[187,null,"CET",{"$f":"'ROR-Model'!B196","v":"CET"},null,"GS",{"$f":"'ROR-Model'!W196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!D$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!E$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!F$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!G$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!H$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!I$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!J$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!K$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!L$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!M$9,FALSE)*$G196","v":0},{"$f":"'ROR-Model'!W196","v":0},0]
[188,null,"DSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[189,null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[191,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G16+G25+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G196","v":378376157.36584151},{"$f":"+H16+H25+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H196","v":343344460.87205142},{"$f":"+I16+I25+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I196","v":0},0,2665972.0118178143,185309.43761883184,{"$f":"+M16+M25+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M196","v":28011171.422576725},{"$f":"+N16+N25+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N196","v":0},0,{"$f":"+P16+P25+P34+P43+P52+P61+P70+P79+P88+P97+P106+P115+P124+P133+P142+P151+P160+P169+P178+P187+P196","v":1536263.9825069781},2632979.6392696947,{"$f":"SUM(H200:Q200)","v":378376157.36584151},0]
[192,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G18+G27+G36+G45+G53+G54+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189","v":0},{"$f":"+H18+H27+H36+H45+H53+H54+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189","v":0},{"$f":"+I18+I27+I36+I45+I53+I54+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189","v":0},0,0,0,0,{"$f":"+N18+N27+N36+N45+N53+N54+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189","v":0},0,0,0,0,0]
[193,null,null,"Commodity Revenue",null,null,{"$f":"+G20+G29+G38+G47+G55+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191","v":0},{"$f":"+H20+H29+H38+H47+H55+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191","v":0},{"$f":"+I20+I29+I38+I47+I55+I56+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191","v":0},0,0,0,0,{"$f":"+N20+N29+N38+N47+N55+N56+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191","v":0},0,0,0,0,0]
[194,null,null,"Total Utah Revenue",null,null,{"$f":"SUM(G200:G202)","v":378376157.36584151},{"$f":"SUM(H200:H202)","v":343344460.87205142},{"$f":"SUM(I200:I202)","v":0},0,2665972.0118178143,185309.43761883184,28011171.422576725,{"$f":"SUM(N200:N202)","v":0},0,1536263.9825069781,2632979.6392696947,378376157.36584151,0]
[195,null,null,"Utah DNG Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"+G16+G25+G34+G43+G52+G70+G79+G88+G97+G106+G151+G160+G169+G187+G196","v":371661196.79600555},{"$f":"+H16+H25+H34+H43+H52+H70+H79+H88+H97+H106+H151+H160+H169+H187+H196","v":341239684.86049086},{"$f":"+I16+I25+I34+I43+I52+I70+I79+I88+I97+I106+I151+I160+I169+I187+I196","v":0},0,2635958.7701846408,185309.43761883184,27600243.727711178,{"$f":"+N16+N25+N34+N43+N52+N70+N79+N88+N97+N106+N151+N160+N169+N187+N196","v":0},0,0,0,371661196.79600555,0]
[196]
[197,null,null,"Sales Dth",null,null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113","v":113735255},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113","v":110522524},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113","v":0},0,2731317,130911,0,{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113","v":0},0,0,350503,113735255,{"$f":"R206-G206","v":0}]
[198,null,null,"Transportation Dth",null,null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G194","v":57581170},{"$f":"H122+H131+H140+H149+H158+H167+H176+H185+H194","v":0},{"$f":"I122+I131+I140+I149+I158+I167+I176+I185+I194","v":0},0,0,0,55375315,{"$f":"N122+N131+N140+N149+N158+N167+N176+N185+N194","v":0},0,{"$f":"P122+P131+P140+P149+P158+P167+P176+P185+P194","v":2205855},0,{"$f":"SUM(H207:Q207)","v":57581170},{"$f":"R207-G207","v":0}]
[199,null,null,"Total Utah Dth",null,null,{"$f":"SUM(G206:G207)","v":171316425},{"$f":"SUM(H206:H207)","v":110522524},{"$f":"SUM(I206:I207)","v":0},0,2731317,130911,55375315,{"$f":"SUM(N206:N207)","v":0},0,2205855,350503,171316425,{"$f":"R208-G208","v":0}]
[200,null,null,"Utah Dth Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"G23+G32+G41+G50+G59+G77+G86+G95+G104+G113+G158+G167+G176+G194","v":168738448},{"$f":"H23+H32+H41+H50+H59+H77+H86+H95+H104+H113+H158+H167+H176+H194","v":110522524},{"$f":"I23+I32+I41+I50+I59+I77+I86+I95+I104+I113+I158+I167+I176+I194","v":0},0,2731317,130911,55353696,{"$f":"N23+N32+N41+N50+N59+N77+N86+N95+N104+N113+N158+N167+N176+N194","v":0},0,0,0,{"$f":"R23+R32+R41+R50+R59+R77+R86+R95+R104+R113+R158+R167+R176+R194","v":168738448},0]
[201,"Idaho",{"$f":"'ROR-Model'!A210","v":"Idaho"},{"$f":"'ROR-Model'!B210","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!M$9,FALSE)*$G210","v":0},{"$f":"SUM(H210:Q210)","v":0},0]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[203,null,null,{"$f":"'ROR-Model'!B212","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!M$9,FALSE)*$G212","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[205,null,null,{"$f":"'ROR-Model'!B214","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!M$9,FALSE)*$G214","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[206,null,null,{"$f":"'ROR-Model'!B215","v":0},null,null,{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,{"$f":"SUM(N210:N214)","v":0},0,0,0,{"$f":"SUM(R210:R214)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[208,null,null,{"$f":"'ROR-Model'!B217","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!D$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!G$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!H$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!J$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!K$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!L$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!M$9,FALSE)*$G217","v":0},{"$f":"SUM(H217:Q217)","v":0},0]
[209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[210,null,{"$f":"'ROR-Model'!A219","v":0},{"$f":"'ROR-Model'!B219","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!D$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!G$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!H$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!J$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!K$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!L$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!M$9,FALSE)*$G219","v":0},{"$f":"SUM(H219:Q219)","v":0},0]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[212,null,null,{"$f":"'ROR-Model'!B221","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!M$9,FALSE)*$G221","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[214,null,null,{"$f":"'ROR-Model'!B223","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!M$9,FALSE)*$G223","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[215,null,null,{"$f":"'ROR-Model'!B224","v":0},null,null,{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,{"$f":"SUM(N219:N223)","v":0},0,0,0,{"$f":"SUM(R219:R223)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[217,null,null,{"$f":"'ROR-Model'!B226","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!M$9,FALSE)*$G226","v":0},{"$f":"SUM(H226:Q226)","v":0},0]
[218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[219,null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[220,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,{"$f":"+N210+N219","v":0},0,0,0,{"$f":"+R210+R219","v":0},0]
[221,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,{"$f":"+N212+N221","v":0},0,0,0,{"$f":"+R212+R221","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,null,null,"Commodity Revenue",null,null,{"$f":"+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,{"$f":"+N214+N223","v":0},0,0,0,{"$f":"+R214+R223","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,null,"Total Idaho Revenue",null,null,{"$f":"SUM(G229:G231)","v":0},{"$f":"SUM(H229:H231)","v":0},{"$f":"SUM(I229:I231)","v":0},0,0,0,0,{"$f":"SUM(N229:N231)","v":0},0,0,0,{"$f":"SUM(R229:R231)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[225,null,null,"Sales Dth",null,null,{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,{"$f":"N217+N226","v":0},0,0,0,{"$f":"R217+R226","v":0},0]
[226,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Total Idaho Dth",null,null,{"$f":"SUM(G234:G235)","v":0},{"$f":"SUM(H234:H235)","v":0},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,{"$f":"SUM(N234:N235)","v":0},0,0,0,{"$f":"SUM(R234:R235)","v":0},0]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[229,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R238-G238","v":0}]
[230,null,{"$f":"'ROR-Model'!A239","v":0},{"$f":"'ROR-Model'!B239","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!D$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!E$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!F$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!G$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!H$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!I$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!J$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!K$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!L$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!M$9,FALSE)*$G239","v":0},{"$f":"SUM(H239:Q239)","v":0},0]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[234,null,null,{"$f":"'ROR-Model'!B243","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!D$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!E$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!F$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!G$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!H$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!I$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!J$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!K$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!L$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!M$9,FALSE)*$G243","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[235,null,null,{"$f":"'ROR-Model'!B244","v":0},null,null,{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,{"$f":"SUM(N239:N243)","v":0},0,0,0,{"$f":"SUM(R239:R243)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[237,null,null,{"$f":"'ROR-Model'!B246","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!D$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!E$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!F$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!G$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!H$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!I$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!J$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!K$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!L$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!M$9,FALSE)*$G246","v":0},{"$f":"SUM(H246:Q246)","v":0},0]
[238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[239,null,{"$f":"'ROR-Model'!A248","v":0},{"$f":"'ROR-Model'!B248","v":"F-1"},null,"No Allocation",{"$f":"'ROR-Model'!W248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!D$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!E$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!F$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!G$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!H$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!I$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!J$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!K$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!L$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!M$9,FALSE)*$G248","v":0},{"$f":"SUM(H248:Q248)","v":0},0]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[243,null,null,{"$f":"'ROR-Model'!B252","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!D$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!E$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!F$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!G$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!H$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!I$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!J$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!K$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!L$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!M$9,FALSE)*$G252","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[244,null,null,{"$f":"'ROR-Model'!B253","v":0},null,null,{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,{"$f":"SUM(N248:N252)","v":0},0,0,0,{"$f":"SUM(R248:R252)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[246,null,null,{"$f":"'ROR-Model'!B255","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!D$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!E$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!F$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!G$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!H$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!I$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!J$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!K$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!L$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!M$9,FALSE)*$G255","v":0},{"$f":"SUM(H255:Q255)","v":0},0]
[247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[248,null,{"$f":"'ROR-Model'!A257","v":0},{"$f":"'ROR-Model'!B257","v":"NGV"},null,"No Allocation",{"$f":"'ROR-Model'!W257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!D$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!E$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!F$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!G$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!H$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!I$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!J$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!K$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!L$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!M$9,FALSE)*$G257","v":0},{"$f":"SUM(H257:Q257)","v":0},0]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[252,null,null,{"$f":"'ROR-Model'!B261","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!D$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!E$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!F$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!G$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!H$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!I$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!J$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!K$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!L$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!M$9,FALSE)*$G261","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[253,null,null,{"$f":"'ROR-Model'!B262","v":0},null,null,{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,{"$f":"SUM(N257:N261)","v":0},0,0,0,{"$f":"SUM(R257:R261)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[255,null,null,{"$f":"'ROR-Model'!B264","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!D$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!E$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!F$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!G$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!H$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!I$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!J$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!K$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!L$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!M$9,FALSE)*$G264","v":0},{"$f":"SUM(H264:Q264)","v":0},0]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[257,null,{"$f":"'ROR-Model'!A266","v":0},{"$f":"'ROR-Model'!B266","v":"GSW"},null,"No Allocation",{"$f":"'ROR-Model'!W266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!D$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!E$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!F$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!G$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!H$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!I$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!J$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!K$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!L$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!M$9,FALSE)*$G266","v":0},{"$f":"SUM(H266:Q266)","v":0},0]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[261,null,null,{"$f":"'ROR-Model'!B270","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!D$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!E$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!F$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!G$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!H$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!I$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!J$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!K$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!L$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!M$9,FALSE)*$G270","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$f":"R270-G270","v":{"$error":"#REF!"}}]
[262,null,null,{"$f":"'ROR-Model'!B271","v":0},null,null,{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,{"$f":"SUM(N266:N270)","v":0},0,0,0,{"$f":"SUM(R266:R270)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[264,null,null,{"$f":"'ROR-Model'!B273","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!D$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!E$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!F$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!G$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!H$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!I$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!J$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!K$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!L$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!M$9,FALSE)*$G273","v":0},{"$f":"SUM(H273:Q273)","v":0},0]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[266,null,{"$f":"'ROR-Model'!A275","v":0},{"$f":"'ROR-Model'!B275","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!D$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!E$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!F$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!G$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!H$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!I$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!J$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!K$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!L$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!M$9,FALSE)*$G275","v":0},{"$f":"SUM(H275:Q275)","v":0},0]
[267,null,null,null,{"$f":"'ROR-Model'!C276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[268,null,null,{"$f":"'ROR-Model'!B277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[270,null,null,{"$f":"'ROR-Model'!B279","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!D$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!E$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!F$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!G$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!H$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!I$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!J$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!K$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!L$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!M$9,FALSE)*$G279","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[271,null,null,{"$f":"'ROR-Model'!B280","v":0},null,null,{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,{"$f":"SUM(N275:N279)","v":0},0,0,0,{"$f":"SUM(R275:R279)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[273,null,null,{"$f":"'ROR-Model'!B282","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!D$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!E$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!F$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!G$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!H$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!I$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!J$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!K$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!L$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!M$9,FALSE)*$G282","v":0},{"$f":"SUM(H282:Q282)","v":0},0]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[275,null,{"$f":"'ROR-Model'!A284","v":0},{"$f":"'ROR-Model'!B284","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!D$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!E$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!F$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!G$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!H$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!I$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!J$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!K$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!L$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!M$9,FALSE)*$G284","v":0},{"$f":"SUM(H284:Q284)","v":0},0]
[276,null,null,null,{"$f":"'ROR-Model'!C285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[277,null,null,{"$f":"'ROR-Model'!B286","v":0},null,null,{"$f":"'ROR-Model'!W286","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[279,null,null,{"$f":"'ROR-Model'!B288","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!D$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!E$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!F$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!G$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!H$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!I$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!J$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!K$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!L$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!M$9,FALSE)*$G288","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[280,null,null,{"$f":"'ROR-Model'!B289","v":0},null,null,{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,{"$f":"SUM(N284:N288)","v":0},0,0,0,{"$f":"SUM(R284:R288)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,null,null,{"$f":"'ROR-Model'!B291","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!D$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!E$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!F$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!G$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!H$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!I$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!J$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!K$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!L$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!M$9,FALSE)*$G291","v":0},{"$f":"SUM(H291:Q291)","v":0},0]
[283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[284,null,{"$f":"'ROR-Model'!A293","v":0},{"$f":"'ROR-Model'!B293","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!D$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!E$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!F$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!G$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!H$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!I$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!J$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!K$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!L$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!M$9,FALSE)*$G293","v":0},{"$f":"SUM(H293:Q293)","v":0},0]
[285,null,"Sales",null,{"$f":"'ROR-Model'!C294","v":" (To Commodity Costs) "},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[288,null,null,{"$f":"'ROR-Model'!B297","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!D$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!E$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!F$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!G$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!H$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!I$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!J$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!K$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!L$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!M$9,FALSE)*$G297","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[289,null,null,{"$f":"'ROR-Model'!B298","v":0},null,null,{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,{"$f":"SUM(N293:N297)","v":0},0,0,0,{"$f":"SUM(R293:R297)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[291,null,null,{"$f":"'ROR-Model'!B300","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!D$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!E$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!F$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!G$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!H$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!I$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!J$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!K$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!L$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!M$9,FALSE)*$G300","v":0},{"$f":"SUM(H300:Q300)","v":0},0]
[292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[293,null,{"$f":"'ROR-Model'!A302","v":0},{"$f":"'ROR-Model'!B302","v":"I-T"},null,"No Allocation",{"$f":"'ROR-Model'!W302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!D$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!E$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!F$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!G$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!H$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!I$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!J$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!K$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!L$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!M$9,FALSE)*$G302","v":0},{"$f":"SUM(H302:Q302)","v":0},{"$f":"R302-G302","v":0}]
[294,null,null,null,{"$f":"'ROR-Model'!C303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[297,null,null,{"$f":"'ROR-Model'!B306","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!D$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!E$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!F$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!G$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!H$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!I$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!J$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!K$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!L$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!M$9,FALSE)*$G306","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[298,null,null,{"$f":"'ROR-Model'!B307","v":0},null,null,{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,{"$f":"SUM(N302:N306)","v":0},0,0,0,{"$f":"SUM(R302:R306)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[300,null,null,{"$f":"'ROR-Model'!B309","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!D$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!E$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!F$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!G$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!H$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!I$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!J$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!K$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!L$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!M$9,FALSE)*$G309","v":0},{"$f":"SUM(H309:Q309)","v":0},0]
[301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[302,null,{"$f":"'ROR-Model'!A311","v":0},{"$f":"'ROR-Model'!B311","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!D$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!E$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!F$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!G$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!H$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!I$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!J$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!K$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!L$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!M$9,FALSE)*$G311","v":0},{"$f":"SUM(H311:Q311)","v":0},0]
[303,null,"Trans",null,{"$f":"'ROR-Model'!C312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[306,null,null,{"$f":"'ROR-Model'!B315","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!D$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!E$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!F$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!G$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!H$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!I$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!J$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!K$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!L$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!M$9,FALSE)*$G315","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[307,null,null,{"$f":"'ROR-Model'!B316","v":0},null,null,{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,{"$f":"SUM(N311:N315)","v":0},0,0,0,{"$f":"SUM(R311:R315)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[309,null,null,{"$f":"'ROR-Model'!B318","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!D$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!E$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!F$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!G$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!H$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!I$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!J$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!K$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!L$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!M$9,FALSE)*$G318","v":0},{"$f":"SUM(H318:Q318)","v":0},0]
[310]
[311]
[312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R321-G321","v":0}]
[313,null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[314,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G239+G248+G257+G266+G275","v":0},{"$f":"+H239+H248+H257+H266+H275","v":0},{"$f":"+I239+I248+I257+I266+I275","v":0},0,0,0,0,{"$f":"+N239+N248+N257+N266+N275","v":0},0,0,0,{"$f":"+R239+R248+R257+R266+R275","v":0},0]
[315,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},0,0,0,0,{"$f":"+N277+N286","v":0},0,0,0,{"$f":"+R277+R286","v":0},0]
[316,null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":0},0,0,0,0,{"$f":"+N284+N293+N302+N311","v":0},0,0,0,{"$f":"+R284+R293+R302+R311","v":0},0]
[317,null,null,"Commodity Revenue",null,null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":0},0,0,0,0,{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":0},0,0,0,{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[318,null,null,"Total Wyoming Revenue",null,null,{"$f":"SUM(G323:G326)","v":0},{"$f":"SUM(H323:H326)","v":0},{"$f":"SUM(I323:I326)","v":0},0,0,0,0,{"$f":"SUM(N323:N326)","v":0},0,0,0,{"$f":"SUM(R323:R326)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[320,null,null,"Sales Dth",null,null,{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},0,0,0,0,{"$f":"N246+N255+N264+N273+N282+N291","v":0},0,0,0,{"$f":"R246+R255+R264+R273+R282+R291","v":0},0]
[321,null,null,"Transportation Dth",null,null,{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":0},0,0,0,0,{"$f":"N309+N318+N300","v":0},0,0,0,{"$f":"R309+R318+R300","v":0},0]
[322,null,null,"Total Wyoming Dth",null,null,{"$f":"SUM(G329:G330)","v":0},{"$f":"SUM(H329:H330)","v":0},{"$f":"SUM(I329:I330)","v":0},0,0,0,0,{"$f":"SUM(N329:N330)","v":0},0,0,0,{"$f":"SUM(R329:R330)","v":0},0]
[323,null,null,"Total Wyoming Less NGV",null,null,{"$f":"G246+G255+G273+G282+G291+G309+G318+G300","v":0},{"$f":"H246+H255+H273+H282+H291+H309+H318+H300","v":0},{"$f":"I246+I255+I273+I282+I291+I309+I318+I300","v":0},0,0,0,0,{"$f":"N246+N255+N273+N282+N291+N309+N318+N300","v":0},0,0,0,{"$f":"SUM(H332:Q332)","v":0},0]
[324,"Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[325,null,{"$f":"'ROR-Model'!A334","v":0},{"$f":"'ROR-Model'!B334","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!D$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!E$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!F$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!G$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!H$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!I$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!J$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!K$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!L$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!M$9,FALSE)*$G334","v":0},{"$f":"SUM(H334:Q334)","v":0},0]
[326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[329,null,null,{"$f":"'ROR-Model'!B338","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!D$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!E$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!F$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!G$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!H$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!I$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!J$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!K$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!L$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!M$9,FALSE)*$G338","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[330,null,null,{"$f":"'ROR-Model'!B339","v":0},null,null,{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},0,0,0,0,{"$f":"SUM(N334:N338)","v":0},0,0,0,{"$f":"SUM(R334:R338)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[332,null,null,{"$f":"'ROR-Model'!B341","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!D$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!E$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!F$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!G$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!H$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!I$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!J$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!K$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!L$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!M$9,FALSE)*$G341","v":0},{"$f":"SUM(H341:Q341)","v":0},0]
[333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[334,null,{"$f":"'ROR-Model'!A343","v":0},{"$f":"'ROR-Model'!B343","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!D$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!E$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!F$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!G$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!H$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!I$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!J$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!K$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!L$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!M$9,FALSE)*$G343","v":0},{"$f":"SUM(H343:Q343)","v":0},0]
[335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[338,null,null,{"$f":"'ROR-Model'!B347","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!D$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!E$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!F$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!G$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!H$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!I$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!J$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!K$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!L$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!M$9,FALSE)*$G347","v":0},{"$f":"'ROR-Model'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[339,null,null,{"$f":"'ROR-Model'!B348","v":0},null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},0,0,0,0,{"$f":"SUM(N343:N347)","v":0},0,0,0,{"$f":"SUM(R343:R347)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[341,null,null,{"$f":"'ROR-Model'!B350","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!D$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!E$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!F$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!G$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!H$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!I$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!J$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!K$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!L$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!M$9,FALSE)*$G350","v":0},{"$f":"SUM(H350:Q350)","v":0},0]
[342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[343,null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[344,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},0,0,0,0,{"$f":"+N334+N343","v":0},0,0,0,{"$f":"+R334+R343","v":0},{"$f":"R353-G353","v":0}]
[345,null,null,"Commodity Revenue",null,null,{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},0,0,0,0,{"$f":"+N337+N346","v":0},0,0,0,{"$f":"+R337+R346","v":0},0]
[346,null,null,"Total Colorado Revenue",null,null,{"$f":"SUM(G353:G354)","v":0},{"$f":"SUM(H353:H354)","v":0},{"$f":"SUM(I353:I354)","v":0},0,0,0,0,{"$f":"SUM(N353:N354)","v":0},0,0,0,{"$f":"SUM(R353:R354)","v":0},0]
[347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[348,null,null,"Sales Dth",null,null,{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},0,0,0,0,{"$f":"N341","v":0},0,0,0,{"$f":"R341","v":0},0]
[349,null,null,"Transportation Dth",null,null,{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},0,0,0,0,{"$f":"N350","v":0},0,0,0,{"$f":"R350","v":0},0]
[350,null,null,"Total Colorado Dth",null,null,{"$f":"SUM(G357:G358)","v":0},{"$f":"SUM(H357:H358)","v":0},{"$f":"SUM(I357:I358)","v":0},0,0,0,0,{"$f":"SUM(N357:N358)","v":0},0,0,0,{"$f":"SUM(R357:R358)","v":0},0]
[351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,"System Total Tariff Sales and Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[353,null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[354,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"G200+G229+G323+G353","v":378376157.36584151},343344460.87205142,0,0,2665972.0118178143,185309.43761883184,28011171.422576725,{"$f":"N200+N229+N323+N353","v":0},0,1536263.9825069781,2632979.6392696947,378376157.36584151,0]
[355,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"G201+G230+G324","v":0},0,0,0,0,0,0,{"$f":"N201+N230+N324","v":0},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"}]
[356,null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":0},0,0,0,0,{"$f":"N325","v":0},0,0,0,{"$f":"R325","v":0},0]
[357,null,null,"Commodity Revenue",null,null,{"$f":"G202+G231+G326+G354","v":0},0,0,0,0,0,0,{"$f":"N202+N231+N326+N354","v":0},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"}]
[358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[359,null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(G363:G367)","v":378376157.36584151},{"$f":"SUM(H363:H367)","v":343344460.87205142},{"$f":"SUM(I363:I367)","v":0},0,2665972.0118178143,185309.43761883184,28011171.422576725,{"$f":"SUM(N363:N367)","v":0},0,1536263.9825069781,2632979.6392696947,{"$f":"SUM(R363:R367)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[360,null,"System Total Dth Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[361,null,null,"Sales Dth",null,null,{"$f":"G206+G234+G329+G357","v":113735255},{"$f":"H206+H234+H329+H357","v":110522524},0,0,2731317,130911,0,{"$f":"N206+N234+N329+N357","v":0},0,0,350503,113735255]
[362,null,null,"Transportation Dth",null,null,{"$f":"G207+G235+G330+G358","v":57581170},0,0,0,0,0,55375315,{"$f":"N207+N235+N330+N358","v":0},0,2205855,0,57581170]
[363,null,null,"System Total Dth Throughput",null,null,{"$f":"ROUND(SUM(G370:G371),0)","v":171316425},{"$f":"ROUND(SUM(H370:H371),0)","v":110522524},{"$f":"ROUND(SUM(I370:I371),0)","v":0},0,2731317,130911,55375315,{"$f":"ROUND(SUM(N370:N371),0)","v":0},0,2205855,350503,{"$f":"ROUND(SUM(R370:R371),0)","v":171316425}]
[364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R373-G373","v":0}]
[365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[366,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[368,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[370,483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[371,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!D$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!E$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!F$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!G$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!H$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!I$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!J$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!K$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!L$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!M$9,FALSE)*$G380","v":0},{"$f":"SUM(H380:Q380)","v":0},0]
[372,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!D$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!E$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!F$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!G$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!H$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!I$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!J$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!K$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!L$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!M$9,FALSE)*$G381","v":0},{"$f":"SUM(H381:Q381)","v":0},0]
[373,null,null,"Total",null,null,{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},0,0,0,0,{"$f":"SUM(N380:N381)","v":0},0,0,0,{"$f":"SUM(R380:R381)","v":0},0]
[374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[375,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[376,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W385","v":2153062.4312239997},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!D$9,FALSE)*$G385","v":1952871.3868767405},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!E$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!F$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!G$9,FALSE)*$G385","v":15586.572156497941},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!H$9,FALSE)*$G385","v":1103.6146116146035},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!I$9,FALSE)*$G385","v":162966.61892310146},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!J$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!K$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!L$9,FALSE)*$G385","v":8474.6100370887834},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!M$9,FALSE)*$G385","v":12059.628618956409},{"$f":"SUM(H385:Q385)","v":2153062.4312239997},0]
[377,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!D$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!E$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!F$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!G$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!H$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!I$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!J$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!K$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!L$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!M$9,FALSE)*$G386","v":0},{"$f":"SUM(H386:Q386)","v":0},0]
[378,null,null,"Total",null,null,{"$f":"SUM(G385:G386)","v":2153062.4312239997},{"$f":"SUM(H385:H386)","v":1952871.3868767405},{"$f":"SUM(I385:I386)","v":0},0,15586.572156497941,1103.6146116146035,162966.61892310146,{"$f":"SUM(N385:N386)","v":0},0,8474.6100370887834,12059.628618956409,{"$f":"SUM(R385:R386)","v":2153062.4312239997},0]
[379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[380,4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[381,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W390","v":2672736.9978999998},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!D$9,FALSE)*$G390","v":2668583.8285583491},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!E$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!F$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!G$9,FALSE)*$G390","v":1109.099235775755},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!H$9,FALSE)*$G390","v":45.115901116301892},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!I$9,FALSE)*$G390","v":2926.2674751823588},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!J$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!K$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!L$9,FALSE)*$G390","v":15.038633705433966},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!M$9,FALSE)*$G390","v":57.648095870830204},{"$f":"SUM(H390:Q390)","v":2672736.9978999998},0]
[382,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!D$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!E$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!F$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!G$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!H$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!I$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!J$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!K$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!L$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!M$9,FALSE)*$G391","v":0},{"$f":"SUM(H391:Q391)","v":0},0]
[383,null,null,"Total",null,null,{"$f":"SUM(G390:G391)","v":2672736.9978999998},{"$f":"SUM(H390:H391)","v":2668583.8285583491},{"$f":"SUM(I390:I391)","v":0},0,1109.099235775755,45.115901116301892,2926.2674751823588,{"$f":"SUM(N390:N391)","v":0},0,15.038633705433966,57.648095870830204,{"$f":"SUM(R390:R391)","v":2672736.9978999998},0]
[384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[385,4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[386,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!D$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!E$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!F$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!G$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!H$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!I$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!J$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!K$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!L$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!M$9,FALSE)*$G395","v":0},{"$f":"SUM(H395:Q395)","v":0},0]
[387,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!D$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!E$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!F$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!G$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!H$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!I$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!J$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!K$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!L$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!M$9,FALSE)*$G396","v":0},{"$f":"SUM(H396:Q396)","v":0},0]
[388,null,null,"Total",null,null,{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},0,0,0,0,{"$f":"SUM(N395:N396)","v":0},0,0,0,{"$f":"SUM(R395:R396)","v":0},0]
[389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[390,4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[391,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!D$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!E$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!F$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!G$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!H$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!I$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!J$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!K$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!L$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!M$9,FALSE)*$G400","v":0},{"$f":"SUM(H400:Q400)","v":0},0]
[392,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!D$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!E$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!F$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!G$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!H$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!I$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!J$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!K$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!L$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!M$9,FALSE)*$G401","v":0},{"$f":"SUM(H401:Q401)","v":0},0]
[393,null,null,"Total",null,null,{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},0,0,0,0,{"$f":"SUM(N400:N401)","v":0},0,0,0,{"$f":"SUM(R400:R401)","v":0},0]
[394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[395,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[396,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!D$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!E$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!F$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!G$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!H$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!I$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!J$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!K$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!L$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!M$9,FALSE)*$G405","v":0},{"$f":"SUM(H405:Q405)","v":0},0]
[397,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!D$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!E$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!F$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!G$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!H$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!I$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!J$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!K$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!L$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!M$9,FALSE)*$G406","v":0},{"$f":"SUM(H406:Q406)","v":0},0]
[398,null,null,"Total",null,null,{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},0,0,0,0,{"$f":"SUM(N405:N406)","v":0},0,0,0,{"$f":"SUM(R405:R406)","v":0},0]
[399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[400,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[401,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!D$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!E$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!F$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!G$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!H$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!I$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!J$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!K$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!L$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!M$9,FALSE)*$G410","v":0},{"$f":"SUM(H410:Q410)","v":0},0]
[402,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!D$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!E$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!F$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!G$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!H$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!I$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!J$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!K$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!L$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!M$9,FALSE)*$G411","v":0},{"$f":"SUM(H411:Q411)","v":0},0]
[403,null,null,"Total",null,null,{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},0,0,0,0,{"$f":"SUM(N410:N411)","v":0},0,0,0,{"$f":"SUM(R410:R411)","v":0},0]
[404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[405,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[406,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!D$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!E$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!F$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!G$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!H$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!I$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!J$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!K$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!L$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!M$9,FALSE)*$G415","v":0},{"$f":"SUM(H415:Q415)","v":0},0]
[407,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!D$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!E$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!F$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!G$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!H$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!I$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!J$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!K$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!L$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!M$9,FALSE)*$G416","v":0},{"$f":"SUM(H416:Q416)","v":0},0]
[408,null,null,"Total",null,null,{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},0,0,0,0,{"$f":"SUM(N415:N416)","v":0},0,0,0,{"$f":"SUM(R415:R416)","v":0},0]
[409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[410,"488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[411,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!D$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!E$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!F$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!G$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!H$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!I$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!J$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!K$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!L$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!M$9,FALSE)*$G420","v":0},{"$f":"SUM(H420:Q420)","v":0},0]
[412,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!D$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!E$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!F$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!G$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!H$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!I$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!J$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!K$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!L$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!M$9,FALSE)*$G421","v":0},{"$f":"SUM(H421:Q421)","v":0},0]
[413,null,null,"Total",null,null,{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},0,0,0,0,{"$f":"SUM(N420:N421)","v":0},0,0,0,{"$f":"SUM(R420:R421)","v":0},0]
[414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[415,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[416,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!D$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!E$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!F$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!G$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!H$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!I$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!J$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!K$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!L$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!M$9,FALSE)*$G425","v":0},{"$f":"SUM(H425:Q425)","v":0},0]
[417,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!D$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!E$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!F$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!G$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!H$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!I$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!J$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!K$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!L$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!M$9,FALSE)*$G426","v":0},{"$f":"SUM(H426:Q426)","v":0},0]
[418,null,null,"Total",null,null,{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},0,0,0,0,{"$f":"SUM(N425:N426)","v":0},0,0,0,{"$f":"SUM(R425:R426)","v":0},0]
[419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[420,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[421,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!D$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!E$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!F$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!G$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!H$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!I$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!J$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!K$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!L$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!M$9,FALSE)*$G430","v":0},{"$f":"SUM(H430:Q430)","v":0},0]
[422,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!D$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!E$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!F$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!G$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!H$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!I$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!J$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!K$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!L$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!M$9,FALSE)*$G431","v":0},{"$f":"SUM(H431:Q431)","v":0},0]
[423,null,null,"Total",null,null,{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},0,0,0,0,{"$f":"SUM(N430:N431)","v":0},0,0,0,{"$f":"SUM(R430:R431)","v":0},0]
[424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[425,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[426,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!D$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!E$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!F$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!G$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!H$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!I$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!J$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!K$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!L$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!M$9,FALSE)*$G435","v":0},{"$f":"SUM(H435:Q435)","v":0},0]
[427,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!D$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!E$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!F$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!G$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!H$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!I$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!J$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!K$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!L$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!M$9,FALSE)*$G436","v":0},{"$f":"SUM(H436:Q436)","v":0},0]
[428,null,null,"Total",null,null,{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,{"$f":"SUM(N435:N436)","v":0},0,0,0,{"$f":"SUM(R435:R436)","v":0},{"$f":"R437-G437","v":0}]
[429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[430,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[431,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!D$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!E$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!F$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!G$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!H$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!I$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!J$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!K$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!L$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!M$9,FALSE)*$G440","v":0},{"$f":"SUM(H440:Q440)","v":0},0]
[432,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!D$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!E$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!F$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!G$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!H$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!I$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!J$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!K$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!L$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!M$9,FALSE)*$G441","v":0},{"$f":"SUM(H441:Q441)","v":0},0]
[433,null,null,"Total",null,null,{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},0,0,0,0,{"$f":"SUM(N440:N441)","v":0},0,0,0,{"$f":"SUM(R440:R441)","v":0},0]
[434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[435,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[436,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!D$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!E$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!F$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!G$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!H$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!I$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!J$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!K$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!L$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!M$9,FALSE)*$G445","v":0},{"$f":"SUM(H445:Q445)","v":0},0]
[437,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!D$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!E$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!F$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!G$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!H$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!I$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!J$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!K$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!L$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!M$9,FALSE)*$G446","v":0},{"$f":"SUM(H446:Q446)","v":0},0]
[438,null,null,"Total",null,null,{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},0,0,0,0,{"$f":"SUM(N445:N446)","v":0},0,0,0,{"$f":"SUM(R445:R446)","v":0},0]
[439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[440,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[441,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!D$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!E$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!F$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!G$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!H$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!I$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!J$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!K$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!L$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!M$9,FALSE)*$G450","v":0},{"$f":"SUM(H450:Q450)","v":0},0]
[442,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!D$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!E$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!F$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!G$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!H$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!I$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!J$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!K$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!L$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!M$9,FALSE)*$G451","v":0},{"$f":"SUM(H451:Q451)","v":0},0]
[443,null,null,"Total",null,null,{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},0,0,0,0,{"$f":"SUM(N450:N451)","v":0},0,0,0,{"$f":"SUM(R450:R451)","v":0},0]
[444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[445,4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[446,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W455","v":314543.76873900002},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!D$9,FALSE)*$G455","v":252258.0462004189},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!E$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!F$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!G$9,FALSE)*$G455","v":3597.0961531967901},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!H$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!I$9,FALSE)*$G455","v":45879.762630317302},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!J$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!K$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!L$9,FALSE)*$G455","v":12649.86800037271},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!M$9,FALSE)*$G455","v":158.99575469433978},{"$f":"SUM(H455:Q455)","v":314543.76873900002},0]
[447,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!D$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!E$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!F$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!G$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!H$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!I$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!J$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!K$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!L$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!M$9,FALSE)*$G456","v":0},{"$f":"SUM(H456:Q456)","v":0},0]
[448,null,null,"Total",null,null,{"$f":"SUM(G455:G456)","v":314543.76873900002},{"$f":"SUM(H455:H456)","v":252258.0462004189},{"$f":"SUM(I455:I456)","v":0},0,3597.0961531967901,0,45879.762630317302,{"$f":"SUM(N455:N456)","v":0},0,12649.86800037271,158.99575469433978,{"$f":"SUM(R455:R456)","v":314543.76873900002},0]
[449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[450,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[451,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!D$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!E$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!F$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!G$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!H$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!I$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!J$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!K$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!L$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!M$9,FALSE)*$G460","v":0},{"$f":"SUM(H460:Q460)","v":0},0]
[452,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!D$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!E$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!F$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!G$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!H$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!I$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!J$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!K$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!L$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!M$9,FALSE)*$G461","v":0},{"$f":"SUM(H461:Q461)","v":0},0]
[453,null,null,"Total",null,null,{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},0,0,0,0,{"$f":"SUM(N460:N461)","v":0},0,0,0,{"$f":"SUM(R460:R461)","v":0},0]
[454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[455,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[456,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!D$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!E$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!F$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!G$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!H$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!I$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!J$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!K$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!L$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!M$9,FALSE)*$G465","v":0},{"$f":"SUM(H465:Q465)","v":0},0]
[457,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!D$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!E$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!F$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!G$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!H$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!I$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!J$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!K$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!L$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!M$9,FALSE)*$G466","v":0},{"$f":"SUM(H466:Q466)","v":0},0]
[458,null,null,"Total",null,null,{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},0,0,0,0,{"$f":"SUM(N465:N466)","v":0},0,0,0,{"$f":"SUM(R465:R466)","v":0},0]
[459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[460,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[461,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!D$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!E$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!F$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!G$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!H$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!I$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!J$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!K$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!L$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!M$9,FALSE)*$G470","v":0},{"$f":"SUM(H470:Q470)","v":0},0]
[462,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!D$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!E$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!F$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!G$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!H$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!I$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!J$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!K$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!L$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!M$9,FALSE)*$G471","v":0},{"$f":"SUM(H471:Q471)","v":0},0]
[463,null,null,"Total",null,null,{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},0,0,0,0,{"$f":"SUM(N470:N471)","v":0},0,0,0,{"$f":"SUM(R470:R471)","v":0},0]
[464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[465,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[466,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!D$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!E$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!F$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!G$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!H$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!I$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!J$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!K$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!L$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!M$9,FALSE)*$G475","v":0},{"$f":"SUM(H475:Q475)","v":0},0]
[467,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!D$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!E$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!F$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!G$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!H$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!I$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!J$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!K$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!L$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!M$9,FALSE)*$G476","v":0},{"$f":"SUM(H476:Q476)","v":0},0]
[468,null,null,"Total",null,null,{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},0,0,0,0,{"$f":"SUM(N475:N476)","v":0},0,0,0,{"$f":"SUM(R475:R476)","v":0},0]
[469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[470,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[471,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!D$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!E$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!F$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!G$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!H$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!I$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!J$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!K$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!L$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!M$9,FALSE)*$G480","v":0},{"$f":"SUM(H480:Q480)","v":0},0]
[472,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!D$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!E$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!F$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!G$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!H$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!I$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!J$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!K$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!L$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!M$9,FALSE)*$G481","v":0},{"$f":"SUM(H481:Q481)","v":0},0]
[473,null,null,"Total",null,null,{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},0,0,0,0,{"$f":"SUM(N480:N481)","v":0},0,0,0,{"$f":"SUM(R480:R481)","v":0},0]
[474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[475,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[476,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!D$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!E$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!F$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!G$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!H$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!I$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!J$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!K$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!L$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!M$9,FALSE)*$G485","v":0},{"$f":"SUM(H485:Q485)","v":0},0]
[477,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!D$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!E$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!F$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!G$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!H$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!I$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!J$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!K$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!L$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!M$9,FALSE)*$G486","v":0},{"$f":"SUM(H486:Q486)","v":0},0]
[478,null,null,"Total",null,null,{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,{"$f":"SUM(N485:N486)","v":0},0,0,0,{"$f":"SUM(R485:R486)","v":0},0]
[479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[480,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[481,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!D$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!E$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!F$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!G$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!H$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!I$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!J$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!K$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!L$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!M$9,FALSE)*$G490","v":0},{"$f":"SUM(H490:Q490)","v":0},0]
[482,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!D$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!E$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!F$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!G$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!H$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!I$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!J$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!K$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!L$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!M$9,FALSE)*$G491","v":0},{"$f":"SUM(H491:Q491)","v":0},0]
[483,null,null,"Total",null,null,{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},0,0,0,0,{"$f":"SUM(N490:N491)","v":0},0,0,0,{"$f":"SUM(R490:R491)","v":0},0]
[484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[485,"496","Provision for rate refunds (EDIT Amort)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[486,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W495","v":5610271.916442683},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!D$9,FALSE)*$G495","v":5079200.9920703545},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!E$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!F$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!G$9,FALSE)*$G495","v":37267.958669406784},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!H$9,FALSE)*$G495","v":947.03077659297446},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!I$9,FALSE)*$G495","v":394281.6658770428},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!J$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!K$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!L$9,FALSE)*$G495","v":96649.15932126838},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!M$9,FALSE)*$G495","v":1925.1097280175456},{"$f":"SUM(H495:Q495)","v":5610271.916442682},0]
[487,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!D$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!E$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!F$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!G$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!H$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!I$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!J$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!K$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!L$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!M$9,FALSE)*$G496","v":0},{"$f":"SUM(H496:Q496)","v":0},0]
[488,null,null,"Total",null,null,{"$f":"SUM(G495:G496)","v":5610271.916442683},{"$f":"SUM(H495:H496)","v":5079200.9920703545},{"$f":"SUM(I495:I496)","v":0},0,37267.958669406784,947.03077659297446,394281.6658770428,{"$f":"SUM(N495:N496)","v":0},0,96649.15932126838,1925.1097280175456,{"$f":"SUM(R495:R496)","v":5610271.916442682},0]
[489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[490,"System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[491,null,"Utah Other Revenues",null,null,null,null,{"$f":"+H502-H495","v":4873713.2616355084},{"$f":"+I502-I495","v":0},0,20292.767545470488,1148.7305127309057,211772.64902860112,0,0,21139.51667116693,12276.27246952158,null,0]
[492,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},0,0,0,0,{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},{"$f":"R501-G501","v":0}]
[493,null,null,"General Other Revenues",null,null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":10750615.114305682},{"$f":"H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":9952914.2537058629},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},0,57560.726214877272,2095.7612893238802,606054.31490564393,{"$f":"N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N495","v":0},0,117788.67599243531,14201.382197539126,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":10750615.114305682},0]
[494,null,null,"Utah Total Other Revenues",null,null,{"$f":"SUM(G501:G502)","v":10750615.114305682},{"$f":"SUM(H501:H502)","v":9952914.2537058629},{"$f":"SUM(I501:I502)","v":0},0,57560.726214877272,2095.7612893238802,606054.31490564393,{"$f":"SUM(N501:N502)","v":0},0,117788.67599243531,14201.382197539126,{"$f":"SUM(R501:R502)","v":10750615.114305682},0]
[495,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[496,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},0,0,0,0,{"$f":"N486+N491","v":0},0,0,0,{"$f":"R486+R491","v":0},0]
[497,null,null,"General Other Revenues",null,null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},0,0,0,0,{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N496","v":0},0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},0]
[498,null,null,"Wyoming Total Other Revenues",null,null,{"$f":"SUM(G505:G506)","v":0},{"$f":"SUM(H505:H506)","v":0},{"$f":"SUM(I505:I506)","v":0},0,0,0,0,{"$f":"SUM(N505:N506)","v":0},0,0,0,{"$f":"SUM(R505:R506)","v":0},0]
[499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,"System Total Other Revenue",null,null,null,{"$f":"G503+G507","v":10750615.114305682},{"$f":"H503+H507","v":9952914.2537058629},{"$f":"I503+I507","v":0},0,57560.726214877272,2095.7612893238802,606054.31490564393,{"$f":"N503+N507","v":0},0,117788.67599243531,14201.382197539126,{"$f":"R503+R507","v":10750615.114305682},0]
[501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[503,"TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"G368+G509","v":389126772.48014718},{"$f":"H368+H509","v":353297375.12575728},{"$f":"I368+I509","v":0},0,2723532.7380326916,187405.19890815573,28617225.737482369,{"$f":"N368+N509","v":0},0,1654052.6584994134,2647181.021467234,{"$f":"R368+R509","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[506,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[508,"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[510,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[512,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[513,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!D$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!E$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!F$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!G$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!H$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!I$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!J$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!K$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!L$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!M$9,FALSE)*$G522","v":0},{"$f":"SUM(H522:Q522)","v":0},0]
[514,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!D$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!E$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!F$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!G$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!H$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!I$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!J$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!K$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!L$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!M$9,FALSE)*$G523","v":0},{"$f":"SUM(H523:Q523)","v":0},0]
[515,null,null,"Total",null,null,{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":0},0,0,0,0,{"$f":"SUM(N522:N523)","v":0},0,0,0,{"$f":"SUM(R522:R523)","v":0},0]
[516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[517,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[518,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!D$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!E$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!F$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!G$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!H$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!I$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!J$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!K$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!L$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!M$9,FALSE)*$G527","v":0},{"$f":"SUM(H527:Q527)","v":0},0]
[519,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!D$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!E$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!F$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!G$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!H$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!I$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!J$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!K$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!L$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!M$9,FALSE)*$G528","v":0},{"$f":"SUM(H528:Q528)","v":0},0]
[520,null,null,"Total",null,null,{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},0,0,0,0,{"$f":"SUM(N527:N528)","v":0},0,0,0,{"$f":"SUM(R527:R528)","v":0},0]
[521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[522,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[523,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!D$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!E$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!F$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!G$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!H$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!I$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!J$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!K$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!L$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!M$9,FALSE)*$G532","v":0},{"$f":"SUM(H532:Q532)","v":0},0]
[524,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!D$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!E$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!F$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!G$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!H$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!I$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!J$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!K$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!L$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!M$9,FALSE)*$G533","v":0},{"$f":"SUM(H533:Q533)","v":0},0]
[525,null,null,"Total",null,null,{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":0},0,0,0,0,{"$f":"SUM(N532:N533)","v":0},0,0,0,{"$f":"SUM(R532:R533)","v":0},0]
[526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[527,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[528,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!D$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!E$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!F$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!G$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!H$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!I$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!J$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!K$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!L$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!M$9,FALSE)*$G537","v":0},{"$f":"SUM(H537:Q537)","v":0},0]
[529,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W538","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[530,null,null,"Total",null,null,{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},0,0,0,0,{"$f":"SUM(N537:N538)","v":0},0,0,0,{"$f":"SUM(R537:R538)","v":0},0]
[531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[532,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[533,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!D$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!E$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!F$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!G$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!H$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!I$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!J$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!K$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!L$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!M$9,FALSE)*$G542","v":0},{"$f":"SUM(H542:Q542)","v":0},0]
[534,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!D$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!E$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!F$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!G$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!H$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!I$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!J$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!K$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!L$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!M$9,FALSE)*$G543","v":0},{"$f":"SUM(H543:Q543)","v":0},0]
[535,null,null,"Total",null,null,{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},0,0,0,0,{"$f":"SUM(N542:N543)","v":0},0,0,0,{"$f":"SUM(R542:R543)","v":0},0]
[536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[537,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[538,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!D$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!E$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!F$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!G$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!H$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!I$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!J$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!K$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!L$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!M$9,FALSE)*$G547","v":0},{"$f":"SUM(H547:Q547)","v":0},0]
[539,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!D$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!E$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!F$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!G$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!H$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!I$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!J$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!K$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!L$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!M$9,FALSE)*$G548","v":0},{"$f":"SUM(H548:Q548)","v":0},0]
[540,null,null,"Total",null,null,{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},0,0,0,0,{"$f":"SUM(N547:N548)","v":0},0,0,0,{"$f":"SUM(R547:R548)","v":0},0]
[541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[542,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[543,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!D$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!E$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!F$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!G$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!H$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!I$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!J$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!K$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!L$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!M$9,FALSE)*$G552","v":0},{"$f":"SUM(H552:Q552)","v":0},0]
[544,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!D$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!E$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!F$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!G$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!H$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!I$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!J$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!K$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!L$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!M$9,FALSE)*$G553","v":0},{"$f":"SUM(H553:Q553)","v":0},0]
[545,null,null,"Total",null,null,{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},0,0,0,0,{"$f":"SUM(N552:N553)","v":0},0,0,0,{"$f":"SUM(R552:R553)","v":0},0]
[546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[547,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[548,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!D$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!E$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!F$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!G$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!H$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!I$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!J$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!K$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!L$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!M$9,FALSE)*$G557","v":0},{"$f":"SUM(H557:Q557)","v":0},0]
[549,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!D$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!E$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!F$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!G$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!H$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!I$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!J$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!K$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!L$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!M$9,FALSE)*$G558","v":0},{"$f":"SUM(H558:Q558)","v":0},0]
[550,null,null,"Total",null,null,{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":0},0,0,0,0,{"$f":"SUM(N557:N558)","v":0},0,0,0,{"$f":"SUM(R557:R558)","v":0},0]
[551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[552,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[553,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!D$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!E$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!F$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!G$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!H$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!I$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!J$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!K$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!L$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!M$9,FALSE)*$G562","v":0},{"$f":"SUM(H562:Q562)","v":0},0]
[554,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!D$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!E$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!F$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!G$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!H$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!I$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!J$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!K$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!L$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!M$9,FALSE)*$G563","v":0},{"$f":"SUM(H563:Q563)","v":0},0]
[555,null,null,"Total",null,null,{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},0,0,0,0,{"$f":"SUM(N562:N563)","v":0},0,0,0,{"$f":"SUM(R562:R563)","v":0},0]
[556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R565-G565","v":0}]
[557,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[558,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!D$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!E$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!F$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!G$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!H$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!I$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!J$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!K$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!L$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!M$9,FALSE)*$G567","v":0},{"$f":"SUM(H567:Q567)","v":0},0]
[559,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!D$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!E$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!F$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!G$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!H$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!I$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!J$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!K$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!L$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!M$9,FALSE)*$G568","v":0},{"$f":"SUM(H568:Q568)","v":0},0]
[560,null,null,"Total",null,null,{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},0,0,0,0,{"$f":"SUM(N567:N568)","v":0},0,0,0,{"$f":"SUM(R567:R568)","v":0},0]
[561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[562,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[563,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!D$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!E$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!F$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!G$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!H$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!I$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!J$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!K$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!L$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!M$9,FALSE)*$G572","v":0},{"$f":"SUM(H572:Q572)","v":0},0]
[564,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!D$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!E$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!F$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!G$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!H$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!I$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!J$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!K$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!L$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!M$9,FALSE)*$G573","v":0},{"$f":"SUM(H573:Q573)","v":0},0]
[565,null,null,"Total",null,null,{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},0,0,0,0,{"$f":"SUM(N572:N573)","v":0},0,0,0,{"$f":"SUM(R572:R573)","v":0},0]
[566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[567,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[568,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!D$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!E$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!F$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!G$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!H$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!I$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!J$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!K$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!L$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!M$9,FALSE)*$G577","v":0},{"$f":"SUM(H577:Q577)","v":0},0]
[569,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!D$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!E$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!F$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!G$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!H$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!I$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!J$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!K$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!L$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!M$9,FALSE)*$G578","v":0},{"$f":"SUM(H578:Q578)","v":0},0]
[570,null,null,"Total",null,null,{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":0},0,0,0,0,{"$f":"SUM(N577:N578)","v":0},0,0,0,{"$f":"SUM(R577:R578)","v":0},0]
[571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[572,806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[573,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!D$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!E$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!F$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!G$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!H$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!I$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!J$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!K$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!L$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!M$9,FALSE)*$G582","v":0},{"$f":"SUM(H582:Q582)","v":0},0]
[574,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!D$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!E$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!F$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!G$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!H$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!I$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!J$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!K$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!L$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!M$9,FALSE)*$G583","v":0},{"$f":"SUM(H583:Q583)","v":0},0]
[575,null,null,"Total",null,null,{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},0,0,0,0,{"$f":"SUM(N582:N583)","v":0},0,0,0,{"$f":"SUM(R582:R583)","v":0},0]
[576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[577,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[578,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!D$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!E$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!F$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!G$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!H$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!I$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!J$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!K$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!L$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!M$9,FALSE)*$G587","v":0},{"$f":"SUM(H587:Q587)","v":0},0]
[579,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!D$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!E$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!F$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!G$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!H$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!I$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!J$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!K$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!L$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!M$9,FALSE)*$G588","v":0},{"$f":"SUM(H588:Q588)","v":0},0]
[580,null,null,"Total",null,null,{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":0},0,0,0,0,{"$f":"SUM(N587:N588)","v":0},0,0,0,{"$f":"SUM(R587:R588)","v":0},0]
[581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[582,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[583,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!D$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!E$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!F$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!G$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!H$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!I$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!J$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!K$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!L$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!M$9,FALSE)*$G592","v":0},{"$f":"SUM(H592:Q592)","v":0},0]
[584,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!D$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!E$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!F$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!G$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!H$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!I$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!J$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!K$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!L$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!M$9,FALSE)*$G593","v":0},{"$f":"SUM(H593:Q593)","v":0},0]
[585,null,null,"Total",null,null,{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":0},0,0,0,0,{"$f":"SUM(N592:N593)","v":0},0,0,0,{"$f":"SUM(R592:R593)","v":0},0]
[586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[587,"8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[588,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!D$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!E$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!F$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!G$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!H$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!I$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!J$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!K$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!L$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!M$9,FALSE)*$G597","v":0},{"$f":"SUM(H597:Q597)","v":0},0]
[589,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!D$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!E$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!F$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!G$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!H$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!I$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!J$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!K$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!L$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!M$9,FALSE)*$G598","v":0},{"$f":"SUM(H598:Q598)","v":0},0]
[590,null,null,"Total",null,null,{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":0},0,0,0,0,{"$f":"SUM(N597:N598)","v":0},0,0,0,{"$f":"SUM(R597:R598)","v":0},0]
[591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[592,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[593,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!D$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!E$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!F$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!G$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!H$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!I$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!J$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!K$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!L$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!M$9,FALSE)*$G602","v":0},{"$f":"SUM(H602:Q602)","v":0},0]
[594,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!D$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!E$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!F$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!G$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!H$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!I$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!J$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!K$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!L$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!M$9,FALSE)*$G603","v":0},{"$f":"SUM(H603:Q603)","v":0},0]
[595,null,null,"Total",null,null,{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":0},0,0,0,0,{"$f":"SUM(N602:N603)","v":0},0,0,0,{"$f":"SUM(R602:R603)","v":0},0]
[596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[597,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[598,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!D$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!E$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!F$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!G$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!H$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!I$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!J$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!K$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!L$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!M$9,FALSE)*$G607","v":0},{"$f":"SUM(H607:Q607)","v":0},0]
[599,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!D$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!E$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!F$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!G$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!H$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!I$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!J$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!K$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!L$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!M$9,FALSE)*$G608","v":0},{"$f":"SUM(H608:Q608)","v":0},0]
[600,null,null,"Total",null,null,{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},0,0,0,0,{"$f":"SUM(N607:N608)","v":0},0,0,0,{"$f":"SUM(R607:R608)","v":0},0]
[601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[602,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[603,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!D$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!E$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!F$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!G$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!H$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!I$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!J$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!K$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!L$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!M$9,FALSE)*$G612","v":0},{"$f":"SUM(H612:Q612)","v":0},0]
[604,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!D$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!E$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!F$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!G$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!H$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!I$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!J$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!K$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!L$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!M$9,FALSE)*$G613","v":0},{"$f":"SUM(H613:Q613)","v":0},0]
[605,null,null,"Total",null,null,{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},0,0,0,0,{"$f":"SUM(N612:N613)","v":0},0,0,0,{"$f":"SUM(R612:R613)","v":0},0]
[606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[607,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[608,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!D$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!E$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!F$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!G$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!H$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!I$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!J$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!K$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!L$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!M$9,FALSE)*$G617","v":0},{"$f":"SUM(H617:Q617)","v":0},0]
[609,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!D$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!E$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!F$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!G$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!H$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!I$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!J$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!K$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!L$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!M$9,FALSE)*$G618","v":0},{"$f":"SUM(H618:Q618)","v":0},0]
[610,null,null,"Total",null,null,{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":0},0,0,0,0,{"$f":"SUM(N617:N618)","v":0},0,0,0,{"$f":"SUM(R617:R618)","v":0},0]
[611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[612,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[613,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!D$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!E$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!F$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!G$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!H$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!I$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!J$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!K$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!L$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!M$9,FALSE)*$G622","v":0},{"$f":"SUM(H622:Q622)","v":0},0]
[614,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!D$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!E$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!F$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!G$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!H$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!I$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!J$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!K$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!L$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!M$9,FALSE)*$G623","v":0},{"$f":"SUM(H623:Q623)","v":0},0]
[615,null,null,"Total",null,null,{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},0,0,0,0,{"$f":"SUM(N622:N623)","v":0},0,0,0,{"$f":"SUM(R622:R623)","v":0},0]
[616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[617,null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[618,null,null,"Utah Interruptible Transportation",null,"No Allocation",{"$f":"'ROR-Model'!W627","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!D50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!E50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!F50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!G50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!H50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!I50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!J50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!K50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!L50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!M50","v":0},{"$f":"SUM(H627:Q627)","v":0},0]
[619,null,null,"Utah Interruptible Sales",null,"No Allocation",{"$f":"'ROR-Model'!W628","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!D52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!E52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!F52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!G52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!H52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!I52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!J52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!K52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!L52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!M52","v":0},{"$f":"SUM(H628:Q628)","v":0},0]
[620,null,null,"Total",null,null,{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},0,0,0,0,{"$f":"SUM(N627:N628)","v":0},0,0,0,{"$f":"SUM(R627:R628)","v":0},{"$f":"R629-G629","v":0}]
[621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[623,null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"G537+G612+G629","v":0},{"$f":"H537+H612+H629","v":0},{"$f":"I537+I612+I629","v":0},0,0,0,0,{"$f":"N537+N612+N629","v":0},0,0,0,{"$f":"SUM(H632:Q632)","v":0},0]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N617+N622","v":0},0,0,0,0,0]
[625,null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"G538+G613","v":0},{"$f":"H538+H613","v":0},{"$f":"I538+I613","v":0},0,0,0,0,{"$f":"N538+N613","v":0},0,0,0,0,0]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"G523+G528+G533+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623","v":0},{"$f":"H523+H528+H533+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623","v":0},{"$f":"I523+I528+I533+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623","v":0},0,0,0,0,{"$f":"N523+N528+N533+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623","v":0},0,0,0,0,0]
[627,null,"Utah Timing Differences",null,null,null,{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},0,0,0,0,0,0,{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},0,0,0,0,0]
[628,null,"Wyoming Timing Differences",null,null,null,{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":0},0,0,0,0,{"$f":"+(N324+N326+N354+N505)-N635","v":0},0,0,0,0,0]
[629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[631,"System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(G632:G639)","v":0},{"$f":"SUM(H632:H639)","v":0},{"$f":"SUM(I632:I639)","v":0},0,0,0,0,{"$f":"SUM(N632:N639)","v":0},{"$f":"SUM(O632:O639)","v":0},0,0,{"$f":"SUM(H640:Q640)","v":0},0]
[632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Throughput","Demand"]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"+'COS Input'!M9","v":0.4},{"$f":"+'COS Input'!L9","v":0.6}]
[635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[636,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV"]
[637,null,null,null,null,"Factor","DNG Related","GS","GSR","GSC","FS","IS","TS","TSS","TSL","TBF","NGV","Total",null,null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[638,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-14490.474100487947},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!D$9,FALSE)*$G647","v":-12728.589889486222},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!E$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!F$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!G$9,FALSE)*$G647","v":-91.471627474208546},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!H$9,FALSE)*$G647","v":-2.3867103197466371},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!I$9,FALSE)*$G647","v":-1126.2644262590293},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!J$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!K$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!L$9,FALSE)*$G647","v":-253.01005361439212},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!M$9,FALSE)*$G647","v":-288.75139333434646},{"$f":"SUM(H647:Q647)","v":-14490.474100487945},{"$f":"R647-G647","v":0},null,"Throughput",{"$f":"IF($U647=$V$646,$H647,0)","v":0},{"$f":"IF($U647=$W$646,$H647,0)","v":0},{"$f":"IF($U647=$X$646,$H647,0)+IF($U647=$Y$646,$H647,0)*$X$643","v":-12728.589889486222},{"$f":"IF($U647=$Y$646,$H647,0)*$Y$643","v":0},{"$f":"SUM(V647:Y647)-H647","v":0},{"$f":"IF($U647=$AA$646,$I647,0)","v":0},{"$f":"IF($U647=$AB$646,$I647,0)","v":0},{"$f":"IF($U647=$AC$646,$I647,0)+IF($U647=$AD$646,$I647,0)*$X$643","v":0},{"$f":"IF($U647=$AD$646,$I647,0)*$Y$643","v":0},{"$f":"SUM(AA647:AD647)-I647","v":0},{"$f":"IF($U647=$AF$646,$J647,0)","v":0},{"$f":"IF($U647=$AG$646,$J647,0)","v":0},{"$f":"IF($U647=$AH$646,$J647,0)+IF($U647=$AI$646,$J647,0)*$X$643","v":0},{"$f":"IF($U647=$AI$646,$J647,0)*$Y$643","v":0},{"$f":"SUM(AF647:AI647)-J647","v":0},{"$f":"IF($U647=$AK$646,$K647,0)","v":0},{"$f":"IF($U647=$AL$646,$K647,0)","v":0},{"$f":"IF($U647=$AM$646,$K647,0)+IF($U647=$AN$646,$K647,0)*$X$643","v":-91.471627474208546},{"$f":"IF($U647=$AN$646,$K647,0)*$Y$643","v":0},{"$f":"SUM(AK647:AN647)-K647","v":0},{"$f":"IF($U647=$AP$646,$L647,0)","v":0},{"$f":"IF($U647=$AQ$646,$L647,0)","v":0},{"$f":"IF($U647=$AR$646,$L647,0)+IF($U647=$AS$646,$L647,0)*$X$643","v":-2.3867103197466371},{"$f":"IF($U647=$AS$646,$L647,0)*$Y$643","v":0},{"$f":"SUM(AP647:AS647)-L647","v":0},{"$f":"IF($U647=$AU$646,$M647,0)","v":0},{"$f":"IF($U647=$AV$646,$M647,0)","v":0},{"$f":"IF($U647=$AW$646,$M647,0)+IF($U647=$AX$646,$M647,0)*$X$643","v":-1126.2644262590293},{"$f":"IF($U647=$AX$646,$M647,0)*$Y$643","v":0},{"$f":"SUM(AU647:AX647)-M647","v":0},{"$f":"IF($U647=$AZ$646,$N647,0)","v":0},{"$f":"IF($U647=$BA$646,$N647,0)","v":0},{"$f":"IF($U647=$BB$646,$N647,0)+IF($U647=$BC$646,$N647,0)*$X$643","v":0},{"$f":"IF($U647=$BC$646,$N647,0)*$Y$643","v":0},{"$f":"SUM(AZ647:BC647)-N647","v":0},{"$f":"IF($U647=$BE$646,$O647,0)","v":0},{"$f":"IF($U647=$BF$646,$O647,0)","v":0},{"$f":"IF($U647=$BG$646,$O647,0)+IF($U647=$BH$646,$O647,0)*$X$643","v":0},{"$f":"IF($U647=$BH$646,$O647,0)*$Y$643","v":0},{"$f":"SUM(BE647:BH647)-O647","v":0},{"$f":"IF($U647=$BJ$646,$P647,0)","v":0},{"$f":"IF($U647=$BK$646,$P647,0)","v":0},{"$f":"IF($U647=$BL$646,$P647,0)+IF($U647=$BM$646,$P647,0)*$X$643","v":-253.01005361439212},{"$f":"IF($U647=$BM$646,$P647,0)*$Y$643","v":0},{"$f":"SUM(BJ647:BM647)-P647","v":0},{"$f":"IF($U647=$BO$646,$Q647,0)","v":0},{"$f":"IF($U647=$BP$646,$Q647,0)","v":0},{"$f":"IF($U647=$BQ$646,$Q647,0)+IF($U647=$BR$646,$Q647,0)*$X$643","v":-288.75139333434646},{"$f":"IF($U647=$BR$646,$Q647,0)*$Y$643","v":0},{"$f":"SUM(BO647:BR647)-Q647","v":0},{"$f":"SUM(V647:BR647)-R647","v":0}]
[639,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-824210.28941950062},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!D$9,FALSE)*$G648","v":-723995.27330595057},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!E$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!F$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!G$9,FALSE)*$G648","v":-5202.8564442657853},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!H$9,FALSE)*$G648","v":-135.75478550647583},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!I$9,FALSE)*$G648","v":-64061.308297606614},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!J$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!K$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!L$9,FALSE)*$G648","v":-14391.074306432763},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!M$9,FALSE)*$G648","v":-16424.022279738365},{"$f":"SUM(H648:Q648)","v":-824210.28941950062},0,null,"Throughput",{"$f":"IF($U648=$V$646,$H648,0)","v":0},{"$f":"IF($U648=$W$646,$H648,0)","v":0},{"$f":"IF($U648=$X$646,$H648,0)+IF($U648=$Y$646,$H648,0)*$X$643","v":-723995.27330595057},{"$f":"IF($U648=$Y$646,$H648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AA$646,$I648,0)","v":0},{"$f":"IF($U648=$AB$646,$I648,0)","v":0},{"$f":"IF($U648=$AC$646,$I648,0)+IF($U648=$AD$646,$I648,0)*$X$643","v":0},{"$f":"IF($U648=$AD$646,$I648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AF$646,$J648,0)","v":0},{"$f":"IF($U648=$AG$646,$J648,0)","v":0},{"$f":"IF($U648=$AH$646,$J648,0)+IF($U648=$AI$646,$J648,0)*$X$643","v":0},{"$f":"IF($U648=$AI$646,$J648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AK$646,$K648,0)","v":0},{"$f":"IF($U648=$AL$646,$K648,0)","v":0},{"$f":"IF($U648=$AM$646,$K648,0)+IF($U648=$AN$646,$K648,0)*$X$643","v":-5202.8564442657853},{"$f":"IF($U648=$AN$646,$K648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AP$646,$L648,0)","v":0},{"$f":"IF($U648=$AQ$646,$L648,0)","v":0},{"$f":"IF($U648=$AR$646,$L648,0)+IF($U648=$AS$646,$L648,0)*$X$643","v":-135.75478550647583},{"$f":"IF($U648=$AS$646,$L648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AU$646,$M648,0)","v":0},{"$f":"IF($U648=$AV$646,$M648,0)","v":0},{"$f":"IF($U648=$AW$646,$M648,0)+IF($U648=$AX$646,$M648,0)*$X$643","v":-64061.308297606614},{"$f":"IF($U648=$AX$646,$M648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AZ$646,$N648,0)","v":0},{"$f":"IF($U648=$BA$646,$N648,0)","v":0},{"$f":"IF($U648=$BB$646,$N648,0)+IF($U648=$BC$646,$N648,0)*$X$643","v":0},{"$f":"IF($U648=$BC$646,$N648,0)*$Y$643","v":0},{"$f":"SUM(AZ648:BC648)-N648","v":0},{"$f":"IF($U648=$BE$646,$O648,0)","v":0},{"$f":"IF($U648=$BF$646,$O648,0)","v":0},{"$f":"IF($U648=$BG$646,$O648,0)+IF($U648=$BH$646,$O648,0)*$X$643","v":0},{"$f":"IF($U648=$BH$646,$O648,0)*$Y$643","v":0},{"$f":"SUM(BE648:BH648)-O648","v":0},{"$f":"IF($U648=$BJ$646,$P648,0)","v":0},{"$f":"IF($U648=$BK$646,$P648,0)","v":0},{"$f":"IF($U648=$BL$646,$P648,0)+IF($U648=$BM$646,$P648,0)*$X$643","v":-14391.074306432763},{"$f":"IF($U648=$BM$646,$P648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$BO$646,$Q648,0)","v":0},{"$f":"IF($U648=$BP$646,$Q648,0)","v":0},{"$f":"IF($U648=$BQ$646,$Q648,0)+IF($U648=$BR$646,$Q648,0)*$X$643","v":-16424.022279738365},{"$f":"IF($U648=$BR$646,$Q648,0)*$Y$643","v":0},0,0]
[640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[641,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G647:G649)","v":-838700.76351998863},{"$f":"SUM(H647:H649)","v":-736723.86319543677},{"$f":"SUM(I647:I649)","v":0},0,-5294.3280717399939,-138.14149582622247,-65187.57272386564,{"$f":"SUM(N647:N649)","v":0},0,-14644.084360047156,-16712.773673072712,{"$f":"SUM(R647:R649)","v":-838700.76351998851},0,null,null,{"$f":"SUM(V647:V649)","v":0},{"$f":"SUM(W647:W649)","v":0},-736723.86319543677,0,0,{"$f":"SUM(AA647:AA649)","v":0},{"$f":"SUM(AB647:AB649)","v":0},0,0,0,{"$f":"SUM(AF647:AF649)","v":0},{"$f":"SUM(AG647:AG649)","v":0},0,0,0,{"$f":"SUM(AK647:AK649)","v":0},{"$f":"SUM(AL647:AL649)","v":0},{"$f":"SUM(AM647:AM649)","v":-5294.3280717399939},{"$f":"SUM(AN647:AN649)","v":0},0,{"$f":"SUM(AP647:AP649)","v":0},{"$f":"SUM(AQ647:AQ649)","v":0},{"$f":"SUM(AR647:AR649)","v":-138.14149582622247},{"$f":"SUM(AS647:AS649)","v":0},0,{"$f":"SUM(AU647:AU649)","v":0},{"$f":"SUM(AV647:AV649)","v":0},{"$f":"SUM(AW647:AW649)","v":-65187.57272386564},{"$f":"SUM(AX647:AX649)","v":0},0,{"$f":"SUM(AZ647:AZ649)","v":0},{"$f":"SUM(BA647:BA649)","v":0},0,0,0,{"$f":"SUM(BE647:BE649)","v":0},{"$f":"SUM(BF647:BF649)","v":0},0,0,0,{"$f":"SUM(BJ647:BJ649)","v":0},{"$f":"SUM(BK647:BK649)","v":0},{"$f":"SUM(BL647:BL649)","v":-14644.084360047156},{"$f":"SUM(BM647:BM649)","v":0},0,{"$f":"SUM(BO647:BO649)","v":0},{"$f":"SUM(BP647:BP649)","v":0},{"$f":"SUM(BQ647:BQ649)","v":-16712.773673072712},{"$f":"SUM(BR647:BR649)","v":0},0,0]
[642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[644,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[646,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W655","v":6404800.3686696887},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!D$9,FALSE)*$G655","v":5787749.1915494055},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!E$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!F$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!G$9,FALSE)*$G655","v":39684.85888816895},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!H$9,FALSE)*$G655","v":1108.0078408083914},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!I$9,FALSE)*$G655","v":461301.98519041314},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!J$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!K$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!L$9,FALSE)*$G655","v":113077.6622917824},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!M$9,FALSE)*$G655","v":1878.662909110099},{"$f":"SUM(H655:Q655)","v":6404800.3686696878},0,null,"Distribution Plant",{"$f":"IF($U655=$V$646,$H655,0)","v":0},{"$f":"IF($U655=$W$646,$H655,0)","v":5787749.1915494055},{"$f":"IF($U655=$X$646,$H655,0)+IF($U655=$Y$646,$H655,0)*$X$643","v":0},{"$f":"IF($U655=$Y$646,$H655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AA$646,$I655,0)","v":0},{"$f":"IF($U655=$AB$646,$I655,0)","v":0},{"$f":"IF($U655=$AC$646,$I655,0)+IF($U655=$AD$646,$I655,0)*$X$643","v":0},{"$f":"IF($U655=$AD$646,$I655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AF$646,$J655,0)","v":0},{"$f":"IF($U655=$AG$646,$J655,0)","v":0},{"$f":"IF($U655=$AH$646,$J655,0)+IF($U655=$AI$646,$J655,0)*$X$643","v":0},{"$f":"IF($U655=$AI$646,$J655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AK$646,$K655,0)","v":0},{"$f":"IF($U655=$AL$646,$K655,0)","v":39684.85888816895},{"$f":"IF($U655=$AM$646,$K655,0)+IF($U655=$AN$646,$K655,0)*$X$643","v":0},{"$f":"IF($U655=$AN$646,$K655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AP$646,$L655,0)","v":0},{"$f":"IF($U655=$AQ$646,$L655,0)","v":1108.0078408083914},{"$f":"IF($U655=$AR$646,$L655,0)+IF($U655=$AS$646,$L655,0)*$X$643","v":0},{"$f":"IF($U655=$AS$646,$L655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AU$646,$M655,0)","v":0},{"$f":"IF($U655=$AV$646,$M655,0)","v":461301.98519041314},{"$f":"IF($U655=$AW$646,$M655,0)+IF($U655=$AX$646,$M655,0)*$X$643","v":0},{"$f":"IF($U655=$AX$646,$M655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AZ$646,$N655,0)","v":0},{"$f":"IF($U655=$BA$646,$N655,0)","v":0},{"$f":"IF($U655=$BB$646,$N655,0)+IF($U655=$BC$646,$N655,0)*$X$643","v":0},{"$f":"IF($U655=$BC$646,$N655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$BE$646,$O655,0)","v":0},{"$f":"IF($U655=$BF$646,$O655,0)","v":0},{"$f":"IF($U655=$BG$646,$O655,0)+IF($U655=$BH$646,$O655,0)*$X$643","v":0},{"$f":"IF($U655=$BH$646,$O655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$BJ$646,$P655,0)","v":0},{"$f":"IF($U655=$BK$646,$P655,0)","v":113077.6622917824},{"$f":"IF($U655=$BL$646,$P655,0)+IF($U655=$BM$646,$P655,0)*$X$643","v":0},{"$f":"IF($U655=$BM$646,$P655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$BO$646,$Q655,0)","v":0},{"$f":"IF($U655=$BP$646,$Q655,0)","v":1878.662909110099},{"$f":"IF($U655=$BQ$646,$Q655,0)+IF($U655=$BR$646,$Q655,0)*$X$643","v":0},{"$f":"IF($U655=$BR$646,$Q655,0)*$Y$643","v":0},0,0]
[647,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!D$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!E$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!F$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!G$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!H$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!I$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!J$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!K$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!L$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!M$9,FALSE)*$G656","v":0},{"$f":"SUM(H656:Q656)","v":0},0,null,"Distribution Plant",{"$f":"IF($U656=$V$646,$H656,0)","v":0},{"$f":"IF($U656=$W$646,$H656,0)","v":0},{"$f":"IF($U656=$X$646,$H656,0)+IF($U656=$Y$646,$H656,0)*$X$643","v":0},{"$f":"IF($U656=$Y$646,$H656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AA$646,$I656,0)","v":0},{"$f":"IF($U656=$AB$646,$I656,0)","v":0},{"$f":"IF($U656=$AC$646,$I656,0)+IF($U656=$AD$646,$I656,0)*$X$643","v":0},{"$f":"IF($U656=$AD$646,$I656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AF$646,$J656,0)","v":0},{"$f":"IF($U656=$AG$646,$J656,0)","v":0},{"$f":"IF($U656=$AH$646,$J656,0)+IF($U656=$AI$646,$J656,0)*$X$643","v":0},{"$f":"IF($U656=$AI$646,$J656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AK$646,$K656,0)","v":0},{"$f":"IF($U656=$AL$646,$K656,0)","v":0},{"$f":"IF($U656=$AM$646,$K656,0)+IF($U656=$AN$646,$K656,0)*$X$643","v":0},{"$f":"IF($U656=$AN$646,$K656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AP$646,$L656,0)","v":0},{"$f":"IF($U656=$AQ$646,$L656,0)","v":0},{"$f":"IF($U656=$AR$646,$L656,0)+IF($U656=$AS$646,$L656,0)*$X$643","v":0},{"$f":"IF($U656=$AS$646,$L656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AU$646,$M656,0)","v":0},{"$f":"IF($U656=$AV$646,$M656,0)","v":0},{"$f":"IF($U656=$AW$646,$M656,0)+IF($U656=$AX$646,$M656,0)*$X$643","v":0},{"$f":"IF($U656=$AX$646,$M656,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U656=$BJ$646,$P656,0)","v":0},{"$f":"IF($U656=$BK$646,$P656,0)","v":0},{"$f":"IF($U656=$BL$646,$P656,0)+IF($U656=$BM$646,$P656,0)*$X$643","v":0},{"$f":"IF($U656=$BM$646,$P656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$BO$646,$Q656,0)","v":0},{"$f":"IF($U656=$BP$646,$Q656,0)","v":0},{"$f":"IF($U656=$BQ$646,$Q656,0)+IF($U656=$BR$646,$Q656,0)*$X$643","v":0},{"$f":"IF($U656=$BR$646,$Q656,0)*$Y$643","v":0},0,0]
[648,null,null,"Total",null,null,{"$f":"SUM(G655:G656)","v":6404800.3686696887},{"$f":"SUM(H655:H656)","v":5787749.1915494055},{"$f":"SUM(I655:I656)","v":0},0,39684.85888816895,1108.0078408083914,461301.98519041314,{"$f":"SUM(N655:N656)","v":0},0,113077.6622917824,1878.662909110099,{"$f":"SUM(R655:R656)","v":6404800.3686696878},0,null,null,{"$f":"SUM(V655:V656)","v":0},{"$f":"SUM(W655:W656)","v":5787749.1915494055},0,0,0,{"$f":"SUM(AA655:AA656)","v":0},{"$f":"SUM(AB655:AB656)","v":0},0,0,0,{"$f":"SUM(AF655:AF656)","v":0},{"$f":"SUM(AG655:AG656)","v":0},0,0,0,{"$f":"SUM(AK655:AK656)","v":0},{"$f":"SUM(AL655:AL656)","v":39684.85888816895},{"$f":"SUM(AM655:AM656)","v":0},{"$f":"SUM(AN655:AN656)","v":0},0,{"$f":"SUM(AP655:AP656)","v":0},{"$f":"SUM(AQ655:AQ656)","v":1108.0078408083914},{"$f":"SUM(AR655:AR656)","v":0},{"$f":"SUM(AS655:AS656)","v":0},0,{"$f":"SUM(AU655:AU656)","v":0},{"$f":"SUM(AV655:AV656)","v":461301.98519041314},{"$f":"SUM(AW655:AW656)","v":0},{"$f":"SUM(AX655:AX656)","v":0},0,{"$f":"SUM(AZ655:AZ656)","v":0},{"$f":"SUM(BA655:BA656)","v":0},0,0,0,{"$f":"SUM(BE655:BE656)","v":0},{"$f":"SUM(BF655:BF656)","v":0},0,0,0,{"$f":"SUM(BJ655:BJ656)","v":0},{"$f":"SUM(BK655:BK656)","v":113077.6622917824},{"$f":"SUM(BL655:BL656)","v":0},{"$f":"SUM(BM655:BM656)","v":0},0,{"$f":"SUM(BO655:BO656)","v":0},{"$f":"SUM(BP655:BP656)","v":1878.662909110099},{"$f":"SUM(BQ655:BQ656)","v":0},{"$f":"SUM(BR655:BR656)","v":0},0,0]
[649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[651,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W660","v":1538025.6423712014},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!D$9,FALSE)*$G660","v":984371.85143885331},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!E$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!F$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!G$9,FALSE)*$G660","v":24911.150459473243},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!H$9,FALSE)*$G660","v":1193.9821037983149},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!I$9,FALSE)*$G660","v":505054.08332526969},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!J$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!K$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!L$9,FALSE)*$G660","v":20118.640859622428},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!M$9,FALSE)*$G660","v":2375.9341841844644},{"$f":"SUM(H660:Q660)","v":1538025.6423712017},0,null,"Throughput",{"$f":"IF($U660=$V$646,$H660,0)","v":0},{"$f":"IF($U660=$W$646,$H660,0)","v":0},{"$f":"IF($U660=$X$646,$H660,0)+IF($U660=$Y$646,$H660,0)*$X$643","v":984371.85143885331},{"$f":"IF($U660=$Y$646,$H660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AA$646,$I660,0)","v":0},{"$f":"IF($U660=$AB$646,$I660,0)","v":0},{"$f":"IF($U660=$AC$646,$I660,0)+IF($U660=$AD$646,$I660,0)*$X$643","v":0},{"$f":"IF($U660=$AD$646,$I660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AF$646,$J660,0)","v":0},{"$f":"IF($U660=$AG$646,$J660,0)","v":0},{"$f":"IF($U660=$AH$646,$J660,0)+IF($U660=$AI$646,$J660,0)*$X$643","v":0},{"$f":"IF($U660=$AI$646,$J660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AK$646,$K660,0)","v":0},{"$f":"IF($U660=$AL$646,$K660,0)","v":0},{"$f":"IF($U660=$AM$646,$K660,0)+IF($U660=$AN$646,$K660,0)*$X$643","v":24911.150459473243},{"$f":"IF($U660=$AN$646,$K660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AP$646,$L660,0)","v":0},{"$f":"IF($U660=$AQ$646,$L660,0)","v":0},{"$f":"IF($U660=$AR$646,$L660,0)+IF($U660=$AS$646,$L660,0)*$X$643","v":1193.9821037983149},{"$f":"IF($U660=$AS$646,$L660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AU$646,$M660,0)","v":0},{"$f":"IF($U660=$AV$646,$M660,0)","v":0},{"$f":"IF($U660=$AW$646,$M660,0)+IF($U660=$AX$646,$M660,0)*$X$643","v":505054.08332526969},{"$f":"IF($U660=$AX$646,$M660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AZ$646,$N660,0)","v":0},{"$f":"IF($U660=$BA$646,$N660,0)","v":0},{"$f":"IF($U660=$BB$646,$N660,0)+IF($U660=$BC$646,$N660,0)*$X$643","v":0},{"$f":"IF($U660=$BC$646,$N660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$BE$646,$O660,0)","v":0},{"$f":"IF($U660=$BF$646,$O660,0)","v":0},{"$f":"IF($U660=$BG$646,$O660,0)+IF($U660=$BH$646,$O660,0)*$X$643","v":0},{"$f":"IF($U660=$BH$646,$O660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$BJ$646,$P660,0)","v":0},{"$f":"IF($U660=$BK$646,$P660,0)","v":0},{"$f":"IF($U660=$BL$646,$P660,0)+IF($U660=$BM$646,$P660,0)*$X$643","v":20118.640859622428},{"$f":"IF($U660=$BM$646,$P660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$BO$646,$Q660,0)","v":0},{"$f":"IF($U660=$BP$646,$Q660,0)","v":0},{"$f":"IF($U660=$BQ$646,$Q660,0)+IF($U660=$BR$646,$Q660,0)*$X$643","v":2375.9341841844644},{"$f":"IF($U660=$BR$646,$Q660,0)*$Y$643","v":0},0,0]
[652,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!D$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!E$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!F$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!G$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!H$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!I$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!J$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!K$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!L$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!M$9,FALSE)*$G661","v":0},{"$f":"SUM(H661:Q661)","v":0},0,null,"Throughput",{"$f":"IF($U661=$V$646,$H661,0)","v":0},{"$f":"IF($U661=$W$646,$H661,0)","v":0},{"$f":"IF($U661=$X$646,$H661,0)+IF($U661=$Y$646,$H661,0)*$X$643","v":0},{"$f":"IF($U661=$Y$646,$H661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AA$646,$I661,0)","v":0},{"$f":"IF($U661=$AB$646,$I661,0)","v":0},{"$f":"IF($U661=$AC$646,$I661,0)+IF($U661=$AD$646,$I661,0)*$X$643","v":0},{"$f":"IF($U661=$AD$646,$I661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AF$646,$J661,0)","v":0},{"$f":"IF($U661=$AG$646,$J661,0)","v":0},{"$f":"IF($U661=$AH$646,$J661,0)+IF($U661=$AI$646,$J661,0)*$X$643","v":0},{"$f":"IF($U661=$AI$646,$J661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AK$646,$K661,0)","v":0},{"$f":"IF($U661=$AL$646,$K661,0)","v":0},{"$f":"IF($U661=$AM$646,$K661,0)+IF($U661=$AN$646,$K661,0)*$X$643","v":0},{"$f":"IF($U661=$AN$646,$K661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AP$646,$L661,0)","v":0},{"$f":"IF($U661=$AQ$646,$L661,0)","v":0},{"$f":"IF($U661=$AR$646,$L661,0)+IF($U661=$AS$646,$L661,0)*$X$643","v":0},{"$f":"IF($U661=$AS$646,$L661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AU$646,$M661,0)","v":0},{"$f":"IF($U661=$AV$646,$M661,0)","v":0},{"$f":"IF($U661=$AW$646,$M661,0)+IF($U661=$AX$646,$M661,0)*$X$643","v":0},{"$f":"IF($U661=$AX$646,$M661,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U661=$BJ$646,$P661,0)","v":0},{"$f":"IF($U661=$BK$646,$P661,0)","v":0},{"$f":"IF($U661=$BL$646,$P661,0)+IF($U661=$BM$646,$P661,0)*$X$643","v":0},{"$f":"IF($U661=$BM$646,$P661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$BO$646,$Q661,0)","v":0},{"$f":"IF($U661=$BP$646,$Q661,0)","v":0},{"$f":"IF($U661=$BQ$646,$Q661,0)+IF($U661=$BR$646,$Q661,0)*$X$643","v":0},{"$f":"IF($U661=$BR$646,$Q661,0)*$Y$643","v":0},0,0]
[653,null,null,"Total",null,null,{"$f":"SUM(G660:G661)","v":1538025.6423712014},{"$f":"SUM(H660:H661)","v":984371.85143885331},{"$f":"SUM(I660:I661)","v":0},0,24911.150459473243,1193.9821037983149,505054.08332526969,{"$f":"SUM(N660:N661)","v":0},0,20118.640859622428,2375.9341841844644,{"$f":"SUM(R660:R661)","v":1538025.6423712017},0,null,null,{"$f":"SUM(V660:V661)","v":0},{"$f":"SUM(W660:W661)","v":0},984371.85143885331,0,0,{"$f":"SUM(AA660:AA661)","v":0},{"$f":"SUM(AB660:AB661)","v":0},0,0,0,{"$f":"SUM(AF660:AF661)","v":0},{"$f":"SUM(AG660:AG661)","v":0},0,0,0,{"$f":"SUM(AK660:AK661)","v":0},{"$f":"SUM(AL660:AL661)","v":0},{"$f":"SUM(AM660:AM661)","v":24911.150459473243},{"$f":"SUM(AN660:AN661)","v":0},0,{"$f":"SUM(AP660:AP661)","v":0},{"$f":"SUM(AQ660:AQ661)","v":0},{"$f":"SUM(AR660:AR661)","v":1193.9821037983149},{"$f":"SUM(AS660:AS661)","v":0},0,{"$f":"SUM(AU660:AU661)","v":0},{"$f":"SUM(AV660:AV661)","v":0},{"$f":"SUM(AW660:AW661)","v":505054.08332526969},{"$f":"SUM(AX660:AX661)","v":0},0,{"$f":"SUM(AZ660:AZ661)","v":0},{"$f":"SUM(BA660:BA661)","v":0},0,0,0,{"$f":"SUM(BE660:BE661)","v":0},{"$f":"SUM(BF660:BF661)","v":0},0,0,0,{"$f":"SUM(BJ660:BJ661)","v":0},{"$f":"SUM(BK660:BK661)","v":0},{"$f":"SUM(BL660:BL661)","v":20118.640859622428},{"$f":"SUM(BM660:BM661)","v":0},0,{"$f":"SUM(BO660:BO661)","v":0},{"$f":"SUM(BP660:BP661)","v":0},{"$f":"SUM(BQ660:BQ661)","v":2375.9341841844644},{"$f":"SUM(BR660:BR661)","v":0},0,0]
[654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[656,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!D$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!E$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!F$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!G$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!H$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!I$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!J$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!K$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!L$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!M$9,FALSE)*$G665","v":0},{"$f":"SUM(H665:Q665)","v":0},0,null,"Distribution Plant",{"$f":"IF($U665=$V$646,$H665,0)","v":0},{"$f":"IF($U665=$W$646,$H665,0)","v":0},{"$f":"IF($U665=$X$646,$H665,0)+IF($U665=$Y$646,$H665,0)*$X$643","v":0},{"$f":"IF($U665=$Y$646,$H665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AA$646,$I665,0)","v":0},{"$f":"IF($U665=$AB$646,$I665,0)","v":0},{"$f":"IF($U665=$AC$646,$I665,0)+IF($U665=$AD$646,$I665,0)*$X$643","v":0},{"$f":"IF($U665=$AD$646,$I665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AF$646,$J665,0)","v":0},{"$f":"IF($U665=$AG$646,$J665,0)","v":0},{"$f":"IF($U665=$AH$646,$J665,0)+IF($U665=$AI$646,$J665,0)*$X$643","v":0},{"$f":"IF($U665=$AI$646,$J665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AK$646,$K665,0)","v":0},{"$f":"IF($U665=$AL$646,$K665,0)","v":0},{"$f":"IF($U665=$AM$646,$K665,0)+IF($U665=$AN$646,$K665,0)*$X$643","v":0},{"$f":"IF($U665=$AN$646,$K665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AP$646,$L665,0)","v":0},{"$f":"IF($U665=$AQ$646,$L665,0)","v":0},{"$f":"IF($U665=$AR$646,$L665,0)+IF($U665=$AS$646,$L665,0)*$X$643","v":0},{"$f":"IF($U665=$AS$646,$L665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AU$646,$M665,0)","v":0},{"$f":"IF($U665=$AV$646,$M665,0)","v":0},{"$f":"IF($U665=$AW$646,$M665,0)+IF($U665=$AX$646,$M665,0)*$X$643","v":0},{"$f":"IF($U665=$AX$646,$M665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AZ$646,$N665,0)","v":0},{"$f":"IF($U665=$BA$646,$N665,0)","v":0},{"$f":"IF($U665=$BB$646,$N665,0)+IF($U665=$BC$646,$N665,0)*$X$643","v":0},{"$f":"IF($U665=$BC$646,$N665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$BE$646,$O665,0)","v":0},{"$f":"IF($U665=$BF$646,$O665,0)","v":0},{"$f":"IF($U665=$BG$646,$O665,0)+IF($U665=$BH$646,$O665,0)*$X$643","v":0},{"$f":"IF($U665=$BH$646,$O665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$BJ$646,$P665,0)","v":0},{"$f":"IF($U665=$BK$646,$P665,0)","v":0},{"$f":"IF($U665=$BL$646,$P665,0)+IF($U665=$BM$646,$P665,0)*$X$643","v":0},{"$f":"IF($U665=$BM$646,$P665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$BO$646,$Q665,0)","v":0},{"$f":"IF($U665=$BP$646,$Q665,0)","v":0},{"$f":"IF($U665=$BQ$646,$Q665,0)+IF($U665=$BR$646,$Q665,0)*$X$643","v":0},{"$f":"IF($U665=$BR$646,$Q665,0)*$Y$643","v":0},0,0]
[657,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!D$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!E$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!F$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!G$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!H$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!I$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!J$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!K$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!L$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!M$9,FALSE)*$G666","v":0},{"$f":"SUM(H666:Q666)","v":0},0,null,"Distribution Plant",{"$f":"IF($U666=$V$646,$H666,0)","v":0},{"$f":"IF($U666=$W$646,$H666,0)","v":0},{"$f":"IF($U666=$X$646,$H666,0)+IF($U666=$Y$646,$H666,0)*$X$643","v":0},{"$f":"IF($U666=$Y$646,$H666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AA$646,$I666,0)","v":0},{"$f":"IF($U666=$AB$646,$I666,0)","v":0},{"$f":"IF($U666=$AC$646,$I666,0)+IF($U666=$AD$646,$I666,0)*$X$643","v":0},{"$f":"IF($U666=$AD$646,$I666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AF$646,$J666,0)","v":0},{"$f":"IF($U666=$AG$646,$J666,0)","v":0},{"$f":"IF($U666=$AH$646,$J666,0)+IF($U666=$AI$646,$J666,0)*$X$643","v":0},{"$f":"IF($U666=$AI$646,$J666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AK$646,$K666,0)","v":0},{"$f":"IF($U666=$AL$646,$K666,0)","v":0},{"$f":"IF($U666=$AM$646,$K666,0)+IF($U666=$AN$646,$K666,0)*$X$643","v":0},{"$f":"IF($U666=$AN$646,$K666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AP$646,$L666,0)","v":0},{"$f":"IF($U666=$AQ$646,$L666,0)","v":0},{"$f":"IF($U666=$AR$646,$L666,0)+IF($U666=$AS$646,$L666,0)*$X$643","v":0},{"$f":"IF($U666=$AS$646,$L666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AU$646,$M666,0)","v":0},{"$f":"IF($U666=$AV$646,$M666,0)","v":0},{"$f":"IF($U666=$AW$646,$M666,0)+IF($U666=$AX$646,$M666,0)*$X$643","v":0},{"$f":"IF($U666=$AX$646,$M666,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U666=$BJ$646,$P666,0)","v":0},{"$f":"IF($U666=$BK$646,$P666,0)","v":0},{"$f":"IF($U666=$BL$646,$P666,0)+IF($U666=$BM$646,$P666,0)*$X$643","v":0},{"$f":"IF($U666=$BM$646,$P666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$BO$646,$Q666,0)","v":0},{"$f":"IF($U666=$BP$646,$Q666,0)","v":0},{"$f":"IF($U666=$BQ$646,$Q666,0)+IF($U666=$BR$646,$Q666,0)*$X$643","v":0},{"$f":"IF($U666=$BR$646,$Q666,0)*$Y$643","v":0},0,0]
[658,null,null,"Total",null,null,{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},0,0,0,0,{"$f":"SUM(N665:N666)","v":0},0,0,0,{"$f":"SUM(R665:R666)","v":0},0,null,null,{"$f":"SUM(V665:V666)","v":0},{"$f":"SUM(W665:W666)","v":0},0,0,0,{"$f":"SUM(AA665:AA666)","v":0},{"$f":"SUM(AB665:AB666)","v":0},0,0,0,{"$f":"SUM(AF665:AF666)","v":0},{"$f":"SUM(AG665:AG666)","v":0},0,0,0,{"$f":"SUM(AK665:AK666)","v":0},{"$f":"SUM(AL665:AL666)","v":0},{"$f":"SUM(AM665:AM666)","v":0},{"$f":"SUM(AN665:AN666)","v":0},0,{"$f":"SUM(AP665:AP666)","v":0},{"$f":"SUM(AQ665:AQ666)","v":0},{"$f":"SUM(AR665:AR666)","v":0},{"$f":"SUM(AS665:AS666)","v":0},0,{"$f":"SUM(AU665:AU666)","v":0},{"$f":"SUM(AV665:AV666)","v":0},{"$f":"SUM(AW665:AW666)","v":0},{"$f":"SUM(AX665:AX666)","v":0},0,{"$f":"SUM(AZ665:AZ666)","v":0},{"$f":"SUM(BA665:BA666)","v":0},0,0,0,{"$f":"SUM(BE665:BE666)","v":0},{"$f":"SUM(BF665:BF666)","v":0},0,0,0,{"$f":"SUM(BJ665:BJ666)","v":0},{"$f":"SUM(BK665:BK666)","v":0},{"$f":"SUM(BL665:BL666)","v":0},{"$f":"SUM(BM665:BM666)","v":0},0,{"$f":"SUM(BO665:BO666)","v":0},{"$f":"SUM(BP665:BP666)","v":0},{"$f":"SUM(BQ665:BQ666)","v":0},{"$f":"SUM(BR665:BR666)","v":0},0,0]
[659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[661,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!D$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!E$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!F$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!G$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!H$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!I$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!J$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!K$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!L$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!M$9,FALSE)*$G670","v":0},{"$f":"SUM(H670:Q670)","v":0},0,null,"Distribution Plant",{"$f":"IF($U670=$V$646,$H670,0)","v":0},{"$f":"IF($U670=$W$646,$H670,0)","v":0},{"$f":"IF($U670=$X$646,$H670,0)+IF($U670=$Y$646,$H670,0)*$X$643","v":0},{"$f":"IF($U670=$Y$646,$H670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AA$646,$I670,0)","v":0},{"$f":"IF($U670=$AB$646,$I670,0)","v":0},{"$f":"IF($U670=$AC$646,$I670,0)+IF($U670=$AD$646,$I670,0)*$X$643","v":0},{"$f":"IF($U670=$AD$646,$I670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AF$646,$J670,0)","v":0},{"$f":"IF($U670=$AG$646,$J670,0)","v":0},{"$f":"IF($U670=$AH$646,$J670,0)+IF($U670=$AI$646,$J670,0)*$X$643","v":0},{"$f":"IF($U670=$AI$646,$J670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AK$646,$K670,0)","v":0},{"$f":"IF($U670=$AL$646,$K670,0)","v":0},{"$f":"IF($U670=$AM$646,$K670,0)+IF($U670=$AN$646,$K670,0)*$X$643","v":0},{"$f":"IF($U670=$AN$646,$K670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AP$646,$L670,0)","v":0},{"$f":"IF($U670=$AQ$646,$L670,0)","v":0},{"$f":"IF($U670=$AR$646,$L670,0)+IF($U670=$AS$646,$L670,0)*$X$643","v":0},{"$f":"IF($U670=$AS$646,$L670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AU$646,$M670,0)","v":0},{"$f":"IF($U670=$AV$646,$M670,0)","v":0},{"$f":"IF($U670=$AW$646,$M670,0)+IF($U670=$AX$646,$M670,0)*$X$643","v":0},{"$f":"IF($U670=$AX$646,$M670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AZ$646,$N670,0)","v":0},{"$f":"IF($U670=$BA$646,$N670,0)","v":0},{"$f":"IF($U670=$BB$646,$N670,0)+IF($U670=$BC$646,$N670,0)*$X$643","v":0},{"$f":"IF($U670=$BC$646,$N670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$BE$646,$O670,0)","v":0},{"$f":"IF($U670=$BF$646,$O670,0)","v":0},{"$f":"IF($U670=$BG$646,$O670,0)+IF($U670=$BH$646,$O670,0)*$X$643","v":0},{"$f":"IF($U670=$BH$646,$O670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$BJ$646,$P670,0)","v":0},{"$f":"IF($U670=$BK$646,$P670,0)","v":0},{"$f":"IF($U670=$BL$646,$P670,0)+IF($U670=$BM$646,$P670,0)*$X$643","v":0},{"$f":"IF($U670=$BM$646,$P670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$BO$646,$Q670,0)","v":0},{"$f":"IF($U670=$BP$646,$Q670,0)","v":0},{"$f":"IF($U670=$BQ$646,$Q670,0)+IF($U670=$BR$646,$Q670,0)*$X$643","v":0},{"$f":"IF($U670=$BR$646,$Q670,0)*$Y$643","v":0},0,0]
[662,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!D$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!E$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!F$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!G$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!H$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!I$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!J$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!K$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!L$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!M$9,FALSE)*$G671","v":0},{"$f":"SUM(H671:Q671)","v":0},0,null,"Distribution Plant",{"$f":"IF($U671=$V$646,$H671,0)","v":0},{"$f":"IF($U671=$W$646,$H671,0)","v":0},{"$f":"IF($U671=$X$646,$H671,0)+IF($U671=$Y$646,$H671,0)*$X$643","v":0},{"$f":"IF($U671=$Y$646,$H671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AA$646,$I671,0)","v":0},{"$f":"IF($U671=$AB$646,$I671,0)","v":0},{"$f":"IF($U671=$AC$646,$I671,0)+IF($U671=$AD$646,$I671,0)*$X$643","v":0},{"$f":"IF($U671=$AD$646,$I671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AF$646,$J671,0)","v":0},{"$f":"IF($U671=$AG$646,$J671,0)","v":0},{"$f":"IF($U671=$AH$646,$J671,0)+IF($U671=$AI$646,$J671,0)*$X$643","v":0},{"$f":"IF($U671=$AI$646,$J671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AK$646,$K671,0)","v":0},{"$f":"IF($U671=$AL$646,$K671,0)","v":0},{"$f":"IF($U671=$AM$646,$K671,0)+IF($U671=$AN$646,$K671,0)*$X$643","v":0},{"$f":"IF($U671=$AN$646,$K671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AP$646,$L671,0)","v":0},{"$f":"IF($U671=$AQ$646,$L671,0)","v":0},{"$f":"IF($U671=$AR$646,$L671,0)+IF($U671=$AS$646,$L671,0)*$X$643","v":0},{"$f":"IF($U671=$AS$646,$L671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AU$646,$M671,0)","v":0},{"$f":"IF($U671=$AV$646,$M671,0)","v":0},{"$f":"IF($U671=$AW$646,$M671,0)+IF($U671=$AX$646,$M671,0)*$X$643","v":0},{"$f":"IF($U671=$AX$646,$M671,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U671=$BJ$646,$P671,0)","v":0},{"$f":"IF($U671=$BK$646,$P671,0)","v":0},{"$f":"IF($U671=$BL$646,$P671,0)+IF($U671=$BM$646,$P671,0)*$X$643","v":0},{"$f":"IF($U671=$BM$646,$P671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$BO$646,$Q671,0)","v":0},{"$f":"IF($U671=$BP$646,$Q671,0)","v":0},{"$f":"IF($U671=$BQ$646,$Q671,0)+IF($U671=$BR$646,$Q671,0)*$X$643","v":0},{"$f":"IF($U671=$BR$646,$Q671,0)*$Y$643","v":0},0,0]
[663,null,null,"Total",null,null,{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},0,0,0,0,{"$f":"SUM(N670:N671)","v":0},0,0,0,{"$f":"SUM(R670:R671)","v":0},0,null,null,{"$f":"SUM(V670:V671)","v":0},{"$f":"SUM(W670:W671)","v":0},0,0,0,{"$f":"SUM(AA670:AA671)","v":0},{"$f":"SUM(AB670:AB671)","v":0},0,0,0,{"$f":"SUM(AF670:AF671)","v":0},{"$f":"SUM(AG670:AG671)","v":0},0,0,0,{"$f":"SUM(AK670:AK671)","v":0},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":0},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"SUM(AQ670:AQ671)","v":0},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},0,{"$f":"SUM(AU670:AU671)","v":0},{"$f":"SUM(AV670:AV671)","v":0},{"$f":"SUM(AW670:AW671)","v":0},{"$f":"SUM(AX670:AX671)","v":0},0,{"$f":"SUM(AZ670:AZ671)","v":0},{"$f":"SUM(BA670:BA671)","v":0},0,0,0,{"$f":"SUM(BE670:BE671)","v":0},{"$f":"SUM(BF670:BF671)","v":0},0,0,0,{"$f":"SUM(BJ670:BJ671)","v":0},{"$f":"SUM(BK670:BK671)","v":0},{"$f":"SUM(BL670:BL671)","v":0},{"$f":"SUM(BM670:BM671)","v":0},0,{"$f":"SUM(BO670:BO671)","v":0},{"$f":"SUM(BP670:BP671)","v":0},{"$f":"SUM(BQ670:BQ671)","v":0},{"$f":"SUM(BR670:BR671)","v":0},0,0]
[664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[666,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W675","v":13237711.757384798},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!D$9,FALSE)*$G675","v":11969067.969288582},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!E$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!F$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!G$9,FALSE)*$G675","v":79599.769295137055},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!H$9,FALSE)*$G675","v":668.81736918591275},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!I$9,FALSE)*$G675","v":934231.21248983627},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!J$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!K$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!L$9,FALSE)*$G675","v":249748.77457340309},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!M$9,FALSE)*$G675","v":4395.2143686513291},{"$f":"SUM(H675:Q675)","v":13237711.757384794},0,null,"Distribution Plant",{"$f":"IF($U675=$V$646,$H675,0)","v":0},{"$f":"IF($U675=$W$646,$H675,0)","v":11969067.969288582},{"$f":"IF($U675=$X$646,$H675,0)+IF($U675=$Y$646,$H675,0)*$X$643","v":0},{"$f":"IF($U675=$Y$646,$H675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AA$646,$I675,0)","v":0},{"$f":"IF($U675=$AB$646,$I675,0)","v":0},{"$f":"IF($U675=$AC$646,$I675,0)+IF($U675=$AD$646,$I675,0)*$X$643","v":0},{"$f":"IF($U675=$AD$646,$I675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AF$646,$J675,0)","v":0},{"$f":"IF($U675=$AG$646,$J675,0)","v":0},{"$f":"IF($U675=$AH$646,$J675,0)+IF($U675=$AI$646,$J675,0)*$X$643","v":0},{"$f":"IF($U675=$AI$646,$J675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AK$646,$K675,0)","v":0},{"$f":"IF($U675=$AL$646,$K675,0)","v":79599.769295137055},{"$f":"IF($U675=$AM$646,$K675,0)+IF($U675=$AN$646,$K675,0)*$X$643","v":0},{"$f":"IF($U675=$AN$646,$K675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AP$646,$L675,0)","v":0},{"$f":"IF($U675=$AQ$646,$L675,0)","v":668.81736918591275},{"$f":"IF($U675=$AR$646,$L675,0)+IF($U675=$AS$646,$L675,0)*$X$643","v":0},{"$f":"IF($U675=$AS$646,$L675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AU$646,$M675,0)","v":0},{"$f":"IF($U675=$AV$646,$M675,0)","v":934231.21248983627},{"$f":"IF($U675=$AW$646,$M675,0)+IF($U675=$AX$646,$M675,0)*$X$643","v":0},{"$f":"IF($U675=$AX$646,$M675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AZ$646,$N675,0)","v":0},{"$f":"IF($U675=$BA$646,$N675,0)","v":0},{"$f":"IF($U675=$BB$646,$N675,0)+IF($U675=$BC$646,$N675,0)*$X$643","v":0},{"$f":"IF($U675=$BC$646,$N675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$BE$646,$O675,0)","v":0},{"$f":"IF($U675=$BF$646,$O675,0)","v":0},{"$f":"IF($U675=$BG$646,$O675,0)+IF($U675=$BH$646,$O675,0)*$X$643","v":0},{"$f":"IF($U675=$BH$646,$O675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$BJ$646,$P675,0)","v":0},{"$f":"IF($U675=$BK$646,$P675,0)","v":249748.77457340309},{"$f":"IF($U675=$BL$646,$P675,0)+IF($U675=$BM$646,$P675,0)*$X$643","v":0},{"$f":"IF($U675=$BM$646,$P675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$BO$646,$Q675,0)","v":0},{"$f":"IF($U675=$BP$646,$Q675,0)","v":4395.2143686513291},{"$f":"IF($U675=$BQ$646,$Q675,0)+IF($U675=$BR$646,$Q675,0)*$X$643","v":0},{"$f":"IF($U675=$BR$646,$Q675,0)*$Y$643","v":0},0,0]
[667,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!D$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!E$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!F$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!G$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!H$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!I$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!J$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!K$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!L$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!M$9,FALSE)*$G676","v":0},{"$f":"SUM(H676:Q676)","v":0},0,null,"Distribution Plant",{"$f":"IF($U676=$V$646,$H676,0)","v":0},{"$f":"IF($U676=$W$646,$H676,0)","v":0},{"$f":"IF($U676=$X$646,$H676,0)+IF($U676=$Y$646,$H676,0)*$X$643","v":0},{"$f":"IF($U676=$Y$646,$H676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AA$646,$I676,0)","v":0},{"$f":"IF($U676=$AB$646,$I676,0)","v":0},{"$f":"IF($U676=$AC$646,$I676,0)+IF($U676=$AD$646,$I676,0)*$X$643","v":0},{"$f":"IF($U676=$AD$646,$I676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AF$646,$J676,0)","v":0},{"$f":"IF($U676=$AG$646,$J676,0)","v":0},{"$f":"IF($U676=$AH$646,$J676,0)+IF($U676=$AI$646,$J676,0)*$X$643","v":0},{"$f":"IF($U676=$AI$646,$J676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AK$646,$K676,0)","v":0},{"$f":"IF($U676=$AL$646,$K676,0)","v":0},{"$f":"IF($U676=$AM$646,$K676,0)+IF($U676=$AN$646,$K676,0)*$X$643","v":0},{"$f":"IF($U676=$AN$646,$K676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AP$646,$L676,0)","v":0},{"$f":"IF($U676=$AQ$646,$L676,0)","v":0},{"$f":"IF($U676=$AR$646,$L676,0)+IF($U676=$AS$646,$L676,0)*$X$643","v":0},{"$f":"IF($U676=$AS$646,$L676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AU$646,$M676,0)","v":0},{"$f":"IF($U676=$AV$646,$M676,0)","v":0},{"$f":"IF($U676=$AW$646,$M676,0)+IF($U676=$AX$646,$M676,0)*$X$643","v":0},{"$f":"IF($U676=$AX$646,$M676,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U676=$BJ$646,$P676,0)","v":0},{"$f":"IF($U676=$BK$646,$P676,0)","v":0},{"$f":"IF($U676=$BL$646,$P676,0)+IF($U676=$BM$646,$P676,0)*$X$643","v":0},{"$f":"IF($U676=$BM$646,$P676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$BO$646,$Q676,0)","v":0},{"$f":"IF($U676=$BP$646,$Q676,0)","v":0},{"$f":"IF($U676=$BQ$646,$Q676,0)+IF($U676=$BR$646,$Q676,0)*$X$643","v":0},{"$f":"IF($U676=$BR$646,$Q676,0)*$Y$643","v":0},0,0]
[668,null,null,"Total",null,null,{"$f":"SUM(G675:G676)","v":13237711.757384798},{"$f":"SUM(H675:H676)","v":11969067.969288582},{"$f":"SUM(I675:I676)","v":0},0,79599.769295137055,668.81736918591275,934231.21248983627,{"$f":"SUM(N675:N676)","v":0},0,249748.77457340309,4395.2143686513291,{"$f":"SUM(R675:R676)","v":13237711.757384794},0,null,null,{"$f":"SUM(V675:V676)","v":0},{"$f":"SUM(W675:W676)","v":11969067.969288582},0,0,0,{"$f":"SUM(AA675:AA676)","v":0},{"$f":"SUM(AB675:AB676)","v":0},0,0,0,{"$f":"SUM(AF675:AF676)","v":0},{"$f":"SUM(AG675:AG676)","v":0},0,0,0,{"$f":"SUM(AK675:AK676)","v":0},{"$f":"SUM(AL675:AL676)","v":79599.769295137055},{"$f":"SUM(AM675:AM676)","v":0},{"$f":"SUM(AN675:AN676)","v":0},0,{"$f":"SUM(AP675:AP676)","v":0},{"$f":"SUM(AQ675:AQ676)","v":668.81736918591275},{"$f":"SUM(AR675:AR676)","v":0},{"$f":"SUM(AS675:AS676)","v":0},0,{"$f":"SUM(AU675:AU676)","v":0},{"$f":"SUM(AV675:AV676)","v":934231.21248983627},{"$f":"SUM(AW675:AW676)","v":0},{"$f":"SUM(AX675:AX676)","v":0},0,{"$f":"SUM(AZ675:AZ676)","v":0},{"$f":"SUM(BA675:BA676)","v":0},0,0,0,{"$f":"SUM(BE675:BE676)","v":0},{"$f":"SUM(BF675:BF676)","v":0},0,0,0,{"$f":"SUM(BJ675:BJ676)","v":0},{"$f":"SUM(BK675:BK676)","v":249748.77457340309},{"$f":"SUM(BL675:BL676)","v":0},{"$f":"SUM(BM675:BM676)","v":0},0,{"$f":"SUM(BO675:BO676)","v":0},{"$f":"SUM(BP675:BP676)","v":4395.2143686513291},{"$f":"SUM(BQ675:BQ676)","v":0},{"$f":"SUM(BR675:BR676)","v":0},0,0]
[669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R679-G679","v":0},null,null,null,null,null,null,{"$f":"SUM(V679:Y679)-H679","v":0},null,null,null,null,{"$f":"SUM(AA679:AD679)-I679","v":0},null,null,null,null,{"$f":"SUM(AF679:AI679)-J679","v":0},null,null,null,null,{"$f":"SUM(AK679:AN679)-K679","v":0},null,null,null,null,{"$f":"SUM(AP679:AS679)-L679","v":0},null,null,null,null,{"$f":"SUM(AU679:AX679)-M679","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ679:BM679)-P679","v":0},null,null,null,null,{"$f":"SUM(BO679:BR679)-Q679","v":0},{"$f":"SUM(V679:BR679)-R679","v":0}]
[671,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W680","v":2713650.8521221136},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!D$9,FALSE)*$G680","v":2176295.7338838251},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!E$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!F$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!G$9,FALSE)*$G680","v":31033.083505104438},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!H$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!I$9,FALSE)*$G680","v":395816.6377164158},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!J$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!K$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!L$9,FALSE)*$G680","v":109133.69931333007},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!M$9,FALSE)*$G680","v":1371.6977034382351},{"$f":"SUM(H680:Q680)","v":2713650.8521221136},0,null,"Demand",{"$f":"IF($U680=$V$646,$H680,0)","v":0},{"$f":"IF($U680=$W$646,$H680,0)","v":0},{"$f":"IF($U680=$X$646,$H680,0)+IF($U680=$Y$646,$H680,0)*$X$643","v":870518.29355353012},{"$f":"IF($U680=$Y$646,$H680,0)*$Y$643","v":1305777.4403302951},0,{"$f":"IF($U680=$AA$646,$I680,0)","v":0},{"$f":"IF($U680=$AB$646,$I680,0)","v":0},{"$f":"IF($U680=$AC$646,$I680,0)+IF($U680=$AD$646,$I680,0)*$X$643","v":0},{"$f":"IF($U680=$AD$646,$I680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AF$646,$J680,0)","v":0},{"$f":"IF($U680=$AG$646,$J680,0)","v":0},{"$f":"IF($U680=$AH$646,$J680,0)+IF($U680=$AI$646,$J680,0)*$X$643","v":0},{"$f":"IF($U680=$AI$646,$J680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AK$646,$K680,0)","v":0},{"$f":"IF($U680=$AL$646,$K680,0)","v":0},{"$f":"IF($U680=$AM$646,$K680,0)+IF($U680=$AN$646,$K680,0)*$X$643","v":12413.233402041777},{"$f":"IF($U680=$AN$646,$K680,0)*$Y$643","v":18619.850103062661},0,{"$f":"IF($U680=$AP$646,$L680,0)","v":0},{"$f":"IF($U680=$AQ$646,$L680,0)","v":0},{"$f":"IF($U680=$AR$646,$L680,0)+IF($U680=$AS$646,$L680,0)*$X$643","v":0},{"$f":"IF($U680=$AS$646,$L680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AU$646,$M680,0)","v":0},{"$f":"IF($U680=$AV$646,$M680,0)","v":0},{"$f":"IF($U680=$AW$646,$M680,0)+IF($U680=$AX$646,$M680,0)*$X$643","v":158326.65508656634},{"$f":"IF($U680=$AX$646,$M680,0)*$Y$643","v":237489.98262984946},0,{"$f":"IF($U680=$AZ$646,$N680,0)","v":0},{"$f":"IF($U680=$BA$646,$N680,0)","v":0},{"$f":"IF($U680=$BB$646,$N680,0)+IF($U680=$BC$646,$N680,0)*$X$643","v":0},{"$f":"IF($U680=$BC$646,$N680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$BE$646,$O680,0)","v":0},{"$f":"IF($U680=$BF$646,$O680,0)","v":0},{"$f":"IF($U680=$BG$646,$O680,0)+IF($U680=$BH$646,$O680,0)*$X$643","v":0},{"$f":"IF($U680=$BH$646,$O680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$BJ$646,$P680,0)","v":0},{"$f":"IF($U680=$BK$646,$P680,0)","v":0},{"$f":"IF($U680=$BL$646,$P680,0)+IF($U680=$BM$646,$P680,0)*$X$643","v":43653.479725332028},{"$f":"IF($U680=$BM$646,$P680,0)*$Y$643","v":65480.219587998043},0,{"$f":"IF($U680=$BO$646,$Q680,0)","v":0},{"$f":"IF($U680=$BP$646,$Q680,0)","v":0},{"$f":"IF($U680=$BQ$646,$Q680,0)+IF($U680=$BR$646,$Q680,0)*$X$643","v":548.679081375294},{"$f":"IF($U680=$BR$646,$Q680,0)*$Y$643","v":823.01862206294106},0,0]
[672,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!D$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!E$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!F$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!G$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!H$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!I$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!J$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!K$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!L$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!M$9,FALSE)*$G681","v":0},{"$f":"SUM(H681:Q681)","v":0},0,null,"Demand",{"$f":"IF($U681=$V$646,$H681,0)","v":0},{"$f":"IF($U681=$W$646,$H681,0)","v":0},{"$f":"IF($U681=$X$646,$H681,0)+IF($U681=$Y$646,$H681,0)*$X$643","v":0},{"$f":"IF($U681=$Y$646,$H681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AA$646,$I681,0)","v":0},{"$f":"IF($U681=$AB$646,$I681,0)","v":0},{"$f":"IF($U681=$AC$646,$I681,0)+IF($U681=$AD$646,$I681,0)*$X$643","v":0},{"$f":"IF($U681=$AD$646,$I681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AF$646,$J681,0)","v":0},{"$f":"IF($U681=$AG$646,$J681,0)","v":0},{"$f":"IF($U681=$AH$646,$J681,0)+IF($U681=$AI$646,$J681,0)*$X$643","v":0},{"$f":"IF($U681=$AI$646,$J681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AK$646,$K681,0)","v":0},{"$f":"IF($U681=$AL$646,$K681,0)","v":0},{"$f":"IF($U681=$AM$646,$K681,0)+IF($U681=$AN$646,$K681,0)*$X$643","v":0},{"$f":"IF($U681=$AN$646,$K681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AP$646,$L681,0)","v":0},{"$f":"IF($U681=$AQ$646,$L681,0)","v":0},{"$f":"IF($U681=$AR$646,$L681,0)+IF($U681=$AS$646,$L681,0)*$X$643","v":0},{"$f":"IF($U681=$AS$646,$L681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AU$646,$M681,0)","v":0},{"$f":"IF($U681=$AV$646,$M681,0)","v":0},{"$f":"IF($U681=$AW$646,$M681,0)+IF($U681=$AX$646,$M681,0)*$X$643","v":0},{"$f":"IF($U681=$AX$646,$M681,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U681=$BJ$646,$P681,0)","v":0},{"$f":"IF($U681=$BK$646,$P681,0)","v":0},{"$f":"IF($U681=$BL$646,$P681,0)+IF($U681=$BM$646,$P681,0)*$X$643","v":0},{"$f":"IF($U681=$BM$646,$P681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$BO$646,$Q681,0)","v":0},{"$f":"IF($U681=$BP$646,$Q681,0)","v":0},{"$f":"IF($U681=$BQ$646,$Q681,0)+IF($U681=$BR$646,$Q681,0)*$X$643","v":0},{"$f":"IF($U681=$BR$646,$Q681,0)*$Y$643","v":0},0,0]
[673,null,null,"Total",null,null,{"$f":"SUM(G680:G681)","v":2713650.8521221136},{"$f":"SUM(H680:H681)","v":2176295.7338838251},{"$f":"SUM(I680:I681)","v":0},0,31033.083505104438,0,395816.6377164158,{"$f":"SUM(N680:N681)","v":0},0,109133.69931333007,1371.6977034382351,{"$f":"SUM(R680:R681)","v":2713650.8521221136},0,null,null,{"$f":"SUM(V680:V681)","v":0},{"$f":"SUM(W680:W681)","v":0},870518.29355353012,1305777.4403302951,0,{"$f":"SUM(AA680:AA681)","v":0},{"$f":"SUM(AB680:AB681)","v":0},0,0,0,{"$f":"SUM(AF680:AF681)","v":0},{"$f":"SUM(AG680:AG681)","v":0},0,0,0,{"$f":"SUM(AK680:AK681)","v":0},{"$f":"SUM(AL680:AL681)","v":0},{"$f":"SUM(AM680:AM681)","v":12413.233402041777},{"$f":"SUM(AN680:AN681)","v":18619.850103062661},0,{"$f":"SUM(AP680:AP681)","v":0},{"$f":"SUM(AQ680:AQ681)","v":0},{"$f":"SUM(AR680:AR681)","v":0},{"$f":"SUM(AS680:AS681)","v":0},0,{"$f":"SUM(AU680:AU681)","v":0},{"$f":"SUM(AV680:AV681)","v":0},{"$f":"SUM(AW680:AW681)","v":158326.65508656634},{"$f":"SUM(AX680:AX681)","v":237489.98262984946},0,{"$f":"SUM(AZ680:AZ681)","v":0},{"$f":"SUM(BA680:BA681)","v":0},0,0,0,{"$f":"SUM(BE680:BE681)","v":0},{"$f":"SUM(BF680:BF681)","v":0},0,0,0,{"$f":"SUM(BJ680:BJ681)","v":0},{"$f":"SUM(BK680:BK681)","v":0},{"$f":"SUM(BL680:BL681)","v":43653.479725332028},{"$f":"SUM(BM680:BM681)","v":65480.219587998043},0,{"$f":"SUM(BO680:BO681)","v":0},{"$f":"SUM(BP680:BP681)","v":0},{"$f":"SUM(BQ680:BQ681)","v":548.679081375294},{"$f":"SUM(BR680:BR681)","v":823.01862206294106},0,0]
[674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[676,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W685","v":2811365.3421529206},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!D$9,FALSE)*$G685","v":2628231.1809089873},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!E$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!F$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!G$9,FALSE)*$G685","v":15379.865027619406},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!H$9,FALSE)*$G685","v":2595.6490159003038},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!I$9,FALSE)*$G685","v":156014.26002943388},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!J$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!K$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!L$9,FALSE)*$G685","v":9144.3871709793166},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!M$9,FALSE)*$G685","v":0},{"$f":"SUM(H685:Q685)","v":2811365.3421529201},0,null,"Distribution Plant",{"$f":"IF($U685=$V$646,$H685,0)","v":0},{"$f":"IF($U685=$W$646,$H685,0)","v":2628231.1809089873},{"$f":"IF($U685=$X$646,$H685,0)+IF($U685=$Y$646,$H685,0)*$X$643","v":0},{"$f":"IF($U685=$Y$646,$H685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AA$646,$I685,0)","v":0},{"$f":"IF($U685=$AB$646,$I685,0)","v":0},{"$f":"IF($U685=$AC$646,$I685,0)+IF($U685=$AD$646,$I685,0)*$X$643","v":0},{"$f":"IF($U685=$AD$646,$I685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AF$646,$J685,0)","v":0},{"$f":"IF($U685=$AG$646,$J685,0)","v":0},{"$f":"IF($U685=$AH$646,$J685,0)+IF($U685=$AI$646,$J685,0)*$X$643","v":0},{"$f":"IF($U685=$AI$646,$J685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AK$646,$K685,0)","v":0},{"$f":"IF($U685=$AL$646,$K685,0)","v":15379.865027619406},{"$f":"IF($U685=$AM$646,$K685,0)+IF($U685=$AN$646,$K685,0)*$X$643","v":0},{"$f":"IF($U685=$AN$646,$K685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AP$646,$L685,0)","v":0},{"$f":"IF($U685=$AQ$646,$L685,0)","v":2595.6490159003038},{"$f":"IF($U685=$AR$646,$L685,0)+IF($U685=$AS$646,$L685,0)*$X$643","v":0},{"$f":"IF($U685=$AS$646,$L685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AU$646,$M685,0)","v":0},{"$f":"IF($U685=$AV$646,$M685,0)","v":156014.26002943388},{"$f":"IF($U685=$AW$646,$M685,0)+IF($U685=$AX$646,$M685,0)*$X$643","v":0},{"$f":"IF($U685=$AX$646,$M685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AZ$646,$N685,0)","v":0},{"$f":"IF($U685=$BA$646,$N685,0)","v":0},{"$f":"IF($U685=$BB$646,$N685,0)+IF($U685=$BC$646,$N685,0)*$X$643","v":0},{"$f":"IF($U685=$BC$646,$N685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$BE$646,$O685,0)","v":0},{"$f":"IF($U685=$BF$646,$O685,0)","v":0},{"$f":"IF($U685=$BG$646,$O685,0)+IF($U685=$BH$646,$O685,0)*$X$643","v":0},{"$f":"IF($U685=$BH$646,$O685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$BJ$646,$P685,0)","v":0},{"$f":"IF($U685=$BK$646,$P685,0)","v":9144.3871709793166},{"$f":"IF($U685=$BL$646,$P685,0)+IF($U685=$BM$646,$P685,0)*$X$643","v":0},{"$f":"IF($U685=$BM$646,$P685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$BO$646,$Q685,0)","v":0},{"$f":"IF($U685=$BP$646,$Q685,0)","v":0},{"$f":"IF($U685=$BQ$646,$Q685,0)+IF($U685=$BR$646,$Q685,0)*$X$643","v":0},{"$f":"IF($U685=$BR$646,$Q685,0)*$Y$643","v":0},0,0]
[677,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!D$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!E$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!F$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!G$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!H$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!I$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!J$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!K$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!L$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!M$9,FALSE)*$G686","v":0},{"$f":"SUM(H686:Q686)","v":0},0,null,"Distribution Plant",{"$f":"IF($U686=$V$646,$H686,0)","v":0},{"$f":"IF($U686=$W$646,$H686,0)","v":0},{"$f":"IF($U686=$X$646,$H686,0)+IF($U686=$Y$646,$H686,0)*$X$643","v":0},{"$f":"IF($U686=$Y$646,$H686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AA$646,$I686,0)","v":0},{"$f":"IF($U686=$AB$646,$I686,0)","v":0},{"$f":"IF($U686=$AC$646,$I686,0)+IF($U686=$AD$646,$I686,0)*$X$643","v":0},{"$f":"IF($U686=$AD$646,$I686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AF$646,$J686,0)","v":0},{"$f":"IF($U686=$AG$646,$J686,0)","v":0},{"$f":"IF($U686=$AH$646,$J686,0)+IF($U686=$AI$646,$J686,0)*$X$643","v":0},{"$f":"IF($U686=$AI$646,$J686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AK$646,$K686,0)","v":0},{"$f":"IF($U686=$AL$646,$K686,0)","v":0},{"$f":"IF($U686=$AM$646,$K686,0)+IF($U686=$AN$646,$K686,0)*$X$643","v":0},{"$f":"IF($U686=$AN$646,$K686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AP$646,$L686,0)","v":0},{"$f":"IF($U686=$AQ$646,$L686,0)","v":0},{"$f":"IF($U686=$AR$646,$L686,0)+IF($U686=$AS$646,$L686,0)*$X$643","v":0},{"$f":"IF($U686=$AS$646,$L686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AU$646,$M686,0)","v":0},{"$f":"IF($U686=$AV$646,$M686,0)","v":0},{"$f":"IF($U686=$AW$646,$M686,0)+IF($U686=$AX$646,$M686,0)*$X$643","v":0},{"$f":"IF($U686=$AX$646,$M686,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U686=$BJ$646,$P686,0)","v":0},{"$f":"IF($U686=$BK$646,$P686,0)","v":0},{"$f":"IF($U686=$BL$646,$P686,0)+IF($U686=$BM$646,$P686,0)*$X$643","v":0},{"$f":"IF($U686=$BM$646,$P686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$BO$646,$Q686,0)","v":0},{"$f":"IF($U686=$BP$646,$Q686,0)","v":0},{"$f":"IF($U686=$BQ$646,$Q686,0)+IF($U686=$BR$646,$Q686,0)*$X$643","v":0},{"$f":"IF($U686=$BR$646,$Q686,0)*$Y$643","v":0},0,0]
[678,null,null,"Total",null,null,{"$f":"SUM(G685:G686)","v":2811365.3421529206},{"$f":"SUM(H685:H686)","v":2628231.1809089873},{"$f":"SUM(I685:I686)","v":0},0,15379.865027619406,2595.6490159003038,156014.26002943388,{"$f":"SUM(N685:N686)","v":0},0,9144.3871709793166,0,{"$f":"SUM(R685:R686)","v":2811365.3421529201},0,null,null,{"$f":"SUM(V685:V686)","v":0},{"$f":"SUM(W685:W686)","v":2628231.1809089873},0,0,0,{"$f":"SUM(AA685:AA686)","v":0},{"$f":"SUM(AB685:AB686)","v":0},0,0,0,{"$f":"SUM(AF685:AF686)","v":0},{"$f":"SUM(AG685:AG686)","v":0},0,0,0,{"$f":"SUM(AK685:AK686)","v":0},{"$f":"SUM(AL685:AL686)","v":15379.865027619406},{"$f":"SUM(AM685:AM686)","v":0},{"$f":"SUM(AN685:AN686)","v":0},0,{"$f":"SUM(AP685:AP686)","v":0},{"$f":"SUM(AQ685:AQ686)","v":2595.6490159003038},{"$f":"SUM(AR685:AR686)","v":0},{"$f":"SUM(AS685:AS686)","v":0},0,{"$f":"SUM(AU685:AU686)","v":0},{"$f":"SUM(AV685:AV686)","v":156014.26002943388},{"$f":"SUM(AW685:AW686)","v":0},{"$f":"SUM(AX685:AX686)","v":0},0,{"$f":"SUM(AZ685:AZ686)","v":0},{"$f":"SUM(BA685:BA686)","v":0},0,0,0,{"$f":"SUM(BE685:BE686)","v":0},{"$f":"SUM(BF685:BF686)","v":0},0,0,0,{"$f":"SUM(BJ685:BJ686)","v":0},{"$f":"SUM(BK685:BK686)","v":9144.3871709793166},{"$f":"SUM(BL685:BL686)","v":0},{"$f":"SUM(BM685:BM686)","v":0},0,{"$f":"SUM(BO685:BO686)","v":0},{"$f":"SUM(BP685:BP686)","v":0},{"$f":"SUM(BQ685:BQ686)","v":0},{"$f":"SUM(BR685:BR686)","v":0},0,0]
[679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[681,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W690","v":2345555.9297046489},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!D$9,FALSE)*$G690","v":2341911.1674313573},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!E$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!F$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!G$9,FALSE)*$G690","v":973.32969579450173},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!H$9,FALSE)*$G690","v":39.593072371301758},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!I$9,FALSE)*$G690","v":2568.050666305267},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!J$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!K$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!L$9,FALSE)*$G690","v":13.197690790433921},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!M$9,FALSE)*$G690","v":50.591148029996702},{"$f":"SUM(H690:Q690)","v":2345555.9297046489},0,null,"Customer",{"$f":"IF($U690=$V$646,$H690,0)","v":2341911.1674313573},{"$f":"IF($U690=$W$646,$H690,0)","v":0},{"$f":"IF($U690=$X$646,$H690,0)+IF($U690=$Y$646,$H690,0)*$X$643","v":0},{"$f":"IF($U690=$Y$646,$H690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AA$646,$I690,0)","v":0},{"$f":"IF($U690=$AB$646,$I690,0)","v":0},{"$f":"IF($U690=$AC$646,$I690,0)+IF($U690=$AD$646,$I690,0)*$X$643","v":0},{"$f":"IF($U690=$AD$646,$I690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AF$646,$J690,0)","v":0},{"$f":"IF($U690=$AG$646,$J690,0)","v":0},{"$f":"IF($U690=$AH$646,$J690,0)+IF($U690=$AI$646,$J690,0)*$X$643","v":0},{"$f":"IF($U690=$AI$646,$J690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AK$646,$K690,0)","v":973.32969579450173},{"$f":"IF($U690=$AL$646,$K690,0)","v":0},{"$f":"IF($U690=$AM$646,$K690,0)+IF($U690=$AN$646,$K690,0)*$X$643","v":0},{"$f":"IF($U690=$AN$646,$K690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AP$646,$L690,0)","v":39.593072371301758},{"$f":"IF($U690=$AQ$646,$L690,0)","v":0},{"$f":"IF($U690=$AR$646,$L690,0)+IF($U690=$AS$646,$L690,0)*$X$643","v":0},{"$f":"IF($U690=$AS$646,$L690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AU$646,$M690,0)","v":2568.050666305267},{"$f":"IF($U690=$AV$646,$M690,0)","v":0},{"$f":"IF($U690=$AW$646,$M690,0)+IF($U690=$AX$646,$M690,0)*$X$643","v":0},{"$f":"IF($U690=$AX$646,$M690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AZ$646,$N690,0)","v":0},{"$f":"IF($U690=$BA$646,$N690,0)","v":0},{"$f":"IF($U690=$BB$646,$N690,0)+IF($U690=$BC$646,$N690,0)*$X$643","v":0},{"$f":"IF($U690=$BC$646,$N690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$BE$646,$O690,0)","v":0},{"$f":"IF($U690=$BF$646,$O690,0)","v":0},{"$f":"IF($U690=$BG$646,$O690,0)+IF($U690=$BH$646,$O690,0)*$X$643","v":0},{"$f":"IF($U690=$BH$646,$O690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$BJ$646,$P690,0)","v":13.197690790433921},{"$f":"IF($U690=$BK$646,$P690,0)","v":0},{"$f":"IF($U690=$BL$646,$P690,0)+IF($U690=$BM$646,$P690,0)*$X$643","v":0},{"$f":"IF($U690=$BM$646,$P690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$BO$646,$Q690,0)","v":50.591148029996702},{"$f":"IF($U690=$BP$646,$Q690,0)","v":0},{"$f":"IF($U690=$BQ$646,$Q690,0)+IF($U690=$BR$646,$Q690,0)*$X$643","v":0},{"$f":"IF($U690=$BR$646,$Q690,0)*$Y$643","v":0},0,0]
[682,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!D$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!E$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!F$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!G$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!H$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!I$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!J$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!K$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!L$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!M$9,FALSE)*$G691","v":0},{"$f":"SUM(H691:Q691)","v":0},0,null,"Customer",{"$f":"IF($U691=$V$646,$H691,0)","v":0},{"$f":"IF($U691=$W$646,$H691,0)","v":0},{"$f":"IF($U691=$X$646,$H691,0)+IF($U691=$Y$646,$H691,0)*$X$643","v":0},{"$f":"IF($U691=$Y$646,$H691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AA$646,$I691,0)","v":0},{"$f":"IF($U691=$AB$646,$I691,0)","v":0},{"$f":"IF($U691=$AC$646,$I691,0)+IF($U691=$AD$646,$I691,0)*$X$643","v":0},{"$f":"IF($U691=$AD$646,$I691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AF$646,$J691,0)","v":0},{"$f":"IF($U691=$AG$646,$J691,0)","v":0},{"$f":"IF($U691=$AH$646,$J691,0)+IF($U691=$AI$646,$J691,0)*$X$643","v":0},{"$f":"IF($U691=$AI$646,$J691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AK$646,$K691,0)","v":0},{"$f":"IF($U691=$AL$646,$K691,0)","v":0},{"$f":"IF($U691=$AM$646,$K691,0)+IF($U691=$AN$646,$K691,0)*$X$643","v":0},{"$f":"IF($U691=$AN$646,$K691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AP$646,$L691,0)","v":0},{"$f":"IF($U691=$AQ$646,$L691,0)","v":0},{"$f":"IF($U691=$AR$646,$L691,0)+IF($U691=$AS$646,$L691,0)*$X$643","v":0},{"$f":"IF($U691=$AS$646,$L691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AU$646,$M691,0)","v":0},{"$f":"IF($U691=$AV$646,$M691,0)","v":0},{"$f":"IF($U691=$AW$646,$M691,0)+IF($U691=$AX$646,$M691,0)*$X$643","v":0},{"$f":"IF($U691=$AX$646,$M691,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U691=$BJ$646,$P691,0)","v":0},{"$f":"IF($U691=$BK$646,$P691,0)","v":0},{"$f":"IF($U691=$BL$646,$P691,0)+IF($U691=$BM$646,$P691,0)*$X$643","v":0},{"$f":"IF($U691=$BM$646,$P691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$BO$646,$Q691,0)","v":0},{"$f":"IF($U691=$BP$646,$Q691,0)","v":0},{"$f":"IF($U691=$BQ$646,$Q691,0)+IF($U691=$BR$646,$Q691,0)*$X$643","v":0},{"$f":"IF($U691=$BR$646,$Q691,0)*$Y$643","v":0},0,0]
[683,null,null,"Total",null,null,{"$f":"SUM(G690:G691)","v":2345555.9297046489},{"$f":"SUM(H690:H691)","v":2341911.1674313573},{"$f":"SUM(I690:I691)","v":0},0,973.32969579450173,39.593072371301758,2568.050666305267,{"$f":"SUM(N690:N691)","v":0},0,13.197690790433921,50.591148029996702,{"$f":"SUM(R690:R691)","v":2345555.9297046489},0,null,null,{"$f":"SUM(V690:V691)","v":2341911.1674313573},{"$f":"SUM(W690:W691)","v":0},0,0,0,{"$f":"SUM(AA690:AA691)","v":0},{"$f":"SUM(AB690:AB691)","v":0},0,0,0,{"$f":"SUM(AF690:AF691)","v":0},{"$f":"SUM(AG690:AG691)","v":0},0,0,0,{"$f":"SUM(AK690:AK691)","v":973.32969579450173},{"$f":"SUM(AL690:AL691)","v":0},{"$f":"SUM(AM690:AM691)","v":0},{"$f":"SUM(AN690:AN691)","v":0},0,{"$f":"SUM(AP690:AP691)","v":39.593072371301758},{"$f":"SUM(AQ690:AQ691)","v":0},{"$f":"SUM(AR690:AR691)","v":0},{"$f":"SUM(AS690:AS691)","v":0},0,{"$f":"SUM(AU690:AU691)","v":2568.050666305267},{"$f":"SUM(AV690:AV691)","v":0},{"$f":"SUM(AW690:AW691)","v":0},{"$f":"SUM(AX690:AX691)","v":0},0,{"$f":"SUM(AZ690:AZ691)","v":0},{"$f":"SUM(BA690:BA691)","v":0},0,0,0,{"$f":"SUM(BE690:BE691)","v":0},{"$f":"SUM(BF690:BF691)","v":0},0,0,0,{"$f":"SUM(BJ690:BJ691)","v":13.197690790433921},{"$f":"SUM(BK690:BK691)","v":0},{"$f":"SUM(BL690:BL691)","v":0},{"$f":"SUM(BM690:BM691)","v":0},0,{"$f":"SUM(BO690:BO691)","v":50.591148029996702},{"$f":"SUM(BP690:BP691)","v":0},{"$f":"SUM(BQ690:BQ691)","v":0},{"$f":"SUM(BR690:BR691)","v":0},0,0]
[684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[685,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[686,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W695","v":13863717.567634191},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!D$9,FALSE)*$G695","v":12528059.506187279},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!E$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!F$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!G$9,FALSE)*$G695","v":85901.143465501489},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!H$9,FALSE)*$G695","v":2398.3741699169163},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!I$9,FALSE)*$G695","v":998526.11602900096},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!J$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!K$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!L$9,FALSE)*$G695","v":244765.90728575742},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!M$9,FALSE)*$G695","v":4066.5204967351974},{"$f":"SUM(H695:Q695)","v":13863717.567634193},0,null,"Distribution Plant",{"$f":"IF($U695=$V$646,$H695,0)","v":0},{"$f":"IF($U695=$W$646,$H695,0)","v":12528059.506187279},{"$f":"IF($U695=$X$646,$H695,0)+IF($U695=$Y$646,$H695,0)*$X$643","v":0},{"$f":"IF($U695=$Y$646,$H695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AA$646,$I695,0)","v":0},{"$f":"IF($U695=$AB$646,$I695,0)","v":0},{"$f":"IF($U695=$AC$646,$I695,0)+IF($U695=$AD$646,$I695,0)*$X$643","v":0},{"$f":"IF($U695=$AD$646,$I695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AF$646,$J695,0)","v":0},{"$f":"IF($U695=$AG$646,$J695,0)","v":0},{"$f":"IF($U695=$AH$646,$J695,0)+IF($U695=$AI$646,$J695,0)*$X$643","v":0},{"$f":"IF($U695=$AI$646,$J695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AK$646,$K695,0)","v":0},{"$f":"IF($U695=$AL$646,$K695,0)","v":85901.143465501489},{"$f":"IF($U695=$AM$646,$K695,0)+IF($U695=$AN$646,$K695,0)*$X$643","v":0},{"$f":"IF($U695=$AN$646,$K695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AP$646,$L695,0)","v":0},{"$f":"IF($U695=$AQ$646,$L695,0)","v":2398.3741699169163},{"$f":"IF($U695=$AR$646,$L695,0)+IF($U695=$AS$646,$L695,0)*$X$643","v":0},{"$f":"IF($U695=$AS$646,$L695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AU$646,$M695,0)","v":0},{"$f":"IF($U695=$AV$646,$M695,0)","v":998526.11602900096},{"$f":"IF($U695=$AW$646,$M695,0)+IF($U695=$AX$646,$M695,0)*$X$643","v":0},{"$f":"IF($U695=$AX$646,$M695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AZ$646,$N695,0)","v":0},{"$f":"IF($U695=$BA$646,$N695,0)","v":0},{"$f":"IF($U695=$BB$646,$N695,0)+IF($U695=$BC$646,$N695,0)*$X$643","v":0},{"$f":"IF($U695=$BC$646,$N695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$BE$646,$O695,0)","v":0},{"$f":"IF($U695=$BF$646,$O695,0)","v":0},{"$f":"IF($U695=$BG$646,$O695,0)+IF($U695=$BH$646,$O695,0)*$X$643","v":0},{"$f":"IF($U695=$BH$646,$O695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$BJ$646,$P695,0)","v":0},{"$f":"IF($U695=$BK$646,$P695,0)","v":244765.90728575742},{"$f":"IF($U695=$BL$646,$P695,0)+IF($U695=$BM$646,$P695,0)*$X$643","v":0},{"$f":"IF($U695=$BM$646,$P695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$BO$646,$Q695,0)","v":0},{"$f":"IF($U695=$BP$646,$Q695,0)","v":4066.5204967351974},{"$f":"IF($U695=$BQ$646,$Q695,0)+IF($U695=$BR$646,$Q695,0)*$X$643","v":0},{"$f":"IF($U695=$BR$646,$Q695,0)*$Y$643","v":0},0,0]
[687,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!D$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!E$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!F$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!G$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!H$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!I$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!J$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!K$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!L$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!M$9,FALSE)*$G696","v":0},{"$f":"SUM(H696:Q696)","v":0},0,null,"Distribution Plant",{"$f":"IF($U696=$V$646,$H696,0)","v":0},{"$f":"IF($U696=$W$646,$H696,0)","v":0},{"$f":"IF($U696=$X$646,$H696,0)+IF($U696=$Y$646,$H696,0)*$X$643","v":0},{"$f":"IF($U696=$Y$646,$H696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AA$646,$I696,0)","v":0},{"$f":"IF($U696=$AB$646,$I696,0)","v":0},{"$f":"IF($U696=$AC$646,$I696,0)+IF($U696=$AD$646,$I696,0)*$X$643","v":0},{"$f":"IF($U696=$AD$646,$I696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AF$646,$J696,0)","v":0},{"$f":"IF($U696=$AG$646,$J696,0)","v":0},{"$f":"IF($U696=$AH$646,$J696,0)+IF($U696=$AI$646,$J696,0)*$X$643","v":0},{"$f":"IF($U696=$AI$646,$J696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AK$646,$K696,0)","v":0},{"$f":"IF($U696=$AL$646,$K696,0)","v":0},{"$f":"IF($U696=$AM$646,$K696,0)+IF($U696=$AN$646,$K696,0)*$X$643","v":0},{"$f":"IF($U696=$AN$646,$K696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AP$646,$L696,0)","v":0},{"$f":"IF($U696=$AQ$646,$L696,0)","v":0},{"$f":"IF($U696=$AR$646,$L696,0)+IF($U696=$AS$646,$L696,0)*$X$643","v":0},{"$f":"IF($U696=$AS$646,$L696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AU$646,$M696,0)","v":0},{"$f":"IF($U696=$AV$646,$M696,0)","v":0},{"$f":"IF($U696=$AW$646,$M696,0)+IF($U696=$AX$646,$M696,0)*$X$643","v":0},{"$f":"IF($U696=$AX$646,$M696,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U696=$BJ$646,$P696,0)","v":0},{"$f":"IF($U696=$BK$646,$P696,0)","v":0},{"$f":"IF($U696=$BL$646,$P696,0)+IF($U696=$BM$646,$P696,0)*$X$643","v":0},{"$f":"IF($U696=$BM$646,$P696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$BO$646,$Q696,0)","v":0},{"$f":"IF($U696=$BP$646,$Q696,0)","v":0},{"$f":"IF($U696=$BQ$646,$Q696,0)+IF($U696=$BR$646,$Q696,0)*$X$643","v":0},{"$f":"IF($U696=$BR$646,$Q696,0)*$Y$643","v":0},0,0]
[688,null,null,"Total",null,null,{"$f":"SUM(G695:G696)","v":13863717.567634191},{"$f":"SUM(H695:H696)","v":12528059.506187279},{"$f":"SUM(I695:I696)","v":0},0,85901.143465501489,2398.3741699169163,998526.11602900096,{"$f":"SUM(N695:N696)","v":0},0,244765.90728575742,4066.5204967351974,{"$f":"SUM(R695:R696)","v":13863717.567634193},0,null,null,{"$f":"SUM(V695:V696)","v":0},{"$f":"SUM(W695:W696)","v":12528059.506187279},0,0,0,{"$f":"SUM(AA695:AA696)","v":0},{"$f":"SUM(AB695:AB696)","v":0},0,0,0,{"$f":"SUM(AF695:AF696)","v":0},{"$f":"SUM(AG695:AG696)","v":0},0,0,0,{"$f":"SUM(AK695:AK696)","v":0},{"$f":"SUM(AL695:AL696)","v":85901.143465501489},{"$f":"SUM(AM695:AM696)","v":0},{"$f":"SUM(AN695:AN696)","v":0},0,{"$f":"SUM(AP695:AP696)","v":0},{"$f":"SUM(AQ695:AQ696)","v":2398.3741699169163},{"$f":"SUM(AR695:AR696)","v":0},{"$f":"SUM(AS695:AS696)","v":0},0,{"$f":"SUM(AU695:AU696)","v":0},{"$f":"SUM(AV695:AV696)","v":998526.11602900096},{"$f":"SUM(AW695:AW696)","v":0},{"$f":"SUM(AX695:AX696)","v":0},0,{"$f":"SUM(AZ695:AZ696)","v":0},{"$f":"SUM(BA695:BA696)","v":0},0,0,0,{"$f":"SUM(BE695:BE696)","v":0},{"$f":"SUM(BF695:BF696)","v":0},0,0,0,{"$f":"SUM(BJ695:BJ696)","v":0},{"$f":"SUM(BK695:BK696)","v":244765.90728575742},{"$f":"SUM(BL695:BL696)","v":0},{"$f":"SUM(BM695:BM696)","v":0},0,{"$f":"SUM(BO695:BO696)","v":0},{"$f":"SUM(BP695:BP696)","v":4066.5204967351974},{"$f":"SUM(BQ695:BQ696)","v":0},{"$f":"SUM(BR695:BR696)","v":0},0,0]
[689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[690,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[691,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W700","v":17704.421651448738},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!D$9,FALSE)*$G700","v":15998.742537123842},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!E$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!F$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!G$9,FALSE)*$G700","v":109.69857520794508},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!H$9,FALSE)*$G700","v":3.0628024103204843},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!I$9,FALSE)*$G700","v":1275.1505721259166},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!J$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!K$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!L$9,FALSE)*$G700","v":312.57408464546126},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!M$9,FALSE)*$G700","v":5.193079935250335},{"$f":"SUM(H700:Q700)","v":17704.421651448734},0,null,"Distribution Plant",{"$f":"IF($U700=$V$646,$H700,0)","v":0},{"$f":"IF($U700=$W$646,$H700,0)","v":15998.742537123842},{"$f":"IF($U700=$X$646,$H700,0)+IF($U700=$Y$646,$H700,0)*$X$643","v":0},{"$f":"IF($U700=$Y$646,$H700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AA$646,$I700,0)","v":0},{"$f":"IF($U700=$AB$646,$I700,0)","v":0},{"$f":"IF($U700=$AC$646,$I700,0)+IF($U700=$AD$646,$I700,0)*$X$643","v":0},{"$f":"IF($U700=$AD$646,$I700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AF$646,$J700,0)","v":0},{"$f":"IF($U700=$AG$646,$J700,0)","v":0},{"$f":"IF($U700=$AH$646,$J700,0)+IF($U700=$AI$646,$J700,0)*$X$643","v":0},{"$f":"IF($U700=$AI$646,$J700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AK$646,$K700,0)","v":0},{"$f":"IF($U700=$AL$646,$K700,0)","v":109.69857520794508},{"$f":"IF($U700=$AM$646,$K700,0)+IF($U700=$AN$646,$K700,0)*$X$643","v":0},{"$f":"IF($U700=$AN$646,$K700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AP$646,$L700,0)","v":0},{"$f":"IF($U700=$AQ$646,$L700,0)","v":3.0628024103204843},{"$f":"IF($U700=$AR$646,$L700,0)+IF($U700=$AS$646,$L700,0)*$X$643","v":0},{"$f":"IF($U700=$AS$646,$L700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AU$646,$M700,0)","v":0},{"$f":"IF($U700=$AV$646,$M700,0)","v":1275.1505721259166},{"$f":"IF($U700=$AW$646,$M700,0)+IF($U700=$AX$646,$M700,0)*$X$643","v":0},{"$f":"IF($U700=$AX$646,$M700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AZ$646,$N700,0)","v":0},{"$f":"IF($U700=$BA$646,$N700,0)","v":0},{"$f":"IF($U700=$BB$646,$N700,0)+IF($U700=$BC$646,$N700,0)*$X$643","v":0},{"$f":"IF($U700=$BC$646,$N700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$BE$646,$O700,0)","v":0},{"$f":"IF($U700=$BF$646,$O700,0)","v":0},{"$f":"IF($U700=$BG$646,$O700,0)+IF($U700=$BH$646,$O700,0)*$X$643","v":0},{"$f":"IF($U700=$BH$646,$O700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$BJ$646,$P700,0)","v":0},{"$f":"IF($U700=$BK$646,$P700,0)","v":312.57408464546126},{"$f":"IF($U700=$BL$646,$P700,0)+IF($U700=$BM$646,$P700,0)*$X$643","v":0},{"$f":"IF($U700=$BM$646,$P700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$BO$646,$Q700,0)","v":0},{"$f":"IF($U700=$BP$646,$Q700,0)","v":5.193079935250335},{"$f":"IF($U700=$BQ$646,$Q700,0)+IF($U700=$BR$646,$Q700,0)*$X$643","v":0},{"$f":"IF($U700=$BR$646,$Q700,0)*$Y$643","v":0},0,0]
[692,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!D$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!E$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!F$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!G$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!H$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!I$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!J$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!K$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!L$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!M$9,FALSE)*$G701","v":0},{"$f":"SUM(H701:Q701)","v":0},0,null,"Distribution Plant",{"$f":"IF($U701=$V$646,$H701,0)","v":0},{"$f":"IF($U701=$W$646,$H701,0)","v":0},{"$f":"IF($U701=$X$646,$H701,0)+IF($U701=$Y$646,$H701,0)*$X$643","v":0},{"$f":"IF($U701=$Y$646,$H701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AA$646,$I701,0)","v":0},{"$f":"IF($U701=$AB$646,$I701,0)","v":0},{"$f":"IF($U701=$AC$646,$I701,0)+IF($U701=$AD$646,$I701,0)*$X$643","v":0},{"$f":"IF($U701=$AD$646,$I701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AF$646,$J701,0)","v":0},{"$f":"IF($U701=$AG$646,$J701,0)","v":0},{"$f":"IF($U701=$AH$646,$J701,0)+IF($U701=$AI$646,$J701,0)*$X$643","v":0},{"$f":"IF($U701=$AI$646,$J701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AK$646,$K701,0)","v":0},{"$f":"IF($U701=$AL$646,$K701,0)","v":0},{"$f":"IF($U701=$AM$646,$K701,0)+IF($U701=$AN$646,$K701,0)*$X$643","v":0},{"$f":"IF($U701=$AN$646,$K701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AP$646,$L701,0)","v":0},{"$f":"IF($U701=$AQ$646,$L701,0)","v":0},{"$f":"IF($U701=$AR$646,$L701,0)+IF($U701=$AS$646,$L701,0)*$X$643","v":0},{"$f":"IF($U701=$AS$646,$L701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AU$646,$M701,0)","v":0},{"$f":"IF($U701=$AV$646,$M701,0)","v":0},{"$f":"IF($U701=$AW$646,$M701,0)+IF($U701=$AX$646,$M701,0)*$X$643","v":0},{"$f":"IF($U701=$AX$646,$M701,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U701=$BJ$646,$P701,0)","v":0},{"$f":"IF($U701=$BK$646,$P701,0)","v":0},{"$f":"IF($U701=$BL$646,$P701,0)+IF($U701=$BM$646,$P701,0)*$X$643","v":0},{"$f":"IF($U701=$BM$646,$P701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$BO$646,$Q701,0)","v":0},{"$f":"IF($U701=$BP$646,$Q701,0)","v":0},{"$f":"IF($U701=$BQ$646,$Q701,0)+IF($U701=$BR$646,$Q701,0)*$X$643","v":0},{"$f":"IF($U701=$BR$646,$Q701,0)*$Y$643","v":0},0,0]
[693,null,null,"Total",null,null,{"$f":"SUM(G700:G701)","v":17704.421651448738},{"$f":"SUM(H700:H701)","v":15998.742537123842},{"$f":"SUM(I700:I701)","v":0},0,109.69857520794508,3.0628024103204843,1275.1505721259166,{"$f":"SUM(N700:N701)","v":0},0,312.57408464546126,5.193079935250335,{"$f":"SUM(R700:R701)","v":17704.421651448734},0,null,null,{"$f":"SUM(V700:V701)","v":0},{"$f":"SUM(W700:W701)","v":15998.742537123842},0,0,0,{"$f":"SUM(AA700:AA701)","v":0},{"$f":"SUM(AB700:AB701)","v":0},0,0,0,{"$f":"SUM(AF700:AF701)","v":0},{"$f":"SUM(AG700:AG701)","v":0},0,0,0,{"$f":"SUM(AK700:AK701)","v":0},{"$f":"SUM(AL700:AL701)","v":109.69857520794508},{"$f":"SUM(AM700:AM701)","v":0},{"$f":"SUM(AN700:AN701)","v":0},0,{"$f":"SUM(AP700:AP701)","v":0},{"$f":"SUM(AQ700:AQ701)","v":3.0628024103204843},{"$f":"SUM(AR700:AR701)","v":0},{"$f":"SUM(AS700:AS701)","v":0},0,{"$f":"SUM(AU700:AU701)","v":0},{"$f":"SUM(AV700:AV701)","v":1275.1505721259166},{"$f":"SUM(AW700:AW701)","v":0},{"$f":"SUM(AX700:AX701)","v":0},0,{"$f":"SUM(AZ700:AZ701)","v":0},{"$f":"SUM(BA700:BA701)","v":0},0,0,0,{"$f":"SUM(BE700:BE701)","v":0},{"$f":"SUM(BF700:BF701)","v":0},0,0,0,{"$f":"SUM(BJ700:BJ701)","v":0},{"$f":"SUM(BK700:BK701)","v":312.57408464546126},{"$f":"SUM(BL700:BL701)","v":0},{"$f":"SUM(BM700:BM701)","v":0},0,{"$f":"SUM(BO700:BO701)","v":0},{"$f":"SUM(BP700:BP701)","v":5.193079935250335},{"$f":"SUM(BQ700:BQ701)","v":0},{"$f":"SUM(BR700:BR701)","v":0},0,0]
[694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[696,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!D$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!E$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!F$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!G$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!H$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!I$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!J$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!K$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!L$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!M$9,FALSE)*$G705","v":0},{"$f":"SUM(H705:Q705)","v":0},0,null,"Distribution Plant",{"$f":"IF($U705=$V$646,$H705,0)","v":0},{"$f":"IF($U705=$W$646,$H705,0)","v":0},{"$f":"IF($U705=$X$646,$H705,0)+IF($U705=$Y$646,$H705,0)*$X$643","v":0},{"$f":"IF($U705=$Y$646,$H705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AA$646,$I705,0)","v":0},{"$f":"IF($U705=$AB$646,$I705,0)","v":0},{"$f":"IF($U705=$AC$646,$I705,0)+IF($U705=$AD$646,$I705,0)*$X$643","v":0},{"$f":"IF($U705=$AD$646,$I705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AF$646,$J705,0)","v":0},{"$f":"IF($U705=$AG$646,$J705,0)","v":0},{"$f":"IF($U705=$AH$646,$J705,0)+IF($U705=$AI$646,$J705,0)*$X$643","v":0},{"$f":"IF($U705=$AI$646,$J705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AK$646,$K705,0)","v":0},{"$f":"IF($U705=$AL$646,$K705,0)","v":0},{"$f":"IF($U705=$AM$646,$K705,0)+IF($U705=$AN$646,$K705,0)*$X$643","v":0},{"$f":"IF($U705=$AN$646,$K705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AP$646,$L705,0)","v":0},{"$f":"IF($U705=$AQ$646,$L705,0)","v":0},{"$f":"IF($U705=$AR$646,$L705,0)+IF($U705=$AS$646,$L705,0)*$X$643","v":0},{"$f":"IF($U705=$AS$646,$L705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AU$646,$M705,0)","v":0},{"$f":"IF($U705=$AV$646,$M705,0)","v":0},{"$f":"IF($U705=$AW$646,$M705,0)+IF($U705=$AX$646,$M705,0)*$X$643","v":0},{"$f":"IF($U705=$AX$646,$M705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AZ$646,$N705,0)","v":0},{"$f":"IF($U705=$BA$646,$N705,0)","v":0},{"$f":"IF($U705=$BB$646,$N705,0)+IF($U705=$BC$646,$N705,0)*$X$643","v":0},{"$f":"IF($U705=$BC$646,$N705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$BE$646,$O705,0)","v":0},{"$f":"IF($U705=$BF$646,$O705,0)","v":0},{"$f":"IF($U705=$BG$646,$O705,0)+IF($U705=$BH$646,$O705,0)*$X$643","v":0},{"$f":"IF($U705=$BH$646,$O705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$BJ$646,$P705,0)","v":0},{"$f":"IF($U705=$BK$646,$P705,0)","v":0},{"$f":"IF($U705=$BL$646,$P705,0)+IF($U705=$BM$646,$P705,0)*$X$643","v":0},{"$f":"IF($U705=$BM$646,$P705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$BO$646,$Q705,0)","v":0},{"$f":"IF($U705=$BP$646,$Q705,0)","v":0},{"$f":"IF($U705=$BQ$646,$Q705,0)+IF($U705=$BR$646,$Q705,0)*$X$643","v":0},{"$f":"IF($U705=$BR$646,$Q705,0)*$Y$643","v":0},0,0]
[697,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!D$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!E$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!F$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!G$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!H$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!I$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!J$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!K$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!L$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!M$9,FALSE)*$G706","v":0},{"$f":"SUM(H706:Q706)","v":0},0,null,"Distribution Plant",{"$f":"IF($U706=$V$646,$H706,0)","v":0},{"$f":"IF($U706=$W$646,$H706,0)","v":0},{"$f":"IF($U706=$X$646,$H706,0)+IF($U706=$Y$646,$H706,0)*$X$643","v":0},{"$f":"IF($U706=$Y$646,$H706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AA$646,$I706,0)","v":0},{"$f":"IF($U706=$AB$646,$I706,0)","v":0},{"$f":"IF($U706=$AC$646,$I706,0)+IF($U706=$AD$646,$I706,0)*$X$643","v":0},{"$f":"IF($U706=$AD$646,$I706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AF$646,$J706,0)","v":0},{"$f":"IF($U706=$AG$646,$J706,0)","v":0},{"$f":"IF($U706=$AH$646,$J706,0)+IF($U706=$AI$646,$J706,0)*$X$643","v":0},{"$f":"IF($U706=$AI$646,$J706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AK$646,$K706,0)","v":0},{"$f":"IF($U706=$AL$646,$K706,0)","v":0},{"$f":"IF($U706=$AM$646,$K706,0)+IF($U706=$AN$646,$K706,0)*$X$643","v":0},{"$f":"IF($U706=$AN$646,$K706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AP$646,$L706,0)","v":0},{"$f":"IF($U706=$AQ$646,$L706,0)","v":0},{"$f":"IF($U706=$AR$646,$L706,0)+IF($U706=$AS$646,$L706,0)*$X$643","v":0},{"$f":"IF($U706=$AS$646,$L706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AU$646,$M706,0)","v":0},{"$f":"IF($U706=$AV$646,$M706,0)","v":0},{"$f":"IF($U706=$AW$646,$M706,0)+IF($U706=$AX$646,$M706,0)*$X$643","v":0},{"$f":"IF($U706=$AX$646,$M706,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U706=$BJ$646,$P706,0)","v":0},{"$f":"IF($U706=$BK$646,$P706,0)","v":0},{"$f":"IF($U706=$BL$646,$P706,0)+IF($U706=$BM$646,$P706,0)*$X$643","v":0},{"$f":"IF($U706=$BM$646,$P706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$BO$646,$Q706,0)","v":0},{"$f":"IF($U706=$BP$646,$Q706,0)","v":0},{"$f":"IF($U706=$BQ$646,$Q706,0)+IF($U706=$BR$646,$Q706,0)*$X$643","v":0},{"$f":"IF($U706=$BR$646,$Q706,0)*$Y$643","v":0},0,0]
[698,null,null,"Total",null,null,{"$f":"SUM(G705:G706)","v":0},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":0},0,0,0,0,{"$f":"SUM(N705:N706)","v":0},0,0,0,{"$f":"SUM(R705:R706)","v":0},0,null,null,{"$f":"SUM(V705:V706)","v":0},{"$f":"SUM(W705:W706)","v":0},0,0,0,{"$f":"SUM(AA705:AA706)","v":0},{"$f":"SUM(AB705:AB706)","v":0},0,0,0,{"$f":"SUM(AF705:AF706)","v":0},{"$f":"SUM(AG705:AG706)","v":0},0,0,0,{"$f":"SUM(AK705:AK706)","v":0},{"$f":"SUM(AL705:AL706)","v":0},{"$f":"SUM(AM705:AM706)","v":0},{"$f":"SUM(AN705:AN706)","v":0},0,{"$f":"SUM(AP705:AP706)","v":0},{"$f":"SUM(AQ705:AQ706)","v":0},{"$f":"SUM(AR705:AR706)","v":0},{"$f":"SUM(AS705:AS706)","v":0},0,{"$f":"SUM(AU705:AU706)","v":0},{"$f":"SUM(AV705:AV706)","v":0},{"$f":"SUM(AW705:AW706)","v":0},{"$f":"SUM(AX705:AX706)","v":0},0,{"$f":"SUM(AZ705:AZ706)","v":0},{"$f":"SUM(BA705:BA706)","v":0},0,0,0,{"$f":"SUM(BE705:BE706)","v":0},{"$f":"SUM(BF705:BF706)","v":0},0,0,0,{"$f":"SUM(BJ705:BJ706)","v":0},{"$f":"SUM(BK705:BK706)","v":0},{"$f":"SUM(BL705:BL706)","v":0},{"$f":"SUM(BM705:BM706)","v":0},0,{"$f":"SUM(BO705:BO706)","v":0},{"$f":"SUM(BP705:BP706)","v":0},{"$f":"SUM(BQ705:BQ706)","v":0},{"$f":"SUM(BR705:BR706)","v":0},0,0]
[699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[701,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!D$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!E$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!F$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!G$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!H$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!I$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!J$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!K$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!L$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!M$9,FALSE)*$G710","v":0},{"$f":"SUM(H710:Q710)","v":0},0,null,"Distribution Plant",{"$f":"IF($U710=$V$646,$H710,0)","v":0},{"$f":"IF($U710=$W$646,$H710,0)","v":0},{"$f":"IF($U710=$X$646,$H710,0)+IF($U710=$Y$646,$H710,0)*$X$643","v":0},{"$f":"IF($U710=$Y$646,$H710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AA$646,$I710,0)","v":0},{"$f":"IF($U710=$AB$646,$I710,0)","v":0},{"$f":"IF($U710=$AC$646,$I710,0)+IF($U710=$AD$646,$I710,0)*$X$643","v":0},{"$f":"IF($U710=$AD$646,$I710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AF$646,$J710,0)","v":0},{"$f":"IF($U710=$AG$646,$J710,0)","v":0},{"$f":"IF($U710=$AH$646,$J710,0)+IF($U710=$AI$646,$J710,0)*$X$643","v":0},{"$f":"IF($U710=$AI$646,$J710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AK$646,$K710,0)","v":0},{"$f":"IF($U710=$AL$646,$K710,0)","v":0},{"$f":"IF($U710=$AM$646,$K710,0)+IF($U710=$AN$646,$K710,0)*$X$643","v":0},{"$f":"IF($U710=$AN$646,$K710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AP$646,$L710,0)","v":0},{"$f":"IF($U710=$AQ$646,$L710,0)","v":0},{"$f":"IF($U710=$AR$646,$L710,0)+IF($U710=$AS$646,$L710,0)*$X$643","v":0},{"$f":"IF($U710=$AS$646,$L710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AU$646,$M710,0)","v":0},{"$f":"IF($U710=$AV$646,$M710,0)","v":0},{"$f":"IF($U710=$AW$646,$M710,0)+IF($U710=$AX$646,$M710,0)*$X$643","v":0},{"$f":"IF($U710=$AX$646,$M710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AZ$646,$N710,0)","v":0},{"$f":"IF($U710=$BA$646,$N710,0)","v":0},{"$f":"IF($U710=$BB$646,$N710,0)+IF($U710=$BC$646,$N710,0)*$X$643","v":0},{"$f":"IF($U710=$BC$646,$N710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$BE$646,$O710,0)","v":0},{"$f":"IF($U710=$BF$646,$O710,0)","v":0},{"$f":"IF($U710=$BG$646,$O710,0)+IF($U710=$BH$646,$O710,0)*$X$643","v":0},{"$f":"IF($U710=$BH$646,$O710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$BJ$646,$P710,0)","v":0},{"$f":"IF($U710=$BK$646,$P710,0)","v":0},{"$f":"IF($U710=$BL$646,$P710,0)+IF($U710=$BM$646,$P710,0)*$X$643","v":0},{"$f":"IF($U710=$BM$646,$P710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$BO$646,$Q710,0)","v":0},{"$f":"IF($U710=$BP$646,$Q710,0)","v":0},{"$f":"IF($U710=$BQ$646,$Q710,0)+IF($U710=$BR$646,$Q710,0)*$X$643","v":0},{"$f":"IF($U710=$BR$646,$Q710,0)*$Y$643","v":0},0,0]
[702,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!D$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!E$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!F$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!G$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!H$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!I$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!J$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!K$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!L$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!M$9,FALSE)*$G711","v":0},{"$f":"SUM(H711:Q711)","v":0},{"$f":"R711-G711","v":0},null,"Distribution Plant",{"$f":"IF($U711=$V$646,$H711,0)","v":0},{"$f":"IF($U711=$W$646,$H711,0)","v":0},{"$f":"IF($U711=$X$646,$H711,0)+IF($U711=$Y$646,$H711,0)*$X$643","v":0},{"$f":"IF($U711=$Y$646,$H711,0)*$Y$643","v":0},{"$f":"SUM(V711:Y711)-H711","v":0},{"$f":"IF($U711=$AA$646,$I711,0)","v":0},{"$f":"IF($U711=$AB$646,$I711,0)","v":0},{"$f":"IF($U711=$AC$646,$I711,0)+IF($U711=$AD$646,$I711,0)*$X$643","v":0},{"$f":"IF($U711=$AD$646,$I711,0)*$Y$643","v":0},{"$f":"SUM(AA711:AD711)-I711","v":0},{"$f":"IF($U711=$AF$646,$J711,0)","v":0},{"$f":"IF($U711=$AG$646,$J711,0)","v":0},{"$f":"IF($U711=$AH$646,$J711,0)+IF($U711=$AI$646,$J711,0)*$X$643","v":0},{"$f":"IF($U711=$AI$646,$J711,0)*$Y$643","v":0},{"$f":"SUM(AF711:AI711)-J711","v":0},{"$f":"IF($U711=$AK$646,$K711,0)","v":0},{"$f":"IF($U711=$AL$646,$K711,0)","v":0},{"$f":"IF($U711=$AM$646,$K711,0)+IF($U711=$AN$646,$K711,0)*$X$643","v":0},{"$f":"IF($U711=$AN$646,$K711,0)*$Y$643","v":0},{"$f":"SUM(AK711:AN711)-K711","v":0},{"$f":"IF($U711=$AP$646,$L711,0)","v":0},{"$f":"IF($U711=$AQ$646,$L711,0)","v":0},{"$f":"IF($U711=$AR$646,$L711,0)+IF($U711=$AS$646,$L711,0)*$X$643","v":0},{"$f":"IF($U711=$AS$646,$L711,0)*$Y$643","v":0},{"$f":"SUM(AP711:AS711)-L711","v":0},{"$f":"IF($U711=$AU$646,$M711,0)","v":0},{"$f":"IF($U711=$AV$646,$M711,0)","v":0},{"$f":"IF($U711=$AW$646,$M711,0)+IF($U711=$AX$646,$M711,0)*$X$643","v":0},{"$f":"IF($U711=$AX$646,$M711,0)*$Y$643","v":0},{"$f":"SUM(AU711:AX711)-M711","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U711=$BJ$646,$P711,0)","v":0},{"$f":"IF($U711=$BK$646,$P711,0)","v":0},{"$f":"IF($U711=$BL$646,$P711,0)+IF($U711=$BM$646,$P711,0)*$X$643","v":0},{"$f":"IF($U711=$BM$646,$P711,0)*$Y$643","v":0},{"$f":"SUM(BJ711:BM711)-P711","v":0},{"$f":"IF($U711=$BO$646,$Q711,0)","v":0},{"$f":"IF($U711=$BP$646,$Q711,0)","v":0},{"$f":"IF($U711=$BQ$646,$Q711,0)+IF($U711=$BR$646,$Q711,0)*$X$643","v":0},{"$f":"IF($U711=$BR$646,$Q711,0)*$Y$643","v":0},{"$f":"SUM(BO711:BR711)-Q711","v":0},{"$f":"SUM(V711:BR711)-R711","v":0}]
[703,null,null,"Total",null,null,{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":0},0,0,0,0,{"$f":"SUM(N710:N711)","v":0},0,0,0,{"$f":"SUM(R710:R711)","v":0},0,null,null,{"$f":"SUM(V710:V711)","v":0},{"$f":"SUM(W710:W711)","v":0},0,0,0,{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,{"$f":"SUM(AF710:AF711)","v":0},{"$f":"SUM(AG710:AG711)","v":0},0,0,0,{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":0},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":0},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},0,{"$f":"SUM(AU710:AU711)","v":0},{"$f":"SUM(AV710:AV711)","v":0},{"$f":"SUM(AW710:AW711)","v":0},{"$f":"SUM(AX710:AX711)","v":0},0,{"$f":"SUM(AZ710:AZ711)","v":0},{"$f":"SUM(BA710:BA711)","v":0},0,0,{"$f":"SUM(AZ712:BC712)-N712","v":0},{"$f":"SUM(BE710:BE711)","v":0},{"$f":"SUM(BF710:BF711)","v":0},0,0,{"$f":"SUM(BE712:BH712)-O712","v":0},{"$f":"SUM(BJ710:BJ711)","v":0},{"$f":"SUM(BK710:BK711)","v":0},{"$f":"SUM(BL710:BL711)","v":0},{"$f":"SUM(BM710:BM711)","v":0},0,{"$f":"SUM(BO710:BO711)","v":0},{"$f":"SUM(BP710:BP711)","v":0},{"$f":"SUM(BQ710:BQ711)","v":0},{"$f":"SUM(BR710:BR711)","v":0},0,0]
[704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[706,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W715","v":9544163.6282637119},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!D$9,FALSE)*$G715","v":8446109.9859033637},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!E$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!F$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!G$9,FALSE)*$G715","v":66712.770664085503},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!H$9,FALSE)*$G715","v":332.02647282329843},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!I$9,FALSE)*$G715","v":808495.8738928783},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!J$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!K$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!L$9,FALSE)*$G715","v":219267.52910245382},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!M$9,FALSE)*$G715","v":3245.4422281080056},{"$f":"SUM(H715:Q715)","v":9544163.6282637138},0,null,"Distribution Plant",{"$f":"IF($U715=$V$646,$H715,0)","v":0},{"$f":"IF($U715=$W$646,$H715,0)","v":8446109.9859033637},{"$f":"IF($U715=$X$646,$H715,0)+IF($U715=$Y$646,$H715,0)*$X$643","v":0},{"$f":"IF($U715=$Y$646,$H715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AA$646,$I715,0)","v":0},{"$f":"IF($U715=$AB$646,$I715,0)","v":0},{"$f":"IF($U715=$AC$646,$I715,0)+IF($U715=$AD$646,$I715,0)*$X$643","v":0},{"$f":"IF($U715=$AD$646,$I715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AF$646,$J715,0)","v":0},{"$f":"IF($U715=$AG$646,$J715,0)","v":0},{"$f":"IF($U715=$AH$646,$J715,0)+IF($U715=$AI$646,$J715,0)*$X$643","v":0},{"$f":"IF($U715=$AI$646,$J715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AK$646,$K715,0)","v":0},{"$f":"IF($U715=$AL$646,$K715,0)","v":66712.770664085503},{"$f":"IF($U715=$AM$646,$K715,0)+IF($U715=$AN$646,$K715,0)*$X$643","v":0},{"$f":"IF($U715=$AN$646,$K715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AP$646,$L715,0)","v":0},{"$f":"IF($U715=$AQ$646,$L715,0)","v":332.02647282329843},{"$f":"IF($U715=$AR$646,$L715,0)+IF($U715=$AS$646,$L715,0)*$X$643","v":0},{"$f":"IF($U715=$AS$646,$L715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AU$646,$M715,0)","v":0},{"$f":"IF($U715=$AV$646,$M715,0)","v":808495.8738928783},{"$f":"IF($U715=$AW$646,$M715,0)+IF($U715=$AX$646,$M715,0)*$X$643","v":0},{"$f":"IF($U715=$AX$646,$M715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AZ$646,$N715,0)","v":0},{"$f":"IF($U715=$BA$646,$N715,0)","v":0},{"$f":"IF($U715=$BB$646,$N715,0)+IF($U715=$BC$646,$N715,0)*$X$643","v":0},{"$f":"IF($U715=$BC$646,$N715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$BE$646,$O715,0)","v":0},{"$f":"IF($U715=$BF$646,$O715,0)","v":0},{"$f":"IF($U715=$BG$646,$O715,0)+IF($U715=$BH$646,$O715,0)*$X$643","v":0},{"$f":"IF($U715=$BH$646,$O715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$BJ$646,$P715,0)","v":0},{"$f":"IF($U715=$BK$646,$P715,0)","v":219267.52910245382},{"$f":"IF($U715=$BL$646,$P715,0)+IF($U715=$BM$646,$P715,0)*$X$643","v":0},{"$f":"IF($U715=$BM$646,$P715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$BO$646,$Q715,0)","v":0},{"$f":"IF($U715=$BP$646,$Q715,0)","v":3245.4422281080056},{"$f":"IF($U715=$BQ$646,$Q715,0)+IF($U715=$BR$646,$Q715,0)*$X$643","v":0},{"$f":"IF($U715=$BR$646,$Q715,0)*$Y$643","v":0},0,0]
[707,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!D$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!E$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!F$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!G$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!H$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!I$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!J$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!K$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!L$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!M$9,FALSE)*$G716","v":0},{"$f":"SUM(H716:Q716)","v":0},0,null,"Distribution Plant",{"$f":"IF($U716=$V$646,$H716,0)","v":0},{"$f":"IF($U716=$W$646,$H716,0)","v":0},{"$f":"IF($U716=$X$646,$H716,0)+IF($U716=$Y$646,$H716,0)*$X$643","v":0},{"$f":"IF($U716=$Y$646,$H716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AA$646,$I716,0)","v":0},{"$f":"IF($U716=$AB$646,$I716,0)","v":0},{"$f":"IF($U716=$AC$646,$I716,0)+IF($U716=$AD$646,$I716,0)*$X$643","v":0},{"$f":"IF($U716=$AD$646,$I716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AF$646,$J716,0)","v":0},{"$f":"IF($U716=$AG$646,$J716,0)","v":0},{"$f":"IF($U716=$AH$646,$J716,0)+IF($U716=$AI$646,$J716,0)*$X$643","v":0},{"$f":"IF($U716=$AI$646,$J716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AK$646,$K716,0)","v":0},{"$f":"IF($U716=$AL$646,$K716,0)","v":0},{"$f":"IF($U716=$AM$646,$K716,0)+IF($U716=$AN$646,$K716,0)*$X$643","v":0},{"$f":"IF($U716=$AN$646,$K716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AP$646,$L716,0)","v":0},{"$f":"IF($U716=$AQ$646,$L716,0)","v":0},{"$f":"IF($U716=$AR$646,$L716,0)+IF($U716=$AS$646,$L716,0)*$X$643","v":0},{"$f":"IF($U716=$AS$646,$L716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AU$646,$M716,0)","v":0},{"$f":"IF($U716=$AV$646,$M716,0)","v":0},{"$f":"IF($U716=$AW$646,$M716,0)+IF($U716=$AX$646,$M716,0)*$X$643","v":0},{"$f":"IF($U716=$AX$646,$M716,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U716=$BJ$646,$P716,0)","v":0},{"$f":"IF($U716=$BK$646,$P716,0)","v":0},{"$f":"IF($U716=$BL$646,$P716,0)+IF($U716=$BM$646,$P716,0)*$X$643","v":0},{"$f":"IF($U716=$BM$646,$P716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$BO$646,$Q716,0)","v":0},{"$f":"IF($U716=$BP$646,$Q716,0)","v":0},{"$f":"IF($U716=$BQ$646,$Q716,0)+IF($U716=$BR$646,$Q716,0)*$X$643","v":0},{"$f":"IF($U716=$BR$646,$Q716,0)*$Y$643","v":0},0,0]
[708,null,null,"Total",null,null,{"$f":"SUM(G715:G716)","v":9544163.6282637119},{"$f":"SUM(H715:H716)","v":8446109.9859033637},{"$f":"SUM(I715:I716)","v":0},0,66712.770664085503,332.02647282329843,808495.8738928783,{"$f":"SUM(N715:N716)","v":0},0,219267.52910245382,3245.4422281080056,{"$f":"SUM(R715:R716)","v":9544163.6282637138},0,null,null,{"$f":"SUM(V715:V716)","v":0},{"$f":"SUM(W715:W716)","v":8446109.9859033637},0,0,0,{"$f":"SUM(AA715:AA716)","v":0},{"$f":"SUM(AB715:AB716)","v":0},0,0,0,{"$f":"SUM(AF715:AF716)","v":0},{"$f":"SUM(AG715:AG716)","v":0},0,0,0,{"$f":"SUM(AK715:AK716)","v":0},{"$f":"SUM(AL715:AL716)","v":66712.770664085503},{"$f":"SUM(AM715:AM716)","v":0},{"$f":"SUM(AN715:AN716)","v":0},0,{"$f":"SUM(AP715:AP716)","v":0},{"$f":"SUM(AQ715:AQ716)","v":332.02647282329843},{"$f":"SUM(AR715:AR716)","v":0},{"$f":"SUM(AS715:AS716)","v":0},0,{"$f":"SUM(AU715:AU716)","v":0},{"$f":"SUM(AV715:AV716)","v":808495.8738928783},{"$f":"SUM(AW715:AW716)","v":0},{"$f":"SUM(AX715:AX716)","v":0},0,{"$f":"SUM(AZ715:AZ716)","v":0},{"$f":"SUM(BA715:BA716)","v":0},0,0,0,{"$f":"SUM(BE715:BE716)","v":0},{"$f":"SUM(BF715:BF716)","v":0},0,0,0,{"$f":"SUM(BJ715:BJ716)","v":0},{"$f":"SUM(BK715:BK716)","v":219267.52910245382},{"$f":"SUM(BL715:BL716)","v":0},{"$f":"SUM(BM715:BM716)","v":0},0,{"$f":"SUM(BO715:BO716)","v":0},{"$f":"SUM(BP715:BP716)","v":3245.4422281080056},{"$f":"SUM(BQ715:BQ716)","v":0},{"$f":"SUM(BR715:BR716)","v":0},0,0]
[709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[711,null,null,"Utah",null,"NGV",{"$f":"'ROR-Model'!W720","v":1087922.6096320685},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!D$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!E$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!F$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!G$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!H$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!I$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!J$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!K$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!L$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!M$9,FALSE)*$G720","v":1087922.6096320685},{"$f":"SUM(H720:Q720)","v":1087922.6096320685},0,null,"Demand",{"$f":"IF($U720=$V$646,$H720,0)","v":0},{"$f":"IF($U720=$W$646,$H720,0)","v":0},{"$f":"IF($U720=$X$646,$H720,0)+IF($U720=$Y$646,$H720,0)*$X$643","v":0},{"$f":"IF($U720=$Y$646,$H720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AA$646,$I720,0)","v":0},{"$f":"IF($U720=$AB$646,$I720,0)","v":0},{"$f":"IF($U720=$AC$646,$I720,0)+IF($U720=$AD$646,$I720,0)*$X$643","v":0},{"$f":"IF($U720=$AD$646,$I720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AF$646,$J720,0)","v":0},{"$f":"IF($U720=$AG$646,$J720,0)","v":0},{"$f":"IF($U720=$AH$646,$J720,0)+IF($U720=$AI$646,$J720,0)*$X$643","v":0},{"$f":"IF($U720=$AI$646,$J720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AK$646,$K720,0)","v":0},{"$f":"IF($U720=$AL$646,$K720,0)","v":0},{"$f":"IF($U720=$AM$646,$K720,0)+IF($U720=$AN$646,$K720,0)*$X$643","v":0},{"$f":"IF($U720=$AN$646,$K720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AP$646,$L720,0)","v":0},{"$f":"IF($U720=$AQ$646,$L720,0)","v":0},{"$f":"IF($U720=$AR$646,$L720,0)+IF($U720=$AS$646,$L720,0)*$X$643","v":0},{"$f":"IF($U720=$AS$646,$L720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AU$646,$M720,0)","v":0},{"$f":"IF($U720=$AV$646,$M720,0)","v":0},{"$f":"IF($U720=$AW$646,$M720,0)+IF($U720=$AX$646,$M720,0)*$X$643","v":0},{"$f":"IF($U720=$AX$646,$M720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AZ$646,$N720,0)","v":0},{"$f":"IF($U720=$BA$646,$N720,0)","v":0},{"$f":"IF($U720=$BB$646,$N720,0)+IF($U720=$BC$646,$N720,0)*$X$643","v":0},{"$f":"IF($U720=$BC$646,$N720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$BE$646,$O720,0)","v":0},{"$f":"IF($U720=$BF$646,$O720,0)","v":0},{"$f":"IF($U720=$BG$646,$O720,0)+IF($U720=$BH$646,$O720,0)*$X$643","v":0},{"$f":"IF($U720=$BH$646,$O720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$BJ$646,$P720,0)","v":0},{"$f":"IF($U720=$BK$646,$P720,0)","v":0},{"$f":"IF($U720=$BL$646,$P720,0)+IF($U720=$BM$646,$P720,0)*$X$643","v":0},{"$f":"IF($U720=$BM$646,$P720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$BO$646,$Q720,0)","v":0},{"$f":"IF($U720=$BP$646,$Q720,0)","v":0},{"$f":"IF($U720=$BQ$646,$Q720,0)+IF($U720=$BR$646,$Q720,0)*$X$643","v":435169.04385282745},{"$f":"IF($U720=$BR$646,$Q720,0)*$Y$643","v":652753.56577924115},0,0]
[712,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!D$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!E$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!F$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!G$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!H$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!I$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!J$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!K$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!L$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!M$9,FALSE)*$G721","v":0},{"$f":"SUM(H721:Q721)","v":0},0,null,"Demand",{"$f":"IF($U721=$V$646,$H721,0)","v":0},{"$f":"IF($U721=$W$646,$H721,0)","v":0},{"$f":"IF($U721=$X$646,$H721,0)+IF($U721=$Y$646,$H721,0)*$X$643","v":0},{"$f":"IF($U721=$Y$646,$H721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AA$646,$I721,0)","v":0},{"$f":"IF($U721=$AB$646,$I721,0)","v":0},{"$f":"IF($U721=$AC$646,$I721,0)+IF($U721=$AD$646,$I721,0)*$X$643","v":0},{"$f":"IF($U721=$AD$646,$I721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AF$646,$J721,0)","v":0},{"$f":"IF($U721=$AG$646,$J721,0)","v":0},{"$f":"IF($U721=$AH$646,$J721,0)+IF($U721=$AI$646,$J721,0)*$X$643","v":0},{"$f":"IF($U721=$AI$646,$J721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AK$646,$K721,0)","v":0},{"$f":"IF($U721=$AL$646,$K721,0)","v":0},{"$f":"IF($U721=$AM$646,$K721,0)+IF($U721=$AN$646,$K721,0)*$X$643","v":0},{"$f":"IF($U721=$AN$646,$K721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AP$646,$L721,0)","v":0},{"$f":"IF($U721=$AQ$646,$L721,0)","v":0},{"$f":"IF($U721=$AR$646,$L721,0)+IF($U721=$AS$646,$L721,0)*$X$643","v":0},{"$f":"IF($U721=$AS$646,$L721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AU$646,$M721,0)","v":0},{"$f":"IF($U721=$AV$646,$M721,0)","v":0},{"$f":"IF($U721=$AW$646,$M721,0)+IF($U721=$AX$646,$M721,0)*$X$643","v":0},{"$f":"IF($U721=$AX$646,$M721,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U721=$BJ$646,$P721,0)","v":0},{"$f":"IF($U721=$BK$646,$P721,0)","v":0},{"$f":"IF($U721=$BL$646,$P721,0)+IF($U721=$BM$646,$P721,0)*$X$643","v":0},{"$f":"IF($U721=$BM$646,$P721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$BO$646,$Q721,0)","v":0},{"$f":"IF($U721=$BP$646,$Q721,0)","v":0},{"$f":"IF($U721=$BQ$646,$Q721,0)+IF($U721=$BR$646,$Q721,0)*$X$643","v":0},{"$f":"IF($U721=$BR$646,$Q721,0)*$Y$643","v":0},0,0]
[713,null,null,"Total",null,null,{"$f":"SUM(G720:G721)","v":1087922.6096320685},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":0},0,0,0,0,{"$f":"SUM(N720:N721)","v":0},0,0,1087922.6096320685,{"$f":"SUM(R720:R721)","v":1087922.6096320685},0,null,null,{"$f":"SUM(V720:V721)","v":0},{"$f":"SUM(W720:W721)","v":0},0,0,0,{"$f":"SUM(AA720:AA721)","v":0},{"$f":"SUM(AB720:AB721)","v":0},0,0,0,{"$f":"SUM(AF720:AF721)","v":0},{"$f":"SUM(AG720:AG721)","v":0},0,0,0,{"$f":"SUM(AK720:AK721)","v":0},{"$f":"SUM(AL720:AL721)","v":0},{"$f":"SUM(AM720:AM721)","v":0},{"$f":"SUM(AN720:AN721)","v":0},0,{"$f":"SUM(AP720:AP721)","v":0},{"$f":"SUM(AQ720:AQ721)","v":0},{"$f":"SUM(AR720:AR721)","v":0},{"$f":"SUM(AS720:AS721)","v":0},0,{"$f":"SUM(AU720:AU721)","v":0},{"$f":"SUM(AV720:AV721)","v":0},{"$f":"SUM(AW720:AW721)","v":0},{"$f":"SUM(AX720:AX721)","v":0},0,{"$f":"SUM(AZ720:AZ721)","v":0},{"$f":"SUM(BA720:BA721)","v":0},0,0,0,{"$f":"SUM(BE720:BE721)","v":0},{"$f":"SUM(BF720:BF721)","v":0},0,0,0,{"$f":"SUM(BJ720:BJ721)","v":0},{"$f":"SUM(BK720:BK721)","v":0},{"$f":"SUM(BL720:BL721)","v":0},{"$f":"SUM(BM720:BM721)","v":0},0,{"$f":"SUM(BO720:BO721)","v":0},{"$f":"SUM(BP720:BP721)","v":0},{"$f":"SUM(BQ720:BQ721)","v":435169.04385282745},{"$f":"SUM(BR720:BR721)","v":652753.56577924115},0,0]
[714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[716,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W725","v":21528.360287927342},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!D$9,FALSE)*$G725","v":17265.330436850873},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!E$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!F$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!G$9,FALSE)*$G725","v":246.19652230527979},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!H$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!I$9,FALSE)*$G725","v":3140.1545921249394},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!J$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!K$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!L$9,FALSE)*$G725","v":865.7965694202627},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!M$9,FALSE)*$G725","v":10.882167225989166},{"$f":"SUM(H725:Q725)","v":21528.360287927339},0,null,"Demand",{"$f":"IF($U725=$V$646,$H725,0)","v":0},{"$f":"IF($U725=$W$646,$H725,0)","v":0},{"$f":"IF($U725=$X$646,$H725,0)+IF($U725=$Y$646,$H725,0)*$X$643","v":6906.132174740349},{"$f":"IF($U725=$Y$646,$H725,0)*$Y$643","v":10359.198262110524},0,{"$f":"IF($U725=$AA$646,$I725,0)","v":0},{"$f":"IF($U725=$AB$646,$I725,0)","v":0},{"$f":"IF($U725=$AC$646,$I725,0)+IF($U725=$AD$646,$I725,0)*$X$643","v":0},{"$f":"IF($U725=$AD$646,$I725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AF$646,$J725,0)","v":0},{"$f":"IF($U725=$AG$646,$J725,0)","v":0},{"$f":"IF($U725=$AH$646,$J725,0)+IF($U725=$AI$646,$J725,0)*$X$643","v":0},{"$f":"IF($U725=$AI$646,$J725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AK$646,$K725,0)","v":0},{"$f":"IF($U725=$AL$646,$K725,0)","v":0},{"$f":"IF($U725=$AM$646,$K725,0)+IF($U725=$AN$646,$K725,0)*$X$643","v":98.478608922111917},{"$f":"IF($U725=$AN$646,$K725,0)*$Y$643","v":147.71791338316785},0,{"$f":"IF($U725=$AP$646,$L725,0)","v":0},{"$f":"IF($U725=$AQ$646,$L725,0)","v":0},{"$f":"IF($U725=$AR$646,$L725,0)+IF($U725=$AS$646,$L725,0)*$X$643","v":0},{"$f":"IF($U725=$AS$646,$L725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AU$646,$M725,0)","v":0},{"$f":"IF($U725=$AV$646,$M725,0)","v":0},{"$f":"IF($U725=$AW$646,$M725,0)+IF($U725=$AX$646,$M725,0)*$X$643","v":1256.0618368499759},{"$f":"IF($U725=$AX$646,$M725,0)*$Y$643","v":1884.0927552749636},0,{"$f":"IF($U725=$AZ$646,$N725,0)","v":0},{"$f":"IF($U725=$BA$646,$N725,0)","v":0},{"$f":"IF($U725=$BB$646,$N725,0)+IF($U725=$BC$646,$N725,0)*$X$643","v":0},{"$f":"IF($U725=$BC$646,$N725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$BE$646,$O725,0)","v":0},{"$f":"IF($U725=$BF$646,$O725,0)","v":0},{"$f":"IF($U725=$BG$646,$O725,0)+IF($U725=$BH$646,$O725,0)*$X$643","v":0},{"$f":"IF($U725=$BH$646,$O725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$BJ$646,$P725,0)","v":0},{"$f":"IF($U725=$BK$646,$P725,0)","v":0},{"$f":"IF($U725=$BL$646,$P725,0)+IF($U725=$BM$646,$P725,0)*$X$643","v":346.3186277681051},{"$f":"IF($U725=$BM$646,$P725,0)*$Y$643","v":519.4779416521576},0,{"$f":"IF($U725=$BO$646,$Q725,0)","v":0},{"$f":"IF($U725=$BP$646,$Q725,0)","v":0},{"$f":"IF($U725=$BQ$646,$Q725,0)+IF($U725=$BR$646,$Q725,0)*$X$643","v":4.3528668903956662},{"$f":"IF($U725=$BR$646,$Q725,0)*$Y$643","v":6.5293003355934998},0,0]
[717,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!D$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!E$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!F$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!G$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!H$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!I$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!J$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!K$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!L$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!M$9,FALSE)*$G726","v":0},{"$f":"SUM(H726:Q726)","v":0},0,null,"Demand",{"$f":"IF($U726=$V$646,$H726,0)","v":0},{"$f":"IF($U726=$W$646,$H726,0)","v":0},{"$f":"IF($U726=$X$646,$H726,0)+IF($U726=$Y$646,$H726,0)*$X$643","v":0},{"$f":"IF($U726=$Y$646,$H726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AA$646,$I726,0)","v":0},{"$f":"IF($U726=$AB$646,$I726,0)","v":0},{"$f":"IF($U726=$AC$646,$I726,0)+IF($U726=$AD$646,$I726,0)*$X$643","v":0},{"$f":"IF($U726=$AD$646,$I726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AF$646,$J726,0)","v":0},{"$f":"IF($U726=$AG$646,$J726,0)","v":0},{"$f":"IF($U726=$AH$646,$J726,0)+IF($U726=$AI$646,$J726,0)*$X$643","v":0},{"$f":"IF($U726=$AI$646,$J726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AK$646,$K726,0)","v":0},{"$f":"IF($U726=$AL$646,$K726,0)","v":0},{"$f":"IF($U726=$AM$646,$K726,0)+IF($U726=$AN$646,$K726,0)*$X$643","v":0},{"$f":"IF($U726=$AN$646,$K726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AP$646,$L726,0)","v":0},{"$f":"IF($U726=$AQ$646,$L726,0)","v":0},{"$f":"IF($U726=$AR$646,$L726,0)+IF($U726=$AS$646,$L726,0)*$X$643","v":0},{"$f":"IF($U726=$AS$646,$L726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AU$646,$M726,0)","v":0},{"$f":"IF($U726=$AV$646,$M726,0)","v":0},{"$f":"IF($U726=$AW$646,$M726,0)+IF($U726=$AX$646,$M726,0)*$X$643","v":0},{"$f":"IF($U726=$AX$646,$M726,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U726=$BJ$646,$P726,0)","v":0},{"$f":"IF($U726=$BK$646,$P726,0)","v":0},{"$f":"IF($U726=$BL$646,$P726,0)+IF($U726=$BM$646,$P726,0)*$X$643","v":0},{"$f":"IF($U726=$BM$646,$P726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$BO$646,$Q726,0)","v":0},{"$f":"IF($U726=$BP$646,$Q726,0)","v":0},{"$f":"IF($U726=$BQ$646,$Q726,0)+IF($U726=$BR$646,$Q726,0)*$X$643","v":0},{"$f":"IF($U726=$BR$646,$Q726,0)*$Y$643","v":0},0,0]
[718,null,null,"Total",null,null,{"$f":"SUM(G725:G726)","v":21528.360287927342},{"$f":"SUM(H725:H726)","v":17265.330436850873},{"$f":"SUM(I725:I726)","v":0},0,246.19652230527979,0,3140.1545921249394,{"$f":"SUM(N725:N726)","v":0},0,865.7965694202627,10.882167225989166,{"$f":"SUM(R725:R726)","v":21528.360287927339},0,null,null,{"$f":"SUM(V725:V726)","v":0},{"$f":"SUM(W725:W726)","v":0},6906.132174740349,10359.198262110524,0,{"$f":"SUM(AA725:AA726)","v":0},{"$f":"SUM(AB725:AB726)","v":0},0,0,0,{"$f":"SUM(AF725:AF726)","v":0},{"$f":"SUM(AG725:AG726)","v":0},0,0,0,{"$f":"SUM(AK725:AK726)","v":0},{"$f":"SUM(AL725:AL726)","v":0},{"$f":"SUM(AM725:AM726)","v":98.478608922111917},{"$f":"SUM(AN725:AN726)","v":147.71791338316785},0,{"$f":"SUM(AP725:AP726)","v":0},{"$f":"SUM(AQ725:AQ726)","v":0},{"$f":"SUM(AR725:AR726)","v":0},{"$f":"SUM(AS725:AS726)","v":0},0,{"$f":"SUM(AU725:AU726)","v":0},{"$f":"SUM(AV725:AV726)","v":0},{"$f":"SUM(AW725:AW726)","v":1256.0618368499759},{"$f":"SUM(AX725:AX726)","v":1884.0927552749636},0,{"$f":"SUM(AZ725:AZ726)","v":0},{"$f":"SUM(BA725:BA726)","v":0},0,0,0,{"$f":"SUM(BE725:BE726)","v":0},{"$f":"SUM(BF725:BF726)","v":0},0,0,0,{"$f":"SUM(BJ725:BJ726)","v":0},{"$f":"SUM(BK725:BK726)","v":0},{"$f":"SUM(BL725:BL726)","v":346.3186277681051},{"$f":"SUM(BM725:BM726)","v":519.4779416521576},0,{"$f":"SUM(BO725:BO726)","v":0},{"$f":"SUM(BP725:BP726)","v":0},{"$f":"SUM(BQ725:BQ726)","v":4.3528668903956662},{"$f":"SUM(BR725:BR726)","v":6.5293003355934998},0,0]
[719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[721,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W730","v":1192477.3839838996},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!D$9,FALSE)*$G730","v":1183129.1881743525},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!E$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!F$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!G$9,FALSE)*$G730","v":1835.9579795596539},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!H$9,FALSE)*$G730","v":146.18235165656407},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!I$9,FALSE)*$G730","v":6948.3969492951383},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!J$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!K$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!L$9,FALSE)*$G730","v":65.542406518361986},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!M$9,FALSE)*$G730","v":352.11612251705384},{"$f":"SUM(H730:Q730)","v":1192477.3839838994},0,null,"Distribution Plant",{"$f":"IF($U730=$V$646,$H730,0)","v":0},{"$f":"IF($U730=$W$646,$H730,0)","v":1183129.1881743525},{"$f":"IF($U730=$X$646,$H730,0)+IF($U730=$Y$646,$H730,0)*$X$643","v":0},{"$f":"IF($U730=$Y$646,$H730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AA$646,$I730,0)","v":0},{"$f":"IF($U730=$AB$646,$I730,0)","v":0},{"$f":"IF($U730=$AC$646,$I730,0)+IF($U730=$AD$646,$I730,0)*$X$643","v":0},{"$f":"IF($U730=$AD$646,$I730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AF$646,$J730,0)","v":0},{"$f":"IF($U730=$AG$646,$J730,0)","v":0},{"$f":"IF($U730=$AH$646,$J730,0)+IF($U730=$AI$646,$J730,0)*$X$643","v":0},{"$f":"IF($U730=$AI$646,$J730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AK$646,$K730,0)","v":0},{"$f":"IF($U730=$AL$646,$K730,0)","v":1835.9579795596539},{"$f":"IF($U730=$AM$646,$K730,0)+IF($U730=$AN$646,$K730,0)*$X$643","v":0},{"$f":"IF($U730=$AN$646,$K730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AP$646,$L730,0)","v":0},{"$f":"IF($U730=$AQ$646,$L730,0)","v":146.18235165656407},{"$f":"IF($U730=$AR$646,$L730,0)+IF($U730=$AS$646,$L730,0)*$X$643","v":0},{"$f":"IF($U730=$AS$646,$L730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AU$646,$M730,0)","v":0},{"$f":"IF($U730=$AV$646,$M730,0)","v":6948.3969492951383},{"$f":"IF($U730=$AW$646,$M730,0)+IF($U730=$AX$646,$M730,0)*$X$643","v":0},{"$f":"IF($U730=$AX$646,$M730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AZ$646,$N730,0)","v":0},{"$f":"IF($U730=$BA$646,$N730,0)","v":0},{"$f":"IF($U730=$BB$646,$N730,0)+IF($U730=$BC$646,$N730,0)*$X$643","v":0},{"$f":"IF($U730=$BC$646,$N730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$BE$646,$O730,0)","v":0},{"$f":"IF($U730=$BF$646,$O730,0)","v":0},{"$f":"IF($U730=$BG$646,$O730,0)+IF($U730=$BH$646,$O730,0)*$X$643","v":0},{"$f":"IF($U730=$BH$646,$O730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$BJ$646,$P730,0)","v":0},{"$f":"IF($U730=$BK$646,$P730,0)","v":65.542406518361986},{"$f":"IF($U730=$BL$646,$P730,0)+IF($U730=$BM$646,$P730,0)*$X$643","v":0},{"$f":"IF($U730=$BM$646,$P730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$BO$646,$Q730,0)","v":0},{"$f":"IF($U730=$BP$646,$Q730,0)","v":352.11612251705384},{"$f":"IF($U730=$BQ$646,$Q730,0)+IF($U730=$BR$646,$Q730,0)*$X$643","v":0},{"$f":"IF($U730=$BR$646,$Q730,0)*$Y$643","v":0},0,0]
[722,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!D$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!E$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!F$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!G$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!H$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!I$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!J$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!K$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!L$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!M$9,FALSE)*$G731","v":0},{"$f":"SUM(H731:Q731)","v":0},0,null,"Distribution Plant",{"$f":"IF($U731=$V$646,$H731,0)","v":0},{"$f":"IF($U731=$W$646,$H731,0)","v":0},{"$f":"IF($U731=$X$646,$H731,0)+IF($U731=$Y$646,$H731,0)*$X$643","v":0},{"$f":"IF($U731=$Y$646,$H731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AA$646,$I731,0)","v":0},{"$f":"IF($U731=$AB$646,$I731,0)","v":0},{"$f":"IF($U731=$AC$646,$I731,0)+IF($U731=$AD$646,$I731,0)*$X$643","v":0},{"$f":"IF($U731=$AD$646,$I731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AF$646,$J731,0)","v":0},{"$f":"IF($U731=$AG$646,$J731,0)","v":0},{"$f":"IF($U731=$AH$646,$J731,0)+IF($U731=$AI$646,$J731,0)*$X$643","v":0},{"$f":"IF($U731=$AI$646,$J731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AK$646,$K731,0)","v":0},{"$f":"IF($U731=$AL$646,$K731,0)","v":0},{"$f":"IF($U731=$AM$646,$K731,0)+IF($U731=$AN$646,$K731,0)*$X$643","v":0},{"$f":"IF($U731=$AN$646,$K731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AP$646,$L731,0)","v":0},{"$f":"IF($U731=$AQ$646,$L731,0)","v":0},{"$f":"IF($U731=$AR$646,$L731,0)+IF($U731=$AS$646,$L731,0)*$X$643","v":0},{"$f":"IF($U731=$AS$646,$L731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AU$646,$M731,0)","v":0},{"$f":"IF($U731=$AV$646,$M731,0)","v":0},{"$f":"IF($U731=$AW$646,$M731,0)+IF($U731=$AX$646,$M731,0)*$X$643","v":0},{"$f":"IF($U731=$AX$646,$M731,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U731=$BJ$646,$P731,0)","v":0},{"$f":"IF($U731=$BK$646,$P731,0)","v":0},{"$f":"IF($U731=$BL$646,$P731,0)+IF($U731=$BM$646,$P731,0)*$X$643","v":0},{"$f":"IF($U731=$BM$646,$P731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$BO$646,$Q731,0)","v":0},{"$f":"IF($U731=$BP$646,$Q731,0)","v":0},{"$f":"IF($U731=$BQ$646,$Q731,0)+IF($U731=$BR$646,$Q731,0)*$X$643","v":0},{"$f":"IF($U731=$BR$646,$Q731,0)*$Y$643","v":0},0,0]
[723,null,null,"Total",null,null,{"$f":"SUM(G730:G731)","v":1192477.3839838996},{"$f":"SUM(H730:H731)","v":1183129.1881743525},{"$f":"SUM(I730:I731)","v":0},0,1835.9579795596539,146.18235165656407,6948.3969492951383,{"$f":"SUM(N730:N731)","v":0},0,65.542406518361986,352.11612251705384,{"$f":"SUM(R730:R731)","v":1192477.3839838994},0,null,null,{"$f":"SUM(V730:V731)","v":0},{"$f":"SUM(W730:W731)","v":1183129.1881743525},0,0,0,{"$f":"SUM(AA730:AA731)","v":0},{"$f":"SUM(AB730:AB731)","v":0},0,0,0,{"$f":"SUM(AF730:AF731)","v":0},{"$f":"SUM(AG730:AG731)","v":0},0,0,0,{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":1835.9579795596539},{"$f":"SUM(AM730:AM731)","v":0},{"$f":"SUM(AN730:AN731)","v":0},0,{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":146.18235165656407},{"$f":"SUM(AR730:AR731)","v":0},{"$f":"SUM(AS730:AS731)","v":0},0,{"$f":"SUM(AU730:AU731)","v":0},{"$f":"SUM(AV730:AV731)","v":6948.3969492951383},{"$f":"SUM(AW730:AW731)","v":0},{"$f":"SUM(AX730:AX731)","v":0},0,{"$f":"SUM(AZ730:AZ731)","v":0},{"$f":"SUM(BA730:BA731)","v":0},0,0,0,{"$f":"SUM(BE730:BE731)","v":0},{"$f":"SUM(BF730:BF731)","v":0},0,0,0,{"$f":"SUM(BJ730:BJ731)","v":0},{"$f":"SUM(BK730:BK731)","v":65.542406518361986},{"$f":"SUM(BL730:BL731)","v":0},{"$f":"SUM(BM730:BM731)","v":0},0,{"$f":"SUM(BO730:BO731)","v":0},{"$f":"SUM(BP730:BP731)","v":352.11612251705384},{"$f":"SUM(BQ730:BQ731)","v":0},{"$f":"SUM(BR730:BR731)","v":0},0,0]
[724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[726,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W735","v":707698.80257629848},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!D$9,FALSE)*$G735","v":661598.84371293115},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!E$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!F$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!G$9,FALSE)*$G735","v":3871.5395329929715},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!H$9,FALSE)*$G735","v":653.39700711195383},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!I$9,FALSE)*$G735","v":39273.125890890326},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!J$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!K$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!L$9,FALSE)*$G735","v":2301.8964323720115},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!M$9,FALSE)*$G735","v":0},{"$f":"SUM(H735:Q735)","v":707698.80257629848},0,null,"Distribution Plant",{"$f":"IF($U735=$V$646,$H735,0)","v":0},{"$f":"IF($U735=$W$646,$H735,0)","v":661598.84371293115},{"$f":"IF($U735=$X$646,$H735,0)+IF($U735=$Y$646,$H735,0)*$X$643","v":0},{"$f":"IF($U735=$Y$646,$H735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AA$646,$I735,0)","v":0},{"$f":"IF($U735=$AB$646,$I735,0)","v":0},{"$f":"IF($U735=$AC$646,$I735,0)+IF($U735=$AD$646,$I735,0)*$X$643","v":0},{"$f":"IF($U735=$AD$646,$I735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AF$646,$J735,0)","v":0},{"$f":"IF($U735=$AG$646,$J735,0)","v":0},{"$f":"IF($U735=$AH$646,$J735,0)+IF($U735=$AI$646,$J735,0)*$X$643","v":0},{"$f":"IF($U735=$AI$646,$J735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AK$646,$K735,0)","v":0},{"$f":"IF($U735=$AL$646,$K735,0)","v":3871.5395329929715},{"$f":"IF($U735=$AM$646,$K735,0)+IF($U735=$AN$646,$K735,0)*$X$643","v":0},{"$f":"IF($U735=$AN$646,$K735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AP$646,$L735,0)","v":0},{"$f":"IF($U735=$AQ$646,$L735,0)","v":653.39700711195383},{"$f":"IF($U735=$AR$646,$L735,0)+IF($U735=$AS$646,$L735,0)*$X$643","v":0},{"$f":"IF($U735=$AS$646,$L735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AU$646,$M735,0)","v":0},{"$f":"IF($U735=$AV$646,$M735,0)","v":39273.125890890326},{"$f":"IF($U735=$AW$646,$M735,0)+IF($U735=$AX$646,$M735,0)*$X$643","v":0},{"$f":"IF($U735=$AX$646,$M735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AZ$646,$N735,0)","v":0},{"$f":"IF($U735=$BA$646,$N735,0)","v":0},{"$f":"IF($U735=$BB$646,$N735,0)+IF($U735=$BC$646,$N735,0)*$X$643","v":0},{"$f":"IF($U735=$BC$646,$N735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$BE$646,$O735,0)","v":0},{"$f":"IF($U735=$BF$646,$O735,0)","v":0},{"$f":"IF($U735=$BG$646,$O735,0)+IF($U735=$BH$646,$O735,0)*$X$643","v":0},{"$f":"IF($U735=$BH$646,$O735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$BJ$646,$P735,0)","v":0},{"$f":"IF($U735=$BK$646,$P735,0)","v":2301.8964323720115},{"$f":"IF($U735=$BL$646,$P735,0)+IF($U735=$BM$646,$P735,0)*$X$643","v":0},{"$f":"IF($U735=$BM$646,$P735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$BO$646,$Q735,0)","v":0},{"$f":"IF($U735=$BP$646,$Q735,0)","v":0},{"$f":"IF($U735=$BQ$646,$Q735,0)+IF($U735=$BR$646,$Q735,0)*$X$643","v":0},{"$f":"IF($U735=$BR$646,$Q735,0)*$Y$643","v":0},0,0]
[727,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!D$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!E$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!F$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!G$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!H$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!I$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!J$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!K$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!L$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!M$9,FALSE)*$G736","v":0},{"$f":"SUM(H736:Q736)","v":0},0,null,"Distribution Plant",{"$f":"IF($U736=$V$646,$H736,0)","v":0},{"$f":"IF($U736=$W$646,$H736,0)","v":0},{"$f":"IF($U736=$X$646,$H736,0)+IF($U736=$Y$646,$H736,0)*$X$643","v":0},{"$f":"IF($U736=$Y$646,$H736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AA$646,$I736,0)","v":0},{"$f":"IF($U736=$AB$646,$I736,0)","v":0},{"$f":"IF($U736=$AC$646,$I736,0)+IF($U736=$AD$646,$I736,0)*$X$643","v":0},{"$f":"IF($U736=$AD$646,$I736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AF$646,$J736,0)","v":0},{"$f":"IF($U736=$AG$646,$J736,0)","v":0},{"$f":"IF($U736=$AH$646,$J736,0)+IF($U736=$AI$646,$J736,0)*$X$643","v":0},{"$f":"IF($U736=$AI$646,$J736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AK$646,$K736,0)","v":0},{"$f":"IF($U736=$AL$646,$K736,0)","v":0},{"$f":"IF($U736=$AM$646,$K736,0)+IF($U736=$AN$646,$K736,0)*$X$643","v":0},{"$f":"IF($U736=$AN$646,$K736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AP$646,$L736,0)","v":0},{"$f":"IF($U736=$AQ$646,$L736,0)","v":0},{"$f":"IF($U736=$AR$646,$L736,0)+IF($U736=$AS$646,$L736,0)*$X$643","v":0},{"$f":"IF($U736=$AS$646,$L736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AU$646,$M736,0)","v":0},{"$f":"IF($U736=$AV$646,$M736,0)","v":0},{"$f":"IF($U736=$AW$646,$M736,0)+IF($U736=$AX$646,$M736,0)*$X$643","v":0},{"$f":"IF($U736=$AX$646,$M736,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U736=$BJ$646,$P736,0)","v":0},{"$f":"IF($U736=$BK$646,$P736,0)","v":0},{"$f":"IF($U736=$BL$646,$P736,0)+IF($U736=$BM$646,$P736,0)*$X$643","v":0},{"$f":"IF($U736=$BM$646,$P736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$BO$646,$Q736,0)","v":0},{"$f":"IF($U736=$BP$646,$Q736,0)","v":0},{"$f":"IF($U736=$BQ$646,$Q736,0)+IF($U736=$BR$646,$Q736,0)*$X$643","v":0},{"$f":"IF($U736=$BR$646,$Q736,0)*$Y$643","v":0},0,0]
[728,null,null,"Total",null,null,{"$f":"SUM(G735:G736)","v":707698.80257629848},{"$f":"SUM(H735:H736)","v":661598.84371293115},{"$f":"SUM(I735:I736)","v":0},0,3871.5395329929715,653.39700711195383,39273.125890890326,{"$f":"SUM(N735:N736)","v":0},0,2301.8964323720115,0,{"$f":"SUM(R735:R736)","v":707698.80257629848},0,null,null,{"$f":"SUM(V735:V736)","v":0},{"$f":"SUM(W735:W736)","v":661598.84371293115},0,0,0,{"$f":"SUM(AA735:AA736)","v":0},{"$f":"SUM(AB735:AB736)","v":0},0,0,0,{"$f":"SUM(AF735:AF736)","v":0},{"$f":"SUM(AG735:AG736)","v":0},0,0,0,{"$f":"SUM(AK735:AK736)","v":0},{"$f":"SUM(AL735:AL736)","v":3871.5395329929715},{"$f":"SUM(AM735:AM736)","v":0},{"$f":"SUM(AN735:AN736)","v":0},0,{"$f":"SUM(AP735:AP736)","v":0},{"$f":"SUM(AQ735:AQ736)","v":653.39700711195383},{"$f":"SUM(AR735:AR736)","v":0},{"$f":"SUM(AS735:AS736)","v":0},0,{"$f":"SUM(AU735:AU736)","v":0},{"$f":"SUM(AV735:AV736)","v":39273.125890890326},{"$f":"SUM(AW735:AW736)","v":0},{"$f":"SUM(AX735:AX736)","v":0},0,{"$f":"SUM(AZ735:AZ736)","v":0},{"$f":"SUM(BA735:BA736)","v":0},0,0,0,{"$f":"SUM(BE735:BE736)","v":0},{"$f":"SUM(BF735:BF736)","v":0},0,0,0,{"$f":"SUM(BJ735:BJ736)","v":0},{"$f":"SUM(BK735:BK736)","v":2301.8964323720115},{"$f":"SUM(BL735:BL736)","v":0},{"$f":"SUM(BM735:BM736)","v":0},0,{"$f":"SUM(BO735:BO736)","v":0},{"$f":"SUM(BP735:BP736)","v":0},{"$f":"SUM(BQ735:BQ736)","v":0},{"$f":"SUM(BR735:BR736)","v":0},0,0]
[729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[731,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!D$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!E$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!F$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!G$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!H$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!I$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!J$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!K$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!L$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!M$9,FALSE)*$G740","v":0},{"$f":"SUM(H740:Q740)","v":0},0,null,"Distribution Plant",{"$f":"IF($U740=$V$646,$H740,0)","v":0},{"$f":"IF($U740=$W$646,$H740,0)","v":0},{"$f":"IF($U740=$X$646,$H740,0)+IF($U740=$Y$646,$H740,0)*$X$643","v":0},{"$f":"IF($U740=$Y$646,$H740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AA$646,$I740,0)","v":0},{"$f":"IF($U740=$AB$646,$I740,0)","v":0},{"$f":"IF($U740=$AC$646,$I740,0)+IF($U740=$AD$646,$I740,0)*$X$643","v":0},{"$f":"IF($U740=$AD$646,$I740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AF$646,$J740,0)","v":0},{"$f":"IF($U740=$AG$646,$J740,0)","v":0},{"$f":"IF($U740=$AH$646,$J740,0)+IF($U740=$AI$646,$J740,0)*$X$643","v":0},{"$f":"IF($U740=$AI$646,$J740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AK$646,$K740,0)","v":0},{"$f":"IF($U740=$AL$646,$K740,0)","v":0},{"$f":"IF($U740=$AM$646,$K740,0)+IF($U740=$AN$646,$K740,0)*$X$643","v":0},{"$f":"IF($U740=$AN$646,$K740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AP$646,$L740,0)","v":0},{"$f":"IF($U740=$AQ$646,$L740,0)","v":0},{"$f":"IF($U740=$AR$646,$L740,0)+IF($U740=$AS$646,$L740,0)*$X$643","v":0},{"$f":"IF($U740=$AS$646,$L740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AU$646,$M740,0)","v":0},{"$f":"IF($U740=$AV$646,$M740,0)","v":0},{"$f":"IF($U740=$AW$646,$M740,0)+IF($U740=$AX$646,$M740,0)*$X$643","v":0},{"$f":"IF($U740=$AX$646,$M740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AZ$646,$N740,0)","v":0},{"$f":"IF($U740=$BA$646,$N740,0)","v":0},{"$f":"IF($U740=$BB$646,$N740,0)+IF($U740=$BC$646,$N740,0)*$X$643","v":0},{"$f":"IF($U740=$BC$646,$N740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$BE$646,$O740,0)","v":0},{"$f":"IF($U740=$BF$646,$O740,0)","v":0},{"$f":"IF($U740=$BG$646,$O740,0)+IF($U740=$BH$646,$O740,0)*$X$643","v":0},{"$f":"IF($U740=$BH$646,$O740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$BJ$646,$P740,0)","v":0},{"$f":"IF($U740=$BK$646,$P740,0)","v":0},{"$f":"IF($U740=$BL$646,$P740,0)+IF($U740=$BM$646,$P740,0)*$X$643","v":0},{"$f":"IF($U740=$BM$646,$P740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$BO$646,$Q740,0)","v":0},{"$f":"IF($U740=$BP$646,$Q740,0)","v":0},{"$f":"IF($U740=$BQ$646,$Q740,0)+IF($U740=$BR$646,$Q740,0)*$X$643","v":0},{"$f":"IF($U740=$BR$646,$Q740,0)*$Y$643","v":0},0,0]
[732,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!D$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!E$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!F$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!G$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!H$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!I$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!J$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!K$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!L$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!M$9,FALSE)*$G741","v":0},{"$f":"SUM(H741:Q741)","v":0},0,null,"Distribution Plant",{"$f":"IF($U741=$V$646,$H741,0)","v":0},{"$f":"IF($U741=$W$646,$H741,0)","v":0},{"$f":"IF($U741=$X$646,$H741,0)+IF($U741=$Y$646,$H741,0)*$X$643","v":0},{"$f":"IF($U741=$Y$646,$H741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AA$646,$I741,0)","v":0},{"$f":"IF($U741=$AB$646,$I741,0)","v":0},{"$f":"IF($U741=$AC$646,$I741,0)+IF($U741=$AD$646,$I741,0)*$X$643","v":0},{"$f":"IF($U741=$AD$646,$I741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AF$646,$J741,0)","v":0},{"$f":"IF($U741=$AG$646,$J741,0)","v":0},{"$f":"IF($U741=$AH$646,$J741,0)+IF($U741=$AI$646,$J741,0)*$X$643","v":0},{"$f":"IF($U741=$AI$646,$J741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AK$646,$K741,0)","v":0},{"$f":"IF($U741=$AL$646,$K741,0)","v":0},{"$f":"IF($U741=$AM$646,$K741,0)+IF($U741=$AN$646,$K741,0)*$X$643","v":0},{"$f":"IF($U741=$AN$646,$K741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AP$646,$L741,0)","v":0},{"$f":"IF($U741=$AQ$646,$L741,0)","v":0},{"$f":"IF($U741=$AR$646,$L741,0)+IF($U741=$AS$646,$L741,0)*$X$643","v":0},{"$f":"IF($U741=$AS$646,$L741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AU$646,$M741,0)","v":0},{"$f":"IF($U741=$AV$646,$M741,0)","v":0},{"$f":"IF($U741=$AW$646,$M741,0)+IF($U741=$AX$646,$M741,0)*$X$643","v":0},{"$f":"IF($U741=$AX$646,$M741,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U741=$BJ$646,$P741,0)","v":0},{"$f":"IF($U741=$BK$646,$P741,0)","v":0},{"$f":"IF($U741=$BL$646,$P741,0)+IF($U741=$BM$646,$P741,0)*$X$643","v":0},{"$f":"IF($U741=$BM$646,$P741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$BO$646,$Q741,0)","v":0},{"$f":"IF($U741=$BP$646,$Q741,0)","v":0},{"$f":"IF($U741=$BQ$646,$Q741,0)+IF($U741=$BR$646,$Q741,0)*$X$643","v":0},{"$f":"IF($U741=$BR$646,$Q741,0)*$Y$643","v":0},0,0]
[733,null,null,"Total",null,null,{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},0,0,0,0,{"$f":"SUM(N740:N741)","v":0},0,0,0,{"$f":"SUM(R740:R741)","v":0},0,null,null,{"$f":"SUM(V740:V741)","v":0},{"$f":"SUM(W740:W741)","v":0},0,0,0,{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,{"$f":"SUM(AF740:AF741)","v":0},{"$f":"SUM(AG740:AG741)","v":0},0,0,0,{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},0,{"$f":"SUM(AU740:AU741)","v":0},{"$f":"SUM(AV740:AV741)","v":0},{"$f":"SUM(AW740:AW741)","v":0},{"$f":"SUM(AX740:AX741)","v":0},0,{"$f":"SUM(AZ740:AZ741)","v":0},{"$f":"SUM(BA740:BA741)","v":0},0,0,0,{"$f":"SUM(BE740:BE741)","v":0},{"$f":"SUM(BF740:BF741)","v":0},0,0,0,{"$f":"SUM(BJ740:BJ741)","v":0},{"$f":"SUM(BK740:BK741)","v":0},{"$f":"SUM(BL740:BL741)","v":0},{"$f":"SUM(BM740:BM741)","v":0},0,{"$f":"SUM(BO740:BO741)","v":0},{"$f":"SUM(BP740:BP741)","v":0},{"$f":"SUM(BQ740:BQ741)","v":0},{"$f":"SUM(BR740:BR741)","v":0},0,0]
[734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R743-G743","v":0},null,null,null,null,null,null,{"$f":"SUM(V743:Y743)-H743","v":0},null,null,null,null,{"$f":"SUM(AA743:AD743)-I743","v":0},null,null,null,null,{"$f":"SUM(AF743:AI743)-J743","v":0},null,null,null,null,{"$f":"SUM(AK743:AN743)-K743","v":0},null,null,null,null,{"$f":"SUM(AP743:AS743)-L743","v":0},null,null,null,null,{"$f":"SUM(AU743:AX743)-M743","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ743:BM743)-P743","v":0},null,null,null,null,{"$f":"SUM(BO743:BR743)-Q743","v":0},{"$f":"SUM(V743:BR743)-R743","v":0}]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[736,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!D$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!E$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!F$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!G$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!H$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!I$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!J$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!K$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!L$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!M$9,FALSE)*$G745","v":0},{"$f":"SUM(H745:Q745)","v":0},0,null,"Distribution Plant",{"$f":"IF($U745=$V$646,$H745,0)","v":0},{"$f":"IF($U745=$W$646,$H745,0)","v":0},{"$f":"IF($U745=$X$646,$H745,0)+IF($U745=$Y$646,$H745,0)*$X$643","v":0},{"$f":"IF($U745=$Y$646,$H745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AA$646,$I745,0)","v":0},{"$f":"IF($U745=$AB$646,$I745,0)","v":0},{"$f":"IF($U745=$AC$646,$I745,0)+IF($U745=$AD$646,$I745,0)*$X$643","v":0},{"$f":"IF($U745=$AD$646,$I745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AF$646,$J745,0)","v":0},{"$f":"IF($U745=$AG$646,$J745,0)","v":0},{"$f":"IF($U745=$AH$646,$J745,0)+IF($U745=$AI$646,$J745,0)*$X$643","v":0},{"$f":"IF($U745=$AI$646,$J745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AK$646,$K745,0)","v":0},{"$f":"IF($U745=$AL$646,$K745,0)","v":0},{"$f":"IF($U745=$AM$646,$K745,0)+IF($U745=$AN$646,$K745,0)*$X$643","v":0},{"$f":"IF($U745=$AN$646,$K745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AP$646,$L745,0)","v":0},{"$f":"IF($U745=$AQ$646,$L745,0)","v":0},{"$f":"IF($U745=$AR$646,$L745,0)+IF($U745=$AS$646,$L745,0)*$X$643","v":0},{"$f":"IF($U745=$AS$646,$L745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AU$646,$M745,0)","v":0},{"$f":"IF($U745=$AV$646,$M745,0)","v":0},{"$f":"IF($U745=$AW$646,$M745,0)+IF($U745=$AX$646,$M745,0)*$X$643","v":0},{"$f":"IF($U745=$AX$646,$M745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AZ$646,$N745,0)","v":0},{"$f":"IF($U745=$BA$646,$N745,0)","v":0},{"$f":"IF($U745=$BB$646,$N745,0)+IF($U745=$BC$646,$N745,0)*$X$643","v":0},{"$f":"IF($U745=$BC$646,$N745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$BE$646,$O745,0)","v":0},{"$f":"IF($U745=$BF$646,$O745,0)","v":0},{"$f":"IF($U745=$BG$646,$O745,0)+IF($U745=$BH$646,$O745,0)*$X$643","v":0},{"$f":"IF($U745=$BH$646,$O745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$BJ$646,$P745,0)","v":0},{"$f":"IF($U745=$BK$646,$P745,0)","v":0},{"$f":"IF($U745=$BL$646,$P745,0)+IF($U745=$BM$646,$P745,0)*$X$643","v":0},{"$f":"IF($U745=$BM$646,$P745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$BO$646,$Q745,0)","v":0},{"$f":"IF($U745=$BP$646,$Q745,0)","v":0},{"$f":"IF($U745=$BQ$646,$Q745,0)+IF($U745=$BR$646,$Q745,0)*$X$643","v":0},{"$f":"IF($U745=$BR$646,$Q745,0)*$Y$643","v":0},0,0]
[737,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!D$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!E$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!F$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!G$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!H$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!I$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!J$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!K$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!L$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!M$9,FALSE)*$G746","v":0},{"$f":"SUM(H746:Q746)","v":0},0,null,"Distribution Plant",{"$f":"IF($U746=$V$646,$H746,0)","v":0},{"$f":"IF($U746=$W$646,$H746,0)","v":0},{"$f":"IF($U746=$X$646,$H746,0)+IF($U746=$Y$646,$H746,0)*$X$643","v":0},{"$f":"IF($U746=$Y$646,$H746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AA$646,$I746,0)","v":0},{"$f":"IF($U746=$AB$646,$I746,0)","v":0},{"$f":"IF($U746=$AC$646,$I746,0)+IF($U746=$AD$646,$I746,0)*$X$643","v":0},{"$f":"IF($U746=$AD$646,$I746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AF$646,$J746,0)","v":0},{"$f":"IF($U746=$AG$646,$J746,0)","v":0},{"$f":"IF($U746=$AH$646,$J746,0)+IF($U746=$AI$646,$J746,0)*$X$643","v":0},{"$f":"IF($U746=$AI$646,$J746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AK$646,$K746,0)","v":0},{"$f":"IF($U746=$AL$646,$K746,0)","v":0},{"$f":"IF($U746=$AM$646,$K746,0)+IF($U746=$AN$646,$K746,0)*$X$643","v":0},{"$f":"IF($U746=$AN$646,$K746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AP$646,$L746,0)","v":0},{"$f":"IF($U746=$AQ$646,$L746,0)","v":0},{"$f":"IF($U746=$AR$646,$L746,0)+IF($U746=$AS$646,$L746,0)*$X$643","v":0},{"$f":"IF($U746=$AS$646,$L746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AU$646,$M746,0)","v":0},{"$f":"IF($U746=$AV$646,$M746,0)","v":0},{"$f":"IF($U746=$AW$646,$M746,0)+IF($U746=$AX$646,$M746,0)*$X$643","v":0},{"$f":"IF($U746=$AX$646,$M746,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U746=$BJ$646,$P746,0)","v":0},{"$f":"IF($U746=$BK$646,$P746,0)","v":0},{"$f":"IF($U746=$BL$646,$P746,0)+IF($U746=$BM$646,$P746,0)*$X$643","v":0},{"$f":"IF($U746=$BM$646,$P746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$BO$646,$Q746,0)","v":0},{"$f":"IF($U746=$BP$646,$Q746,0)","v":0},{"$f":"IF($U746=$BQ$646,$Q746,0)+IF($U746=$BR$646,$Q746,0)*$X$643","v":0},{"$f":"IF($U746=$BR$646,$Q746,0)*$Y$643","v":0},0,0]
[738,null,null,"Total",null,null,{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},0,0,0,0,{"$f":"SUM(N745:N746)","v":0},0,0,0,{"$f":"SUM(R745:R746)","v":0},0,null,null,{"$f":"SUM(V745:V746)","v":0},{"$f":"SUM(W745:W746)","v":0},0,0,0,{"$f":"SUM(AA745:AA746)","v":0},{"$f":"SUM(AB745:AB746)","v":0},0,0,0,{"$f":"SUM(AF745:AF746)","v":0},{"$f":"SUM(AG745:AG746)","v":0},0,0,0,{"$f":"SUM(AK745:AK746)","v":0},{"$f":"SUM(AL745:AL746)","v":0},{"$f":"SUM(AM745:AM746)","v":0},{"$f":"SUM(AN745:AN746)","v":0},0,{"$f":"SUM(AP745:AP746)","v":0},{"$f":"SUM(AQ745:AQ746)","v":0},{"$f":"SUM(AR745:AR746)","v":0},{"$f":"SUM(AS745:AS746)","v":0},0,{"$f":"SUM(AU745:AU746)","v":0},{"$f":"SUM(AV745:AV746)","v":0},{"$f":"SUM(AW745:AW746)","v":0},{"$f":"SUM(AX745:AX746)","v":0},0,{"$f":"SUM(AZ745:AZ746)","v":0},{"$f":"SUM(BA745:BA746)","v":0},0,0,0,{"$f":"SUM(BE745:BE746)","v":0},{"$f":"SUM(BF745:BF746)","v":0},0,0,0,{"$f":"SUM(BJ745:BJ746)","v":0},{"$f":"SUM(BK745:BK746)","v":0},{"$f":"SUM(BL745:BL746)","v":0},{"$f":"SUM(BM745:BM746)","v":0},0,{"$f":"SUM(BO745:BO746)","v":0},{"$f":"SUM(BP745:BP746)","v":0},{"$f":"SUM(BQ745:BQ746)","v":0},{"$f":"SUM(BR745:BR746)","v":0},0,0]
[739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[741,null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":55486322.666434906},{"$f":"H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":48739788.691452906},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,350259.36361095047,9139.0922059832774,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":4312645.0473439889},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},0,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":968815.60778107517},{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":1105674.8640400041},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":55486322.666434906},0,null,null,{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":2341911.1674313573},43219944.608262025,1861796.2771671237,1316136.6385924057,0,{"$f":"AA655+AA660+AA665+AA670+AA675+AA680+AA685+AA690+AA695+AA700+AA705+AA710+AA715+AA720+AA725+AA730+AA735+AA740+AA745","v":0},0,0,0,0,{"$f":"AF655+AF660+AF665+AF670+AF675+AF680+AF685+AF690+AF695+AF700+AF705+AF710+AF715+AF720+AF725+AF730+AF735+AF740+AF745","v":0},0,0,0,0,{"$f":"AK655+AK660+AK665+AK670+AK675+AK680+AK685+AK690+AK695+AK700+AK705+AK710+AK715+AK720+AK725+AK730+AK735+AK740+AK745","v":973.32969579450173},293095.603428273,37422.862470437125,18767.568016445828,0,{"$f":"AP655+AP660+AP665+AP670+AP675+AP680+AP685+AP690+AP695+AP700+AP705+AP710+AP715+AP720+AP725+AP730+AP735+AP740+AP745","v":39.593072371301758},7905.5170298136618,1193.9821037983149,0,0,{"$f":"AU655+AU660+AU665+AU670+AU675+AU680+AU685+AU690+AU695+AU700+AU705+AU710+AU715+AU720+AU725+AU730+AU735+AU740+AU745","v":2568.050666305267},3406066.121043873,664636.80024868611,239374.07538512442,0,{"$f":"AZ655+AZ660+AZ665+AZ670+AZ675+AZ680+AZ685+AZ690+AZ695+AZ700+AZ705+AZ710+AZ715+AZ720+AZ725+AZ730+AZ735+AZ740+AZ745","v":0},0,{"$f":"BB655+BB660+BB665+BB670+BB675+BB680+BB685+BB690+BB695+BB700+BB705+BB710+BB715+BB720+BB725+BB730+BB735+BB740+BB745","v":0},{"$f":"BC655+BC660+BC665+BC670+BC675+BC680+BC685+BC690+BC695+BC700+BC705+BC710+BC715+BC720+BC725+BC730+BC735+BC740+BC745","v":0},0,{"$f":"BE655+BE660+BE665+BE670+BE675+BE680+BE685+BE690+BE695+BE700+BE705+BE710+BE715+BE720+BE725+BE730+BE735+BE740+BE745","v":0},0,0,0,0,{"$f":"BJ655+BJ660+BJ665+BJ670+BJ675+BJ680+BJ685+BJ690+BJ695+BJ700+BJ705+BJ710+BJ715+BJ720+BJ725+BJ730+BJ735+BJ740+BJ745","v":13.197690790433921},838684.27334791201,{"$f":"BL655+BL660+BL665+BL670+BL675+BL680+BL685+BL690+BL695+BL700+BL705+BL710+BL715+BL720+BL725+BL730+BL735+BL740+BL745","v":64118.439212722558},65999.697529650206,0,{"$f":"BO655+BO660+BO665+BO670+BO675+BO680+BO685+BO690+BO695+BO700+BO705+BO710+BO715+BO720+BO725+BO730+BO735+BO740+BO745","v":50.591148029996702},13943.149205056936,438098.0099852776,653583.1137016397,0,0]
[742,null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0},{"$f":"H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},0,0,0,0,{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":0},0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},0,null,null,0,0,0,0,0,{"$f":"AA656+AA661+AA666+AA671+AA676+AA681+AA686+AA691+AA696+AA701+AA706+AA711+AA716+AA721+AA726+AA731+AA736+AA741+AA746","v":0},0,0,0,0,{"$f":"AF656+AF661+AF666+AF671+AF676+AF681+AF686+AF691+AF696+AF701+AF706+AF711+AF716+AF721+AF726+AF731+AF736+AF741+AF746","v":0},0,0,0,0,{"$f":"AK656+AK661+AK666+AK671+AK676+AK681+AK686+AK691+AK696+AK701+AK706+AK711+AK716+AK721+AK726+AK731+AK736+AK741+AK746","v":0},0,0,0,0,{"$f":"AP656+AP661+AP666+AP671+AP676+AP681+AP686+AP691+AP696+AP701+AP706+AP711+AP716+AP721+AP726+AP731+AP736+AP741+AP746","v":0},0,0,0,0,{"$f":"AU656+AU661+AU666+AU671+AU676+AU681+AU686+AU691+AU696+AU701+AU706+AU711+AU716+AU721+AU726+AU731+AU736+AU741+AU746","v":0},0,0,0,0,{"$f":"AZ656+AZ661+AZ666+AZ671+AZ676+AZ681+AZ686+AZ691+AZ696+AZ701+AZ706+AZ711+AZ716+AZ721+AZ726+AZ731+AZ736+AZ741+AZ746","v":0},{"$f":"BA656+BA661+BA666+BA671+BA676+BA681+BA686+BA691+BA696+BA701+BA706+BA711+BA716+BA721+BA726+BA731+BA736+BA741+BA746","v":0},0,0,0,{"$f":"BE656+BE661+BE666+BE671+BE676+BE681+BE686+BE691+BE696+BE701+BE706+BE711+BE716+BE721+BE726+BE731+BE736+BE741+BE746","v":0},0,0,0,0,{"$f":"BJ656+BJ661+BJ666+BJ671+BJ676+BJ681+BJ686+BJ691+BJ696+BJ701+BJ706+BJ711+BJ716+BJ721+BJ726+BJ731+BJ736+BJ741+BJ746","v":0},0,0,0,0,{"$f":"BO656+BO661+BO666+BO671+BO676+BO681+BO686+BO691+BO696+BO701+BO706+BO711+BO716+BO721+BO726+BO731+BO736+BO741+BO746","v":0},0,0,0,0,0]
[743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[744,null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G750:G752)","v":55486322.666434906},{"$f":"SUM(H750:H752)","v":48739788.691452906},{"$f":"SUM(I750:I752)","v":0},0,350259.36361095047,9139.0922059832774,4312645.0473439889,{"$f":"SUM(N750:N752)","v":0},0,{"$f":"SUM(P750:P752)","v":968815.60778107517},1105674.8640400041,{"$f":"SUM(R750:R752)","v":55486322.666434906},0,null,null,{"$f":"SUM(V750:V752)","v":2341911.1674313573},{"$f":"SUM(W750:W752)","v":43219944.608262025},1861796.2771671237,1316136.6385924057,0,{"$f":"SUM(AA750:AA752)","v":0},{"$f":"SUM(AB750:AB752)","v":0},0,0,0,{"$f":"SUM(AF750:AF752)","v":0},{"$f":"SUM(AG750:AG752)","v":0},0,0,0,{"$f":"SUM(AK750:AK752)","v":973.32969579450173},{"$f":"SUM(AL750:AL752)","v":293095.603428273},{"$f":"SUM(AM750:AM752)","v":37422.862470437125},{"$f":"SUM(AN750:AN752)","v":18767.568016445828},0,{"$f":"SUM(AP750:AP752)","v":39.593072371301758},{"$f":"SUM(AQ750:AQ752)","v":7905.5170298136618},{"$f":"SUM(AR750:AR752)","v":1193.9821037983149},{"$f":"SUM(AS750:AS752)","v":0},0,{"$f":"SUM(AU750:AU752)","v":2568.050666305267},{"$f":"SUM(AV750:AV752)","v":3406066.121043873},{"$f":"SUM(AW750:AW752)","v":664636.80024868611},{"$f":"SUM(AX750:AX752)","v":239374.07538512442},0,{"$f":"SUM(AZ750:AZ752)","v":0},{"$f":"SUM(BA750:BA752)","v":0},0,0,0,{"$f":"SUM(BE750:BE752)","v":0},{"$f":"SUM(BF750:BF752)","v":0},0,0,0,{"$f":"SUM(BJ750:BJ752)","v":13.197690790433921},{"$f":"SUM(BK750:BK752)","v":838684.27334791201},{"$f":"SUM(BL750:BL752)","v":64118.439212722558},{"$f":"SUM(BM750:BM752)","v":65999.697529650206},0,{"$f":"SUM(BO750:BO752)","v":50.591148029996702},{"$f":"SUM(BP750:BP752)","v":13943.149205056936},{"$f":"SUM(BQ750:BQ752)","v":438098.0099852776},{"$f":"SUM(BR750:BR752)","v":653583.1137016397},0,0]
[745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[748,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[749,null,null,"Utah",null,{"$f":"'COS Input'!$L$13&\" Customers \"&'COS Input'!$M$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W758","v":523339.77106294769},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!D$9,FALSE)*$G758","v":510564.8669119504},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!E$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!F$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!G$9,FALSE)*$G758","v":1110.0245513626187},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!H$9,FALSE)*$G758","v":73.688741840953128},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!I$9,FALSE)*$G758","v":10332.714293165298},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!J$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!K$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!L$9,FALSE)*$G758","v":517.18433182483921},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!M$9,FALSE)*$G758","v":741.29223280356553},{"$f":"SUM(H758:Q758)","v":523339.77106294769},0,null,"Customer",{"$f":"IF($U758=$V$646,$H758,0)","v":510564.8669119504},{"$f":"IF($U758=$W$646,$H758,0)","v":0},{"$f":"IF($U758=$X$646,$H758,0)+IF($U758=$Y$646,$H758,0)*$X$643","v":0},{"$f":"IF($U758=$Y$646,$H758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AA$646,$I758,0)","v":0},{"$f":"IF($U758=$AB$646,$I758,0)","v":0},{"$f":"IF($U758=$AC$646,$I758,0)+IF($U758=$AD$646,$I758,0)*$X$643","v":0},{"$f":"IF($U758=$AD$646,$I758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AF$646,$J758,0)","v":0},{"$f":"IF($U758=$AG$646,$J758,0)","v":0},{"$f":"IF($U758=$AH$646,$J758,0)+IF($U758=$AI$646,$J758,0)*$X$643","v":0},{"$f":"IF($U758=$AI$646,$J758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AK$646,$K758,0)","v":1110.0245513626187},{"$f":"IF($U758=$AL$646,$K758,0)","v":0},{"$f":"IF($U758=$AM$646,$K758,0)+IF($U758=$AN$646,$K758,0)*$X$643","v":0},{"$f":"IF($U758=$AN$646,$K758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AP$646,$L758,0)","v":73.688741840953128},{"$f":"IF($U758=$AQ$646,$L758,0)","v":0},{"$f":"IF($U758=$AR$646,$L758,0)+IF($U758=$AS$646,$L758,0)*$X$643","v":0},{"$f":"IF($U758=$AS$646,$L758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AU$646,$M758,0)","v":10332.714293165298},{"$f":"IF($U758=$AV$646,$M758,0)","v":0},{"$f":"IF($U758=$AW$646,$M758,0)+IF($U758=$AX$646,$M758,0)*$X$643","v":0},{"$f":"IF($U758=$AX$646,$M758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AZ$646,$N758,0)","v":0},{"$f":"IF($U758=$BA$646,$N758,0)","v":0},{"$f":"IF($U758=$BB$646,$N758,0)+IF($U758=$BC$646,$N758,0)*$X$643","v":0},{"$f":"IF($U758=$BC$646,$N758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$BE$646,$O758,0)","v":0},{"$f":"IF($U758=$BF$646,$O758,0)","v":0},{"$f":"IF($U758=$BG$646,$O758,0)+IF($U758=$BH$646,$O758,0)*$X$643","v":0},{"$f":"IF($U758=$BH$646,$O758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$BJ$646,$P758,0)","v":517.18433182483921},{"$f":"IF($U758=$BK$646,$P758,0)","v":0},{"$f":"IF($U758=$BL$646,$P758,0)+IF($U758=$BM$646,$P758,0)*$X$643","v":0},{"$f":"IF($U758=$BM$646,$P758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$BO$646,$Q758,0)","v":741.29223280356553},{"$f":"IF($U758=$BP$646,$Q758,0)","v":0},{"$f":"IF($U758=$BQ$646,$Q758,0)+IF($U758=$BR$646,$Q758,0)*$X$643","v":0},{"$f":"IF($U758=$BR$646,$Q758,0)*$Y$643","v":0},0,0]
[750,null,null,"Wyoming",null,{"$f":"'COS Input'!$L$13&\" Customers \"&'COS Input'!$M$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!D$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!E$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!F$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!G$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!H$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!I$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!J$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!K$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!L$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!M$9,FALSE)*$G759","v":0},{"$f":"SUM(H759:Q759)","v":0},0,null,"Customer",{"$f":"IF($U759=$V$646,$H759,0)","v":0},{"$f":"IF($U759=$W$646,$H759,0)","v":0},{"$f":"IF($U759=$X$646,$H759,0)+IF($U759=$Y$646,$H759,0)*$X$643","v":0},{"$f":"IF($U759=$Y$646,$H759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AA$646,$I759,0)","v":0},{"$f":"IF($U759=$AB$646,$I759,0)","v":0},{"$f":"IF($U759=$AC$646,$I759,0)+IF($U759=$AD$646,$I759,0)*$X$643","v":0},{"$f":"IF($U759=$AD$646,$I759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AF$646,$J759,0)","v":0},{"$f":"IF($U759=$AG$646,$J759,0)","v":0},{"$f":"IF($U759=$AH$646,$J759,0)+IF($U759=$AI$646,$J759,0)*$X$643","v":0},{"$f":"IF($U759=$AI$646,$J759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AK$646,$K759,0)","v":0},{"$f":"IF($U759=$AL$646,$K759,0)","v":0},{"$f":"IF($U759=$AM$646,$K759,0)+IF($U759=$AN$646,$K759,0)*$X$643","v":0},{"$f":"IF($U759=$AN$646,$K759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AP$646,$L759,0)","v":0},{"$f":"IF($U759=$AQ$646,$L759,0)","v":0},{"$f":"IF($U759=$AR$646,$L759,0)+IF($U759=$AS$646,$L759,0)*$X$643","v":0},{"$f":"IF($U759=$AS$646,$L759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AU$646,$M759,0)","v":0},{"$f":"IF($U759=$AV$646,$M759,0)","v":0},{"$f":"IF($U759=$AW$646,$M759,0)+IF($U759=$AX$646,$M759,0)*$X$643","v":0},{"$f":"IF($U759=$AX$646,$M759,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U759=$BJ$646,$P759,0)","v":0},{"$f":"IF($U759=$BK$646,$P759,0)","v":0},{"$f":"IF($U759=$BL$646,$P759,0)+IF($U759=$BM$646,$P759,0)*$X$643","v":0},{"$f":"IF($U759=$BM$646,$P759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$BO$646,$Q759,0)","v":0},{"$f":"IF($U759=$BP$646,$Q759,0)","v":0},{"$f":"IF($U759=$BQ$646,$Q759,0)+IF($U759=$BR$646,$Q759,0)*$X$643","v":0},{"$f":"IF($U759=$BR$646,$Q759,0)*$Y$643","v":0},0,0]
[751,null,null,"Total",null,null,{"$f":"SUM(G758:G759)","v":523339.77106294769},{"$f":"SUM(H758:H759)","v":510564.8669119504},{"$f":"SUM(I758:I759)","v":0},0,1110.0245513626187,73.688741840953128,10332.714293165298,{"$f":"SUM(N758:N759)","v":0},0,517.18433182483921,741.29223280356553,{"$f":"SUM(R758:R759)","v":523339.77106294769},0,null,null,{"$f":"SUM(V758:V759)","v":510564.8669119504},{"$f":"SUM(W758:W759)","v":0},0,0,0,{"$f":"SUM(AA758:AA759)","v":0},{"$f":"SUM(AB758:AB759)","v":0},0,0,0,{"$f":"SUM(AF758:AF759)","v":0},{"$f":"SUM(AG758:AG759)","v":0},0,0,0,{"$f":"SUM(AK758:AK759)","v":1110.0245513626187},{"$f":"SUM(AL758:AL759)","v":0},{"$f":"SUM(AM758:AM759)","v":0},{"$f":"SUM(AN758:AN759)","v":0},0,{"$f":"SUM(AP758:AP759)","v":73.688741840953128},{"$f":"SUM(AQ758:AQ759)","v":0},{"$f":"SUM(AR758:AR759)","v":0},{"$f":"SUM(AS758:AS759)","v":0},0,{"$f":"SUM(AU758:AU759)","v":10332.714293165298},{"$f":"SUM(AV758:AV759)","v":0},{"$f":"SUM(AW758:AW759)","v":0},{"$f":"SUM(AX758:AX759)","v":0},0,{"$f":"SUM(AZ758:AZ759)","v":0},{"$f":"SUM(BA758:BA759)","v":0},0,0,0,{"$f":"SUM(BE758:BE759)","v":0},{"$f":"SUM(BF758:BF759)","v":0},0,0,0,{"$f":"SUM(BJ758:BJ759)","v":517.18433182483921},{"$f":"SUM(BK758:BK759)","v":0},{"$f":"SUM(BL758:BL759)","v":0},{"$f":"SUM(BM758:BM759)","v":0},0,{"$f":"SUM(BO758:BO759)","v":741.29223280356553},{"$f":"SUM(BP758:BP759)","v":0},{"$f":"SUM(BQ758:BQ759)","v":0},{"$f":"SUM(BR758:BR759)","v":0},0,0]
[752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[754,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W763","v":1303710.4371552318},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!D$9,FALSE)*$G763","v":1301684.5998872039},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!E$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!F$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!G$9,FALSE)*$G763","v":540.99758062908472},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!H$9,FALSE)*$G763","v":22.006681245928871},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!I$9,FALSE)*$G763","v":1427.3777974789975},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!J$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!K$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!L$9,FALSE)*$G763","v":7.3355604153096232},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!M$9,FALSE)*$G763","v":28.11964825868689},{"$f":"SUM(H763:Q763)","v":1303710.4371552321},0,null,"Customer",{"$f":"IF($U763=$V$646,$H763,0)","v":1301684.5998872039},{"$f":"IF($U763=$W$646,$H763,0)","v":0},{"$f":"IF($U763=$X$646,$H763,0)+IF($U763=$Y$646,$H763,0)*$X$643","v":0},{"$f":"IF($U763=$Y$646,$H763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AA$646,$I763,0)","v":0},{"$f":"IF($U763=$AB$646,$I763,0)","v":0},{"$f":"IF($U763=$AC$646,$I763,0)+IF($U763=$AD$646,$I763,0)*$X$643","v":0},{"$f":"IF($U763=$AD$646,$I763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AF$646,$J763,0)","v":0},{"$f":"IF($U763=$AG$646,$J763,0)","v":0},{"$f":"IF($U763=$AH$646,$J763,0)+IF($U763=$AI$646,$J763,0)*$X$643","v":0},{"$f":"IF($U763=$AI$646,$J763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AK$646,$K763,0)","v":540.99758062908472},{"$f":"IF($U763=$AL$646,$K763,0)","v":0},{"$f":"IF($U763=$AM$646,$K763,0)+IF($U763=$AN$646,$K763,0)*$X$643","v":0},{"$f":"IF($U763=$AN$646,$K763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AP$646,$L763,0)","v":22.006681245928871},{"$f":"IF($U763=$AQ$646,$L763,0)","v":0},{"$f":"IF($U763=$AR$646,$L763,0)+IF($U763=$AS$646,$L763,0)*$X$643","v":0},{"$f":"IF($U763=$AS$646,$L763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AU$646,$M763,0)","v":1427.3777974789975},{"$f":"IF($U763=$AV$646,$M763,0)","v":0},{"$f":"IF($U763=$AW$646,$M763,0)+IF($U763=$AX$646,$M763,0)*$X$643","v":0},{"$f":"IF($U763=$AX$646,$M763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AZ$646,$N763,0)","v":0},{"$f":"IF($U763=$BA$646,$N763,0)","v":0},{"$f":"IF($U763=$BB$646,$N763,0)+IF($U763=$BC$646,$N763,0)*$X$643","v":0},{"$f":"IF($U763=$BC$646,$N763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$BE$646,$O763,0)","v":0},{"$f":"IF($U763=$BF$646,$O763,0)","v":0},{"$f":"IF($U763=$BG$646,$O763,0)+IF($U763=$BH$646,$O763,0)*$X$643","v":0},{"$f":"IF($U763=$BH$646,$O763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$BJ$646,$P763,0)","v":7.3355604153096232},{"$f":"IF($U763=$BK$646,$P763,0)","v":0},{"$f":"IF($U763=$BL$646,$P763,0)+IF($U763=$BM$646,$P763,0)*$X$643","v":0},{"$f":"IF($U763=$BM$646,$P763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$BO$646,$Q763,0)","v":28.11964825868689},{"$f":"IF($U763=$BP$646,$Q763,0)","v":0},{"$f":"IF($U763=$BQ$646,$Q763,0)+IF($U763=$BR$646,$Q763,0)*$X$643","v":0},{"$f":"IF($U763=$BR$646,$Q763,0)*$Y$643","v":0},0,0]
[755,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!D$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!E$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!F$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!G$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!H$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!I$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!J$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!K$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!L$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!M$9,FALSE)*$G764","v":0},{"$f":"SUM(H764:Q764)","v":0},0,null,"Customer",{"$f":"IF($U764=$V$646,$H764,0)","v":0},{"$f":"IF($U764=$W$646,$H764,0)","v":0},{"$f":"IF($U764=$X$646,$H764,0)+IF($U764=$Y$646,$H764,0)*$X$643","v":0},{"$f":"IF($U764=$Y$646,$H764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AA$646,$I764,0)","v":0},{"$f":"IF($U764=$AB$646,$I764,0)","v":0},{"$f":"IF($U764=$AC$646,$I764,0)+IF($U764=$AD$646,$I764,0)*$X$643","v":0},{"$f":"IF($U764=$AD$646,$I764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AF$646,$J764,0)","v":0},{"$f":"IF($U764=$AG$646,$J764,0)","v":0},{"$f":"IF($U764=$AH$646,$J764,0)+IF($U764=$AI$646,$J764,0)*$X$643","v":0},{"$f":"IF($U764=$AI$646,$J764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AK$646,$K764,0)","v":0},{"$f":"IF($U764=$AL$646,$K764,0)","v":0},{"$f":"IF($U764=$AM$646,$K764,0)+IF($U764=$AN$646,$K764,0)*$X$643","v":0},{"$f":"IF($U764=$AN$646,$K764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AP$646,$L764,0)","v":0},{"$f":"IF($U764=$AQ$646,$L764,0)","v":0},{"$f":"IF($U764=$AR$646,$L764,0)+IF($U764=$AS$646,$L764,0)*$X$643","v":0},{"$f":"IF($U764=$AS$646,$L764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AU$646,$M764,0)","v":0},{"$f":"IF($U764=$AV$646,$M764,0)","v":0},{"$f":"IF($U764=$AW$646,$M764,0)+IF($U764=$AX$646,$M764,0)*$X$643","v":0},{"$f":"IF($U764=$AX$646,$M764,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U764=$BJ$646,$P764,0)","v":0},{"$f":"IF($U764=$BK$646,$P764,0)","v":0},{"$f":"IF($U764=$BL$646,$P764,0)+IF($U764=$BM$646,$P764,0)*$X$643","v":0},{"$f":"IF($U764=$BM$646,$P764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$BO$646,$Q764,0)","v":0},{"$f":"IF($U764=$BP$646,$Q764,0)","v":0},{"$f":"IF($U764=$BQ$646,$Q764,0)+IF($U764=$BR$646,$Q764,0)*$X$643","v":0},{"$f":"IF($U764=$BR$646,$Q764,0)*$Y$643","v":0},0,0]
[756,null,null,"Total",null,null,{"$f":"SUM(G763:G764)","v":1303710.4371552318},{"$f":"SUM(H763:H764)","v":1301684.5998872039},{"$f":"SUM(I763:I764)","v":0},0,540.99758062908472,22.006681245928871,1427.3777974789975,{"$f":"SUM(N763:N764)","v":0},0,7.3355604153096232,28.11964825868689,{"$f":"SUM(R763:R764)","v":1303710.4371552321},0,null,null,{"$f":"SUM(V763:V764)","v":1301684.5998872039},{"$f":"SUM(W763:W764)","v":0},0,0,0,{"$f":"SUM(AA763:AA764)","v":0},{"$f":"SUM(AB763:AB764)","v":0},0,0,0,{"$f":"SUM(AF763:AF764)","v":0},{"$f":"SUM(AG763:AG764)","v":0},0,0,0,{"$f":"SUM(AK763:AK764)","v":540.99758062908472},{"$f":"SUM(AL763:AL764)","v":0},{"$f":"SUM(AM763:AM764)","v":0},{"$f":"SUM(AN763:AN764)","v":0},0,{"$f":"SUM(AP763:AP764)","v":22.006681245928871},{"$f":"SUM(AQ763:AQ764)","v":0},{"$f":"SUM(AR763:AR764)","v":0},{"$f":"SUM(AS763:AS764)","v":0},0,{"$f":"SUM(AU763:AU764)","v":1427.3777974789975},{"$f":"SUM(AV763:AV764)","v":0},{"$f":"SUM(AW763:AW764)","v":0},{"$f":"SUM(AX763:AX764)","v":0},0,{"$f":"SUM(AZ763:AZ764)","v":0},{"$f":"SUM(BA763:BA764)","v":0},0,0,0,{"$f":"SUM(BE763:BE764)","v":0},{"$f":"SUM(BF763:BF764)","v":0},0,0,0,{"$f":"SUM(BJ763:BJ764)","v":7.3355604153096232},{"$f":"SUM(BK763:BK764)","v":0},{"$f":"SUM(BL763:BL764)","v":0},{"$f":"SUM(BM763:BM764)","v":0},0,{"$f":"SUM(BO763:BO764)","v":28.11964825868689},{"$f":"SUM(BP763:BP764)","v":0},{"$f":"SUM(BQ763:BQ764)","v":0},{"$f":"SUM(BR763:BR764)","v":0},0,0]
[757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[759,null,null,"Utah",null,{"$f":"'COS Input'!$L$13&\" Customers \"&'COS Input'!$M$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W768","v":7215040.3358041169},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!D$9,FALSE)*$G768","v":7038918.7149529653},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!E$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!F$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!G$9,FALSE)*$G768","v":15303.388648539858},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!H$9,FALSE)*$G768","v":1015.9121742214849},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!I$9,FALSE)*$G768","v":142452.29299525241},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!J$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!K$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!L$9,FALSE)*$G768","v":7130.178177712558},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!M$9,FALSE)*$G768","v":10219.848855424949},{"$f":"SUM(H768:Q768)","v":7215040.335804116},0,null,"Customer",{"$f":"IF($U768=$V$646,$H768,0)","v":7038918.7149529653},{"$f":"IF($U768=$W$646,$H768,0)","v":0},{"$f":"IF($U768=$X$646,$H768,0)+IF($U768=$Y$646,$H768,0)*$X$643","v":0},{"$f":"IF($U768=$Y$646,$H768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AA$646,$I768,0)","v":0},{"$f":"IF($U768=$AB$646,$I768,0)","v":0},{"$f":"IF($U768=$AC$646,$I768,0)+IF($U768=$AD$646,$I768,0)*$X$643","v":0},{"$f":"IF($U768=$AD$646,$I768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AF$646,$J768,0)","v":0},{"$f":"IF($U768=$AG$646,$J768,0)","v":0},{"$f":"IF($U768=$AH$646,$J768,0)+IF($U768=$AI$646,$J768,0)*$X$643","v":0},{"$f":"IF($U768=$AI$646,$J768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AK$646,$K768,0)","v":15303.388648539858},{"$f":"IF($U768=$AL$646,$K768,0)","v":0},{"$f":"IF($U768=$AM$646,$K768,0)+IF($U768=$AN$646,$K768,0)*$X$643","v":0},{"$f":"IF($U768=$AN$646,$K768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AP$646,$L768,0)","v":1015.9121742214849},{"$f":"IF($U768=$AQ$646,$L768,0)","v":0},{"$f":"IF($U768=$AR$646,$L768,0)+IF($U768=$AS$646,$L768,0)*$X$643","v":0},{"$f":"IF($U768=$AS$646,$L768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AU$646,$M768,0)","v":142452.29299525241},{"$f":"IF($U768=$AV$646,$M768,0)","v":0},{"$f":"IF($U768=$AW$646,$M768,0)+IF($U768=$AX$646,$M768,0)*$X$643","v":0},{"$f":"IF($U768=$AX$646,$M768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AZ$646,$N768,0)","v":0},{"$f":"IF($U768=$BA$646,$N768,0)","v":0},{"$f":"IF($U768=$BB$646,$N768,0)+IF($U768=$BC$646,$N768,0)*$X$643","v":0},{"$f":"IF($U768=$BC$646,$N768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$BE$646,$O768,0)","v":0},{"$f":"IF($U768=$BF$646,$O768,0)","v":0},{"$f":"IF($U768=$BG$646,$O768,0)+IF($U768=$BH$646,$O768,0)*$X$643","v":0},{"$f":"IF($U768=$BH$646,$O768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$BJ$646,$P768,0)","v":7130.178177712558},{"$f":"IF($U768=$BK$646,$P768,0)","v":0},{"$f":"IF($U768=$BL$646,$P768,0)+IF($U768=$BM$646,$P768,0)*$X$643","v":0},{"$f":"IF($U768=$BM$646,$P768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$BO$646,$Q768,0)","v":10219.848855424949},{"$f":"IF($U768=$BP$646,$Q768,0)","v":0},{"$f":"IF($U768=$BQ$646,$Q768,0)+IF($U768=$BR$646,$Q768,0)*$X$643","v":0},{"$f":"IF($U768=$BR$646,$Q768,0)*$Y$643","v":0},0,0]
[760,null,null,"Wyoming",null,{"$f":"'COS Input'!$L$13&\" Customers \"&'COS Input'!$M$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!D$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!E$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!F$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!G$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!H$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!I$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!J$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!K$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!L$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!M$9,FALSE)*$G769","v":0},{"$f":"SUM(H769:Q769)","v":0},0,null,"Customer",{"$f":"IF($U769=$V$646,$H769,0)","v":0},{"$f":"IF($U769=$W$646,$H769,0)","v":0},{"$f":"IF($U769=$X$646,$H769,0)+IF($U769=$Y$646,$H769,0)*$X$643","v":0},{"$f":"IF($U769=$Y$646,$H769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AA$646,$I769,0)","v":0},{"$f":"IF($U769=$AB$646,$I769,0)","v":0},{"$f":"IF($U769=$AC$646,$I769,0)+IF($U769=$AD$646,$I769,0)*$X$643","v":0},{"$f":"IF($U769=$AD$646,$I769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AF$646,$J769,0)","v":0},{"$f":"IF($U769=$AG$646,$J769,0)","v":0},{"$f":"IF($U769=$AH$646,$J769,0)+IF($U769=$AI$646,$J769,0)*$X$643","v":0},{"$f":"IF($U769=$AI$646,$J769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AK$646,$K769,0)","v":0},{"$f":"IF($U769=$AL$646,$K769,0)","v":0},{"$f":"IF($U769=$AM$646,$K769,0)+IF($U769=$AN$646,$K769,0)*$X$643","v":0},{"$f":"IF($U769=$AN$646,$K769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AP$646,$L769,0)","v":0},{"$f":"IF($U769=$AQ$646,$L769,0)","v":0},{"$f":"IF($U769=$AR$646,$L769,0)+IF($U769=$AS$646,$L769,0)*$X$643","v":0},{"$f":"IF($U769=$AS$646,$L769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AU$646,$M769,0)","v":0},{"$f":"IF($U769=$AV$646,$M769,0)","v":0},{"$f":"IF($U769=$AW$646,$M769,0)+IF($U769=$AX$646,$M769,0)*$X$643","v":0},{"$f":"IF($U769=$AX$646,$M769,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U769=$BJ$646,$P769,0)","v":0},{"$f":"IF($U769=$BK$646,$P769,0)","v":0},{"$f":"IF($U769=$BL$646,$P769,0)+IF($U769=$BM$646,$P769,0)*$X$643","v":0},{"$f":"IF($U769=$BM$646,$P769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$BO$646,$Q769,0)","v":0},{"$f":"IF($U769=$BP$646,$Q769,0)","v":0},{"$f":"IF($U769=$BQ$646,$Q769,0)+IF($U769=$BR$646,$Q769,0)*$X$643","v":0},{"$f":"IF($U769=$BR$646,$Q769,0)*$Y$643","v":0},0,0]
[761,null,null,"Total",null,null,{"$f":"SUM(G768:G769)","v":7215040.3358041169},{"$f":"SUM(H768:H769)","v":7038918.7149529653},{"$f":"SUM(I768:I769)","v":0},0,15303.388648539858,1015.9121742214849,142452.29299525241,{"$f":"SUM(N768:N769)","v":0},0,7130.178177712558,10219.848855424949,{"$f":"SUM(R768:R769)","v":7215040.335804116},0,null,null,{"$f":"SUM(V768:V769)","v":7038918.7149529653},{"$f":"SUM(W768:W769)","v":0},0,0,0,{"$f":"SUM(AA768:AA769)","v":0},{"$f":"SUM(AB768:AB769)","v":0},0,0,0,{"$f":"SUM(AF768:AF769)","v":0},{"$f":"SUM(AG768:AG769)","v":0},0,0,0,{"$f":"SUM(AK768:AK769)","v":15303.388648539858},{"$f":"SUM(AL768:AL769)","v":0},{"$f":"SUM(AM768:AM769)","v":0},{"$f":"SUM(AN768:AN769)","v":0},0,{"$f":"SUM(AP768:AP769)","v":1015.9121742214849},{"$f":"SUM(AQ768:AQ769)","v":0},{"$f":"SUM(AR768:AR769)","v":0},{"$f":"SUM(AS768:AS769)","v":0},0,{"$f":"SUM(AU768:AU769)","v":142452.29299525241},{"$f":"SUM(AV768:AV769)","v":0},{"$f":"SUM(AW768:AW769)","v":0},{"$f":"SUM(AX768:AX769)","v":0},0,{"$f":"SUM(AZ768:AZ769)","v":0},{"$f":"SUM(BA768:BA769)","v":0},0,0,0,{"$f":"SUM(BE768:BE769)","v":0},{"$f":"SUM(BF768:BF769)","v":0},0,0,0,{"$f":"SUM(BJ768:BJ769)","v":7130.178177712558},{"$f":"SUM(BK768:BK769)","v":0},{"$f":"SUM(BL768:BL769)","v":0},{"$f":"SUM(BM768:BM769)","v":0},0,{"$f":"SUM(BO768:BO769)","v":10219.848855424949},{"$f":"SUM(BP768:BP769)","v":0},{"$f":"SUM(BQ768:BQ769)","v":0},{"$f":"SUM(BR768:BR769)","v":0},0,0]
[762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[764,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W773","v":2534933.461282135},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!D$9,FALSE)*$G773","v":2299236.1728034215},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!E$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!F$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!G$9,FALSE)*$G773","v":18351.034662628623},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!H$9,FALSE)*$G773","v":1299.3536865307419},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!I$9,FALSE)*$G773","v":191870.67192721143},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!J$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!K$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!L$9,FALSE)*$G773","v":9977.6821344289165},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!M$9,FALSE)*$G773","v":14198.546067913714},{"$f":"SUM(H773:Q773)","v":2534933.4612821345},0,null,"Customer",{"$f":"IF($U773=$V$646,$H773,0)","v":2299236.1728034215},{"$f":"IF($U773=$W$646,$H773,0)","v":0},{"$f":"IF($U773=$X$646,$H773,0)+IF($U773=$Y$646,$H773,0)*$X$643","v":0},{"$f":"IF($U773=$Y$646,$H773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AA$646,$I773,0)","v":0},{"$f":"IF($U773=$AB$646,$I773,0)","v":0},{"$f":"IF($U773=$AC$646,$I773,0)+IF($U773=$AD$646,$I773,0)*$X$643","v":0},{"$f":"IF($U773=$AD$646,$I773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AF$646,$J773,0)","v":0},{"$f":"IF($U773=$AG$646,$J773,0)","v":0},{"$f":"IF($U773=$AH$646,$J773,0)+IF($U773=$AI$646,$J773,0)*$X$643","v":0},{"$f":"IF($U773=$AI$646,$J773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AK$646,$K773,0)","v":18351.034662628623},{"$f":"IF($U773=$AL$646,$K773,0)","v":0},{"$f":"IF($U773=$AM$646,$K773,0)+IF($U773=$AN$646,$K773,0)*$X$643","v":0},{"$f":"IF($U773=$AN$646,$K773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AP$646,$L773,0)","v":1299.3536865307419},{"$f":"IF($U773=$AQ$646,$L773,0)","v":0},{"$f":"IF($U773=$AR$646,$L773,0)+IF($U773=$AS$646,$L773,0)*$X$643","v":0},{"$f":"IF($U773=$AS$646,$L773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AU$646,$M773,0)","v":191870.67192721143},{"$f":"IF($U773=$AV$646,$M773,0)","v":0},{"$f":"IF($U773=$AW$646,$M773,0)+IF($U773=$AX$646,$M773,0)*$X$643","v":0},{"$f":"IF($U773=$AX$646,$M773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AZ$646,$N773,0)","v":0},{"$f":"IF($U773=$BA$646,$N773,0)","v":0},{"$f":"IF($U773=$BB$646,$N773,0)+IF($U773=$BC$646,$N773,0)*$X$643","v":0},{"$f":"IF($U773=$BC$646,$N773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$BE$646,$O773,0)","v":0},{"$f":"IF($U773=$BF$646,$O773,0)","v":0},{"$f":"IF($U773=$BG$646,$O773,0)+IF($U773=$BH$646,$O773,0)*$X$643","v":0},{"$f":"IF($U773=$BH$646,$O773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$BJ$646,$P773,0)","v":9977.6821344289165},{"$f":"IF($U773=$BK$646,$P773,0)","v":0},{"$f":"IF($U773=$BL$646,$P773,0)+IF($U773=$BM$646,$P773,0)*$X$643","v":0},{"$f":"IF($U773=$BM$646,$P773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$BO$646,$Q773,0)","v":14198.546067913714},{"$f":"IF($U773=$BP$646,$Q773,0)","v":0},{"$f":"IF($U773=$BQ$646,$Q773,0)+IF($U773=$BR$646,$Q773,0)*$X$643","v":0},{"$f":"IF($U773=$BR$646,$Q773,0)*$Y$643","v":0},0,0]
[765,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!D$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!E$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!F$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!G$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!H$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!I$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!J$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!K$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!L$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!M$9,FALSE)*$G774","v":0},{"$f":"SUM(H774:Q774)","v":0},0,null,"Customer",{"$f":"IF($U774=$V$646,$H774,0)","v":0},{"$f":"IF($U774=$W$646,$H774,0)","v":0},{"$f":"IF($U774=$X$646,$H774,0)+IF($U774=$Y$646,$H774,0)*$X$643","v":0},{"$f":"IF($U774=$Y$646,$H774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AA$646,$I774,0)","v":0},{"$f":"IF($U774=$AB$646,$I774,0)","v":0},{"$f":"IF($U774=$AC$646,$I774,0)+IF($U774=$AD$646,$I774,0)*$X$643","v":0},{"$f":"IF($U774=$AD$646,$I774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AF$646,$J774,0)","v":0},{"$f":"IF($U774=$AG$646,$J774,0)","v":0},{"$f":"IF($U774=$AH$646,$J774,0)+IF($U774=$AI$646,$J774,0)*$X$643","v":0},{"$f":"IF($U774=$AI$646,$J774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AK$646,$K774,0)","v":0},{"$f":"IF($U774=$AL$646,$K774,0)","v":0},{"$f":"IF($U774=$AM$646,$K774,0)+IF($U774=$AN$646,$K774,0)*$X$643","v":0},{"$f":"IF($U774=$AN$646,$K774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AP$646,$L774,0)","v":0},{"$f":"IF($U774=$AQ$646,$L774,0)","v":0},{"$f":"IF($U774=$AR$646,$L774,0)+IF($U774=$AS$646,$L774,0)*$X$643","v":0},{"$f":"IF($U774=$AS$646,$L774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AU$646,$M774,0)","v":0},{"$f":"IF($U774=$AV$646,$M774,0)","v":0},{"$f":"IF($U774=$AW$646,$M774,0)+IF($U774=$AX$646,$M774,0)*$X$643","v":0},{"$f":"IF($U774=$AX$646,$M774,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U774=$BJ$646,$P774,0)","v":0},{"$f":"IF($U774=$BK$646,$P774,0)","v":0},{"$f":"IF($U774=$BL$646,$P774,0)+IF($U774=$BM$646,$P774,0)*$X$643","v":0},{"$f":"IF($U774=$BM$646,$P774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$BO$646,$Q774,0)","v":0},{"$f":"IF($U774=$BP$646,$Q774,0)","v":0},{"$f":"IF($U774=$BQ$646,$Q774,0)+IF($U774=$BR$646,$Q774,0)*$X$643","v":0},{"$f":"IF($U774=$BR$646,$Q774,0)*$Y$643","v":0},0,0]
[766,null,null,"Total",null,null,{"$f":"SUM(G773:G774)","v":2534933.461282135},{"$f":"SUM(H773:H774)","v":2299236.1728034215},{"$f":"SUM(I773:I774)","v":0},0,18351.034662628623,1299.3536865307419,191870.67192721143,{"$f":"SUM(N773:N774)","v":0},0,9977.6821344289165,14198.546067913714,{"$f":"SUM(R773:R774)","v":2534933.4612821345},{"$f":"R775-G775","v":0},null,null,{"$f":"SUM(V773:V774)","v":2299236.1728034215},{"$f":"SUM(W773:W774)","v":0},0,0,{"$f":"SUM(V775:Y775)-H775","v":0},{"$f":"SUM(AA773:AA774)","v":0},{"$f":"SUM(AB773:AB774)","v":0},0,0,{"$f":"SUM(AA775:AD775)-I775","v":0},{"$f":"SUM(AF773:AF774)","v":0},{"$f":"SUM(AG773:AG774)","v":0},0,0,{"$f":"SUM(AF775:AI775)-J775","v":0},{"$f":"SUM(AK773:AK774)","v":18351.034662628623},{"$f":"SUM(AL773:AL774)","v":0},{"$f":"SUM(AM773:AM774)","v":0},{"$f":"SUM(AN773:AN774)","v":0},{"$f":"SUM(AK775:AN775)-K775","v":0},{"$f":"SUM(AP773:AP774)","v":1299.3536865307419},{"$f":"SUM(AQ773:AQ774)","v":0},{"$f":"SUM(AR773:AR774)","v":0},{"$f":"SUM(AS773:AS774)","v":0},{"$f":"SUM(AP775:AS775)-L775","v":0},{"$f":"SUM(AU773:AU774)","v":191870.67192721143},{"$f":"SUM(AV773:AV774)","v":0},{"$f":"SUM(AW773:AW774)","v":0},{"$f":"SUM(AX773:AX774)","v":0},{"$f":"SUM(AU775:AX775)-M775","v":0},{"$f":"SUM(AZ773:AZ774)","v":0},{"$f":"SUM(BA773:BA774)","v":0},0,0,0,{"$f":"SUM(BE773:BE774)","v":0},{"$f":"SUM(BF773:BF774)","v":0},0,0,0,{"$f":"SUM(BJ773:BJ774)","v":9977.6821344289165},{"$f":"SUM(BK773:BK774)","v":0},{"$f":"SUM(BL773:BL774)","v":0},{"$f":"SUM(BM773:BM774)","v":0},{"$f":"SUM(BJ775:BM775)-P775","v":0},{"$f":"SUM(BO773:BO774)","v":14198.546067913714},{"$f":"SUM(BP773:BP774)","v":0},{"$f":"SUM(BQ773:BQ774)","v":0},{"$f":"SUM(BR773:BR774)","v":0},{"$f":"SUM(BO775:BR775)-Q775","v":0},{"$f":"SUM(V775:BR775)-R775","v":0}]
[767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ776:BC776)-N776","v":0},null,null,null,null,{"$f":"SUM(BE776:BH776)-O776","v":0},null,null,null,null,0,null,null,null,null,0,0]
[768,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[769,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!D$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!E$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!F$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!G$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!H$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!I$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!J$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!K$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!L$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!M$9,FALSE)*$G778","v":0},{"$f":"SUM(H778:Q778)","v":0},0,null,"Customer",{"$f":"IF($U778=$V$646,$H778,0)","v":0},{"$f":"IF($U778=$W$646,$H778,0)","v":0},{"$f":"IF($U778=$X$646,$H778,0)+IF($U778=$Y$646,$H778,0)*$X$643","v":0},{"$f":"IF($U778=$Y$646,$H778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AA$646,$I778,0)","v":0},{"$f":"IF($U778=$AB$646,$I778,0)","v":0},{"$f":"IF($U778=$AC$646,$I778,0)+IF($U778=$AD$646,$I778,0)*$X$643","v":0},{"$f":"IF($U778=$AD$646,$I778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AF$646,$J778,0)","v":0},{"$f":"IF($U778=$AG$646,$J778,0)","v":0},{"$f":"IF($U778=$AH$646,$J778,0)+IF($U778=$AI$646,$J778,0)*$X$643","v":0},{"$f":"IF($U778=$AI$646,$J778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AK$646,$K778,0)","v":0},{"$f":"IF($U778=$AL$646,$K778,0)","v":0},{"$f":"IF($U778=$AM$646,$K778,0)+IF($U778=$AN$646,$K778,0)*$X$643","v":0},{"$f":"IF($U778=$AN$646,$K778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AP$646,$L778,0)","v":0},{"$f":"IF($U778=$AQ$646,$L778,0)","v":0},{"$f":"IF($U778=$AR$646,$L778,0)+IF($U778=$AS$646,$L778,0)*$X$643","v":0},{"$f":"IF($U778=$AS$646,$L778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AU$646,$M778,0)","v":0},{"$f":"IF($U778=$AV$646,$M778,0)","v":0},{"$f":"IF($U778=$AW$646,$M778,0)+IF($U778=$AX$646,$M778,0)*$X$643","v":0},{"$f":"IF($U778=$AX$646,$M778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AZ$646,$N778,0)","v":0},{"$f":"IF($U778=$BA$646,$N778,0)","v":0},{"$f":"IF($U778=$BB$646,$N778,0)+IF($U778=$BC$646,$N778,0)*$X$643","v":0},{"$f":"IF($U778=$BC$646,$N778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$BE$646,$O778,0)","v":0},{"$f":"IF($U778=$BF$646,$O778,0)","v":0},{"$f":"IF($U778=$BG$646,$O778,0)+IF($U778=$BH$646,$O778,0)*$X$643","v":0},{"$f":"IF($U778=$BH$646,$O778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$BJ$646,$P778,0)","v":0},{"$f":"IF($U778=$BK$646,$P778,0)","v":0},{"$f":"IF($U778=$BL$646,$P778,0)+IF($U778=$BM$646,$P778,0)*$X$643","v":0},{"$f":"IF($U778=$BM$646,$P778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$BO$646,$Q778,0)","v":0},{"$f":"IF($U778=$BP$646,$Q778,0)","v":0},{"$f":"IF($U778=$BQ$646,$Q778,0)+IF($U778=$BR$646,$Q778,0)*$X$643","v":0},{"$f":"IF($U778=$BR$646,$Q778,0)*$Y$643","v":0},0,0]
[770,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!D$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!E$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!F$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!G$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!H$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!I$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!J$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!K$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!L$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!M$9,FALSE)*$G779","v":0},{"$f":"SUM(H779:Q779)","v":0},0,null,"Customer",{"$f":"IF($U779=$V$646,$H779,0)","v":0},{"$f":"IF($U779=$W$646,$H779,0)","v":0},{"$f":"IF($U779=$X$646,$H779,0)+IF($U779=$Y$646,$H779,0)*$X$643","v":0},{"$f":"IF($U779=$Y$646,$H779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AA$646,$I779,0)","v":0},{"$f":"IF($U779=$AB$646,$I779,0)","v":0},{"$f":"IF($U779=$AC$646,$I779,0)+IF($U779=$AD$646,$I779,0)*$X$643","v":0},{"$f":"IF($U779=$AD$646,$I779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AF$646,$J779,0)","v":0},{"$f":"IF($U779=$AG$646,$J779,0)","v":0},{"$f":"IF($U779=$AH$646,$J779,0)+IF($U779=$AI$646,$J779,0)*$X$643","v":0},{"$f":"IF($U779=$AI$646,$J779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AK$646,$K779,0)","v":0},{"$f":"IF($U779=$AL$646,$K779,0)","v":0},{"$f":"IF($U779=$AM$646,$K779,0)+IF($U779=$AN$646,$K779,0)*$X$643","v":0},{"$f":"IF($U779=$AN$646,$K779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AP$646,$L779,0)","v":0},{"$f":"IF($U779=$AQ$646,$L779,0)","v":0},{"$f":"IF($U779=$AR$646,$L779,0)+IF($U779=$AS$646,$L779,0)*$X$643","v":0},{"$f":"IF($U779=$AS$646,$L779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AU$646,$M779,0)","v":0},{"$f":"IF($U779=$AV$646,$M779,0)","v":0},{"$f":"IF($U779=$AW$646,$M779,0)+IF($U779=$AX$646,$M779,0)*$X$643","v":0},{"$f":"IF($U779=$AX$646,$M779,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U779=$BJ$646,$P779,0)","v":0},{"$f":"IF($U779=$BK$646,$P779,0)","v":0},{"$f":"IF($U779=$BL$646,$P779,0)+IF($U779=$BM$646,$P779,0)*$X$643","v":0},{"$f":"IF($U779=$BM$646,$P779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$BO$646,$Q779,0)","v":0},{"$f":"IF($U779=$BP$646,$Q779,0)","v":0},{"$f":"IF($U779=$BQ$646,$Q779,0)+IF($U779=$BR$646,$Q779,0)*$X$643","v":0},{"$f":"IF($U779=$BR$646,$Q779,0)*$Y$643","v":0},0,0]
[771,null,null,"Total",null,null,{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":0},0,0,0,0,{"$f":"SUM(N778:N779)","v":0},0,0,0,{"$f":"SUM(R778:R779)","v":0},0,null,null,{"$f":"SUM(V778:V779)","v":0},{"$f":"SUM(W778:W779)","v":0},0,0,0,{"$f":"SUM(AA778:AA779)","v":0},{"$f":"SUM(AB778:AB779)","v":0},0,0,0,{"$f":"SUM(AF778:AF779)","v":0},{"$f":"SUM(AG778:AG779)","v":0},0,0,0,{"$f":"SUM(AK778:AK779)","v":0},{"$f":"SUM(AL778:AL779)","v":0},{"$f":"SUM(AM778:AM779)","v":0},{"$f":"SUM(AN778:AN779)","v":0},0,{"$f":"SUM(AP778:AP779)","v":0},{"$f":"SUM(AQ778:AQ779)","v":0},{"$f":"SUM(AR778:AR779)","v":0},{"$f":"SUM(AS778:AS779)","v":0},0,{"$f":"SUM(AU778:AU779)","v":0},{"$f":"SUM(AV778:AV779)","v":0},{"$f":"SUM(AW778:AW779)","v":0},{"$f":"SUM(AX778:AX779)","v":0},0,{"$f":"SUM(AZ778:AZ779)","v":0},{"$f":"SUM(BA778:BA779)","v":0},0,0,0,{"$f":"SUM(BE778:BE779)","v":0},{"$f":"SUM(BF778:BF779)","v":0},0,0,0,{"$f":"SUM(BJ778:BJ779)","v":0},{"$f":"SUM(BK778:BK779)","v":0},{"$f":"SUM(BL778:BL779)","v":0},{"$f":"SUM(BM778:BM779)","v":0},0,{"$f":"SUM(BO778:BO779)","v":0},{"$f":"SUM(BP778:BP779)","v":0},{"$f":"SUM(BQ778:BQ779)","v":0},{"$f":"SUM(BR778:BR779)","v":0},0,0]
[772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ781:BC781)-N781","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V782:Y782)-H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ782:BC782)-N782","v":0},null,null,null,null,{"$f":"SUM(BE782:BH782)-O782","v":0},null,null,null,null,{"$f":"SUM(BJ782:BM782)-P782","v":0},null,null,null,null,{"$f":"SUM(BO782:BR782)-Q782","v":0},0]
[774,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W783","v":959181.57893898175},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!D$9,FALSE)*$G783","v":869997.18780300987},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!E$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!F$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!G$9,FALSE)*$G783","v":6943.7619060664683},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!H$9,FALSE)*$G783","v":491.6563451004248},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!I$9,FALSE)*$G783","v":72601.043326060986},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!J$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!K$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!L$9,FALSE)*$G783","v":3775.4083292632913},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!M$9,FALSE)*$G783","v":5372.5212294807334},{"$f":"SUM(H783:Q783)","v":959181.57893898175},0,null,"Customer",{"$f":"IF($U783=$V$646,$H783,0)","v":869997.18780300987},{"$f":"IF($U783=$W$646,$H783,0)","v":0},{"$f":"IF($U783=$X$646,$H783,0)+IF($U783=$Y$646,$H783,0)*$X$643","v":0},{"$f":"IF($U783=$Y$646,$H783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AA$646,$I783,0)","v":0},{"$f":"IF($U783=$AB$646,$I783,0)","v":0},{"$f":"IF($U783=$AC$646,$I783,0)+IF($U783=$AD$646,$I783,0)*$X$643","v":0},{"$f":"IF($U783=$AD$646,$I783,0)*$Y$643","v":0},{"$f":"SUM(AA783:AD783)-I783","v":0},{"$f":"IF($U783=$AF$646,$J783,0)","v":0},{"$f":"IF($U783=$AG$646,$J783,0)","v":0},{"$f":"IF($U783=$AH$646,$J783,0)+IF($U783=$AI$646,$J783,0)*$X$643","v":0},{"$f":"IF($U783=$AI$646,$J783,0)*$Y$643","v":0},{"$f":"SUM(AF783:AI783)-J783","v":0},{"$f":"IF($U783=$AK$646,$K783,0)","v":6943.7619060664683},{"$f":"IF($U783=$AL$646,$K783,0)","v":0},{"$f":"IF($U783=$AM$646,$K783,0)+IF($U783=$AN$646,$K783,0)*$X$643","v":0},{"$f":"IF($U783=$AN$646,$K783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AP$646,$L783,0)","v":491.6563451004248},{"$f":"IF($U783=$AQ$646,$L783,0)","v":0},{"$f":"IF($U783=$AR$646,$L783,0)+IF($U783=$AS$646,$L783,0)*$X$643","v":0},{"$f":"IF($U783=$AS$646,$L783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AU$646,$M783,0)","v":72601.043326060986},{"$f":"IF($U783=$AV$646,$M783,0)","v":0},{"$f":"IF($U783=$AW$646,$M783,0)+IF($U783=$AX$646,$M783,0)*$X$643","v":0},{"$f":"IF($U783=$AX$646,$M783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AZ$646,$N783,0)","v":0},{"$f":"IF($U783=$BA$646,$N783,0)","v":0},{"$f":"IF($U783=$BB$646,$N783,0)+IF($U783=$BC$646,$N783,0)*$X$643","v":0},{"$f":"IF($U783=$BC$646,$N783,0)*$Y$643","v":0},{"$f":"SUM(AZ783:BC783)-N783","v":0},{"$f":"IF($U783=$BE$646,$O783,0)","v":0},{"$f":"IF($U783=$BF$646,$O783,0)","v":0},{"$f":"IF($U783=$BG$646,$O783,0)+IF($U783=$BH$646,$O783,0)*$X$643","v":0},{"$f":"IF($U783=$BH$646,$O783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$BJ$646,$P783,0)","v":3775.4083292632913},{"$f":"IF($U783=$BK$646,$P783,0)","v":0},{"$f":"IF($U783=$BL$646,$P783,0)+IF($U783=$BM$646,$P783,0)*$X$643","v":0},{"$f":"IF($U783=$BM$646,$P783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$BO$646,$Q783,0)","v":5372.5212294807334},{"$f":"IF($U783=$BP$646,$Q783,0)","v":0},{"$f":"IF($U783=$BQ$646,$Q783,0)+IF($U783=$BR$646,$Q783,0)*$X$643","v":0},{"$f":"IF($U783=$BR$646,$Q783,0)*$Y$643","v":0},0,0]
[775,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!D$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!E$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!F$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!G$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!H$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!I$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!J$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!K$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!L$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!M$9,FALSE)*$G784","v":0},{"$f":"SUM(H784:Q784)","v":0},0,null,"Customer",{"$f":"IF($U784=$V$646,$H784,0)","v":0},{"$f":"IF($U784=$W$646,$H784,0)","v":0},{"$f":"IF($U784=$X$646,$H784,0)+IF($U784=$Y$646,$H784,0)*$X$643","v":0},{"$f":"IF($U784=$Y$646,$H784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AA$646,$I784,0)","v":0},{"$f":"IF($U784=$AB$646,$I784,0)","v":0},{"$f":"IF($U784=$AC$646,$I784,0)+IF($U784=$AD$646,$I784,0)*$X$643","v":0},{"$f":"IF($U784=$AD$646,$I784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AF$646,$J784,0)","v":0},{"$f":"IF($U784=$AG$646,$J784,0)","v":0},{"$f":"IF($U784=$AH$646,$J784,0)+IF($U784=$AI$646,$J784,0)*$X$643","v":0},{"$f":"IF($U784=$AI$646,$J784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AK$646,$K784,0)","v":0},{"$f":"IF($U784=$AL$646,$K784,0)","v":0},{"$f":"IF($U784=$AM$646,$K784,0)+IF($U784=$AN$646,$K784,0)*$X$643","v":0},{"$f":"IF($U784=$AN$646,$K784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AP$646,$L784,0)","v":0},{"$f":"IF($U784=$AQ$646,$L784,0)","v":0},{"$f":"IF($U784=$AR$646,$L784,0)+IF($U784=$AS$646,$L784,0)*$X$643","v":0},{"$f":"IF($U784=$AS$646,$L784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AU$646,$M784,0)","v":0},{"$f":"IF($U784=$AV$646,$M784,0)","v":0},{"$f":"IF($U784=$AW$646,$M784,0)+IF($U784=$AX$646,$M784,0)*$X$643","v":0},{"$f":"IF($U784=$AX$646,$M784,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U784=$BJ$646,$P784,0)","v":0},{"$f":"IF($U784=$BK$646,$P784,0)","v":0},{"$f":"IF($U784=$BL$646,$P784,0)+IF($U784=$BM$646,$P784,0)*$X$643","v":0},{"$f":"IF($U784=$BM$646,$P784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$BO$646,$Q784,0)","v":0},{"$f":"IF($U784=$BP$646,$Q784,0)","v":0},{"$f":"IF($U784=$BQ$646,$Q784,0)+IF($U784=$BR$646,$Q784,0)*$X$643","v":0},{"$f":"IF($U784=$BR$646,$Q784,0)*$Y$643","v":0},0,0]
[776,null,null,"Total",null,null,{"$f":"SUM(G783:G784)","v":959181.57893898175},{"$f":"SUM(H783:H784)","v":869997.18780300987},{"$f":"SUM(I783:I784)","v":0},0,6943.7619060664683,491.6563451004248,72601.043326060986,0,0,3775.4083292632913,5372.5212294807334,{"$f":"SUM(R783:R784)","v":959181.57893898175},0,null,null,{"$f":"SUM(V783:V784)","v":869997.18780300987},{"$f":"SUM(W783:W784)","v":0},0,{"$f":"SUM(Y783:Y784)","v":0},0,{"$f":"SUM(AA783:AA784)","v":0},{"$f":"SUM(AB783:AB784)","v":0},0,{"$f":"SUM(AD783:AD784)","v":0},0,{"$f":"SUM(AF783:AF784)","v":0},{"$f":"SUM(AG783:AG784)","v":0},0,{"$f":"SUM(AI783:AI784)","v":0},0,{"$f":"SUM(AK783:AK784)","v":6943.7619060664683},{"$f":"SUM(AL783:AL784)","v":0},0,{"$f":"SUM(AN783:AN784)","v":0},0,{"$f":"SUM(AP783:AP784)","v":491.6563451004248},{"$f":"SUM(AQ783:AQ784)","v":0},0,{"$f":"SUM(AS783:AS784)","v":0},0,{"$f":"SUM(AU783:AU784)","v":72601.043326060986},{"$f":"SUM(AV783:AV784)","v":0},0,{"$f":"SUM(AX783:AX784)","v":0},0,{"$f":"SUM(AZ783:AZ784)","v":0},{"$f":"SUM(BA783:BA784)","v":0},0,{"$f":"SUM(BC783:BC784)","v":0},0,{"$f":"SUM(BE783:BE784)","v":0},{"$f":"SUM(BF783:BF784)","v":0},0,{"$f":"SUM(BH783:BH784)","v":0},0,{"$f":"SUM(BJ783:BJ784)","v":3775.4083292632913},{"$f":"SUM(BK783:BK784)","v":0},0,{"$f":"SUM(BM783:BM784)","v":0},0,{"$f":"SUM(BO783:BO784)","v":5372.5212294807334},{"$f":"SUM(BP783:BP784)","v":0},0,{"$f":"SUM(BR783:BR784)","v":0},0,0]
[777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE786:BH786)-O786","v":0}]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R787-G787","v":0},null,null,null,null,null,null,{"$f":"SUM(V787:Y787)-H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK787:AN787)-K787","v":0},null,null,null,null,{"$f":"SUM(AP787:AS787)-L787","v":0},null,null,null,null,{"$f":"SUM(AU787:AX787)-M787","v":0},null,null,null,null,{"$f":"SUM(AZ787:BC787)-N787","v":0},null,null,null,null,{"$f":"SUM(BE787:BH787)-O787","v":0},null,null,null,null,{"$f":"SUM(BJ787:BM787)-P787","v":0},null,null,null,null,{"$f":"SUM(BO787:BR787)-Q787","v":0},{"$f":"SUM(V787:BR787)-R787","v":0}]
[779,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!D$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!E$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!F$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!G$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!H$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!I$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!J$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!K$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!L$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!M$9,FALSE)*$G788","v":0},{"$f":"SUM(H788:Q788)","v":0},0,null,"Customer",{"$f":"IF($U788=$V$646,$H788,0)","v":0},{"$f":"IF($U788=$W$646,$H788,0)","v":0},{"$f":"IF($U788=$X$646,$H788,0)+IF($U788=$Y$646,$H788,0)*$X$643","v":0},{"$f":"IF($U788=$Y$646,$H788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AA$646,$I788,0)","v":0},{"$f":"IF($U788=$AB$646,$I788,0)","v":0},{"$f":"IF($U788=$AC$646,$I788,0)+IF($U788=$AD$646,$I788,0)*$X$643","v":0},{"$f":"IF($U788=$AD$646,$I788,0)*$Y$643","v":0},{"$f":"SUM(AA788:AD788)-I788","v":0},{"$f":"IF($U788=$AF$646,$J788,0)","v":0},{"$f":"IF($U788=$AG$646,$J788,0)","v":0},{"$f":"IF($U788=$AH$646,$J788,0)+IF($U788=$AI$646,$J788,0)*$X$643","v":0},{"$f":"IF($U788=$AI$646,$J788,0)*$Y$643","v":0},{"$f":"SUM(AF788:AI788)-J788","v":0},{"$f":"IF($U788=$AK$646,$K788,0)","v":0},{"$f":"IF($U788=$AL$646,$K788,0)","v":0},{"$f":"IF($U788=$AM$646,$K788,0)+IF($U788=$AN$646,$K788,0)*$X$643","v":0},{"$f":"IF($U788=$AN$646,$K788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AP$646,$L788,0)","v":0},{"$f":"IF($U788=$AQ$646,$L788,0)","v":0},{"$f":"IF($U788=$AR$646,$L788,0)+IF($U788=$AS$646,$L788,0)*$X$643","v":0},{"$f":"IF($U788=$AS$646,$L788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AU$646,$M788,0)","v":0},{"$f":"IF($U788=$AV$646,$M788,0)","v":0},{"$f":"IF($U788=$AW$646,$M788,0)+IF($U788=$AX$646,$M788,0)*$X$643","v":0},{"$f":"IF($U788=$AX$646,$M788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AZ$646,$N788,0)","v":0},{"$f":"IF($U788=$BA$646,$N788,0)","v":0},{"$f":"IF($U788=$BB$646,$N788,0)+IF($U788=$BC$646,$N788,0)*$X$643","v":0},{"$f":"IF($U788=$BC$646,$N788,0)*$Y$643","v":0},{"$f":"SUM(AZ788:BC788)-N788","v":0},{"$f":"IF($U788=$BE$646,$O788,0)","v":0},{"$f":"IF($U788=$BF$646,$O788,0)","v":0},{"$f":"IF($U788=$BG$646,$O788,0)+IF($U788=$BH$646,$O788,0)*$X$643","v":0},{"$f":"IF($U788=$BH$646,$O788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$BJ$646,$P788,0)","v":0},{"$f":"IF($U788=$BK$646,$P788,0)","v":0},{"$f":"IF($U788=$BL$646,$P788,0)+IF($U788=$BM$646,$P788,0)*$X$643","v":0},{"$f":"IF($U788=$BM$646,$P788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$BO$646,$Q788,0)","v":0},{"$f":"IF($U788=$BP$646,$Q788,0)","v":0},{"$f":"IF($U788=$BQ$646,$Q788,0)+IF($U788=$BR$646,$Q788,0)*$X$643","v":0},{"$f":"IF($U788=$BR$646,$Q788,0)*$Y$643","v":0},0,0]
[780,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!D$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!E$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!F$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!G$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!H$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!I$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!J$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!K$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!L$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!M$9,FALSE)*$G789","v":0},{"$f":"SUM(H789:Q789)","v":0},0,null,"Customer",{"$f":"IF($U789=$V$646,$H789,0)","v":0},{"$f":"IF($U789=$W$646,$H789,0)","v":0},{"$f":"IF($U789=$X$646,$H789,0)+IF($U789=$Y$646,$H789,0)*$X$643","v":0},{"$f":"IF($U789=$Y$646,$H789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AA$646,$I789,0)","v":0},{"$f":"IF($U789=$AB$646,$I789,0)","v":0},{"$f":"IF($U789=$AC$646,$I789,0)+IF($U789=$AD$646,$I789,0)*$X$643","v":0},{"$f":"IF($U789=$AD$646,$I789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AF$646,$J789,0)","v":0},{"$f":"IF($U789=$AG$646,$J789,0)","v":0},{"$f":"IF($U789=$AH$646,$J789,0)+IF($U789=$AI$646,$J789,0)*$X$643","v":0},{"$f":"IF($U789=$AI$646,$J789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AK$646,$K789,0)","v":0},{"$f":"IF($U789=$AL$646,$K789,0)","v":0},{"$f":"IF($U789=$AM$646,$K789,0)+IF($U789=$AN$646,$K789,0)*$X$643","v":0},{"$f":"IF($U789=$AN$646,$K789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AP$646,$L789,0)","v":0},{"$f":"IF($U789=$AQ$646,$L789,0)","v":0},{"$f":"IF($U789=$AR$646,$L789,0)+IF($U789=$AS$646,$L789,0)*$X$643","v":0},{"$f":"IF($U789=$AS$646,$L789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AU$646,$M789,0)","v":0},{"$f":"IF($U789=$AV$646,$M789,0)","v":0},{"$f":"IF($U789=$AW$646,$M789,0)+IF($U789=$AX$646,$M789,0)*$X$643","v":0},{"$f":"IF($U789=$AX$646,$M789,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U789=$BJ$646,$P789,0)","v":0},{"$f":"IF($U789=$BK$646,$P789,0)","v":0},{"$f":"IF($U789=$BL$646,$P789,0)+IF($U789=$BM$646,$P789,0)*$X$643","v":0},{"$f":"IF($U789=$BM$646,$P789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$BO$646,$Q789,0)","v":0},{"$f":"IF($U789=$BP$646,$Q789,0)","v":0},{"$f":"IF($U789=$BQ$646,$Q789,0)+IF($U789=$BR$646,$Q789,0)*$X$643","v":0},{"$f":"IF($U789=$BR$646,$Q789,0)*$Y$643","v":0},0,0]
[781,null,null,"Total",null,null,{"$f":"SUM(G788:G789)","v":0},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R788:R789)","v":0},0,null,null,{"$f":"SUM(V788:V789)","v":0},{"$f":"SUM(W788:W789)","v":0},0,{"$f":"SUM(Y788:Y789)","v":0},0,{"$f":"SUM(AA788:AA789)","v":0},{"$f":"SUM(AB788:AB789)","v":0},0,{"$f":"SUM(AD788:AD789)","v":0},0,{"$f":"SUM(AF788:AF789)","v":0},{"$f":"SUM(AG788:AG789)","v":0},0,{"$f":"SUM(AI788:AI789)","v":0},0,{"$f":"SUM(AK788:AK789)","v":0},{"$f":"SUM(AL788:AL789)","v":0},0,{"$f":"SUM(AN788:AN789)","v":0},0,{"$f":"SUM(AP788:AP789)","v":0},{"$f":"SUM(AQ788:AQ789)","v":0},0,{"$f":"SUM(AS788:AS789)","v":0},0,{"$f":"SUM(AU788:AU789)","v":0},{"$f":"SUM(AV788:AV789)","v":0},0,{"$f":"SUM(AX788:AX789)","v":0},0,{"$f":"SUM(AZ788:AZ789)","v":0},{"$f":"SUM(BA788:BA789)","v":0},0,{"$f":"SUM(BC788:BC789)","v":0},0,{"$f":"SUM(BE788:BE789)","v":0},{"$f":"SUM(BF788:BF789)","v":0},0,{"$f":"SUM(BH788:BH789)","v":0},0,{"$f":"SUM(BJ788:BJ789)","v":0},{"$f":"SUM(BK788:BK789)","v":0},0,{"$f":"SUM(BM788:BM789)","v":0},0,{"$f":"SUM(BO788:BO789)","v":0},{"$f":"SUM(BP788:BP789)","v":0},0,{"$f":"SUM(BR788:BR789)","v":0},0,0]
[782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R792-G792","v":0},null,null,null,null,null,null,{"$f":"SUM(V792:Y792)-H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK792:AN792)-K792","v":0},null,null,null,null,{"$f":"SUM(AP792:AS792)-L792","v":0},null,null,null,null,{"$f":"SUM(AU792:AX792)-M792","v":0},null,null,null,null,{"$f":"SUM(AZ792:BC792)-N792","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ792:BM792)-P792","v":0},null,null,null,null,{"$f":"SUM(BO792:BR792)-Q792","v":0},{"$f":"SUM(V792:BR792)-R792","v":0}]
[784,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!D$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!E$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!F$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!G$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!H$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!I$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!J$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!K$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!L$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!M$9,FALSE)*$G793","v":0},{"$f":"SUM(H793:Q793)","v":0},0,null,"Customer",{"$f":"IF($U793=$V$646,$H793,0)","v":0},{"$f":"IF($U793=$W$646,$H793,0)","v":0},{"$f":"IF($U793=$X$646,$H793,0)+IF($U793=$Y$646,$H793,0)*$X$643","v":0},{"$f":"IF($U793=$Y$646,$H793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AA$646,$I793,0)","v":0},{"$f":"IF($U793=$AB$646,$I793,0)","v":0},{"$f":"IF($U793=$AC$646,$I793,0)+IF($U793=$AD$646,$I793,0)*$X$643","v":0},{"$f":"IF($U793=$AD$646,$I793,0)*$Y$643","v":0},{"$f":"SUM(AA793:AD793)-I793","v":0},{"$f":"IF($U793=$AF$646,$J793,0)","v":0},{"$f":"IF($U793=$AG$646,$J793,0)","v":0},{"$f":"IF($U793=$AH$646,$J793,0)+IF($U793=$AI$646,$J793,0)*$X$643","v":0},{"$f":"IF($U793=$AI$646,$J793,0)*$Y$643","v":0},{"$f":"SUM(AF793:AI793)-J793","v":0},{"$f":"IF($U793=$AK$646,$K793,0)","v":0},{"$f":"IF($U793=$AL$646,$K793,0)","v":0},{"$f":"IF($U793=$AM$646,$K793,0)+IF($U793=$AN$646,$K793,0)*$X$643","v":0},{"$f":"IF($U793=$AN$646,$K793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AP$646,$L793,0)","v":0},{"$f":"IF($U793=$AQ$646,$L793,0)","v":0},{"$f":"IF($U793=$AR$646,$L793,0)+IF($U793=$AS$646,$L793,0)*$X$643","v":0},{"$f":"IF($U793=$AS$646,$L793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AU$646,$M793,0)","v":0},{"$f":"IF($U793=$AV$646,$M793,0)","v":0},{"$f":"IF($U793=$AW$646,$M793,0)+IF($U793=$AX$646,$M793,0)*$X$643","v":0},{"$f":"IF($U793=$AX$646,$M793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AZ$646,$N793,0)","v":0},{"$f":"IF($U793=$BA$646,$N793,0)","v":0},{"$f":"IF($U793=$BB$646,$N793,0)+IF($U793=$BC$646,$N793,0)*$X$643","v":0},{"$f":"IF($U793=$BC$646,$N793,0)*$Y$643","v":0},{"$f":"SUM(AZ793:BC793)-N793","v":0},{"$f":"IF($U793=$BE$646,$O793,0)","v":0},{"$f":"IF($U793=$BF$646,$O793,0)","v":0},{"$f":"IF($U793=$BG$646,$O793,0)+IF($U793=$BH$646,$O793,0)*$X$643","v":0},{"$f":"IF($U793=$BH$646,$O793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$BJ$646,$P793,0)","v":0},{"$f":"IF($U793=$BK$646,$P793,0)","v":0},{"$f":"IF($U793=$BL$646,$P793,0)+IF($U793=$BM$646,$P793,0)*$X$643","v":0},{"$f":"IF($U793=$BM$646,$P793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$BO$646,$Q793,0)","v":0},{"$f":"IF($U793=$BP$646,$Q793,0)","v":0},{"$f":"IF($U793=$BQ$646,$Q793,0)+IF($U793=$BR$646,$Q793,0)*$X$643","v":0},{"$f":"IF($U793=$BR$646,$Q793,0)*$Y$643","v":0},0,0]
[785,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!D$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!E$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!F$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!G$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!H$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!I$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!J$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!K$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!L$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!M$9,FALSE)*$G794","v":0},{"$f":"SUM(H794:Q794)","v":0},0,null,"Customer",{"$f":"IF($U794=$V$646,$H794,0)","v":0},{"$f":"IF($U794=$W$646,$H794,0)","v":0},{"$f":"IF($U794=$X$646,$H794,0)+IF($U794=$Y$646,$H794,0)*$X$643","v":0},{"$f":"IF($U794=$Y$646,$H794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AA$646,$I794,0)","v":0},{"$f":"IF($U794=$AB$646,$I794,0)","v":0},{"$f":"IF($U794=$AC$646,$I794,0)+IF($U794=$AD$646,$I794,0)*$X$643","v":0},{"$f":"IF($U794=$AD$646,$I794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AF$646,$J794,0)","v":0},{"$f":"IF($U794=$AG$646,$J794,0)","v":0},{"$f":"IF($U794=$AH$646,$J794,0)+IF($U794=$AI$646,$J794,0)*$X$643","v":0},{"$f":"IF($U794=$AI$646,$J794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AK$646,$K794,0)","v":0},{"$f":"IF($U794=$AL$646,$K794,0)","v":0},{"$f":"IF($U794=$AM$646,$K794,0)+IF($U794=$AN$646,$K794,0)*$X$643","v":0},{"$f":"IF($U794=$AN$646,$K794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AP$646,$L794,0)","v":0},{"$f":"IF($U794=$AQ$646,$L794,0)","v":0},{"$f":"IF($U794=$AR$646,$L794,0)+IF($U794=$AS$646,$L794,0)*$X$643","v":0},{"$f":"IF($U794=$AS$646,$L794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AU$646,$M794,0)","v":0},{"$f":"IF($U794=$AV$646,$M794,0)","v":0},{"$f":"IF($U794=$AW$646,$M794,0)+IF($U794=$AX$646,$M794,0)*$X$643","v":0},{"$f":"IF($U794=$AX$646,$M794,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U794=$BJ$646,$P794,0)","v":0},{"$f":"IF($U794=$BK$646,$P794,0)","v":0},{"$f":"IF($U794=$BL$646,$P794,0)+IF($U794=$BM$646,$P794,0)*$X$643","v":0},{"$f":"IF($U794=$BM$646,$P794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$BO$646,$Q794,0)","v":0},{"$f":"IF($U794=$BP$646,$Q794,0)","v":0},{"$f":"IF($U794=$BQ$646,$Q794,0)+IF($U794=$BR$646,$Q794,0)*$X$643","v":0},{"$f":"IF($U794=$BR$646,$Q794,0)*$Y$643","v":0},0,0]
[786,null,null,"Total",null,null,{"$f":"SUM(G793:G794)","v":0},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},0,0,0,0,{"$f":"SUM(N793:N794)","v":0},0,0,0,{"$f":"SUM(R793:R794)","v":0},0,null,null,{"$f":"SUM(V793:V794)","v":0},{"$f":"SUM(W793:W794)","v":0},0,{"$f":"SUM(Y793:Y794)","v":0},0,{"$f":"SUM(AA793:AA794)","v":0},{"$f":"SUM(AB793:AB794)","v":0},0,{"$f":"SUM(AD793:AD794)","v":0},0,{"$f":"SUM(AF793:AF794)","v":0},{"$f":"SUM(AG793:AG794)","v":0},0,{"$f":"SUM(AI793:AI794)","v":0},0,{"$f":"SUM(AK793:AK794)","v":0},{"$f":"SUM(AL793:AL794)","v":0},{"$f":"SUM(AM793:AM794)","v":0},{"$f":"SUM(AN793:AN794)","v":0},0,{"$f":"SUM(AP793:AP794)","v":0},{"$f":"SUM(AQ793:AQ794)","v":0},{"$f":"SUM(AR793:AR794)","v":0},{"$f":"SUM(AS793:AS794)","v":0},0,{"$f":"SUM(AU793:AU794)","v":0},{"$f":"SUM(AV793:AV794)","v":0},{"$f":"SUM(AW793:AW794)","v":0},{"$f":"SUM(AX793:AX794)","v":0},0,{"$f":"SUM(AZ793:AZ794)","v":0},{"$f":"SUM(BA793:BA794)","v":0},0,{"$f":"SUM(BC793:BC794)","v":0},0,{"$f":"SUM(BE793:BE794)","v":0},{"$f":"SUM(BF793:BF794)","v":0},0,{"$f":"SUM(BH793:BH794)","v":0},0,{"$f":"SUM(BJ793:BJ794)","v":0},{"$f":"SUM(BK793:BK794)","v":0},{"$f":"SUM(BL793:BL794)","v":0},{"$f":"SUM(BM793:BM794)","v":0},0,{"$f":"SUM(BO793:BO794)","v":0},{"$f":"SUM(BP793:BP794)","v":0},{"$f":"SUM(BQ793:BQ794)","v":0},{"$f":"SUM(BR793:BR794)","v":0},0,0]
[787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[788,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[789,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!D$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!E$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!F$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!G$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!H$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!I$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!J$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!K$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!L$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!M$9,FALSE)*$G798","v":0},{"$f":"SUM(H798:Q798)","v":0},0,null,"Customer",{"$f":"IF($U798=$V$646,$H798,0)","v":0},{"$f":"IF($U798=$W$646,$H798,0)","v":0},{"$f":"IF($U798=$X$646,$H798,0)+IF($U798=$Y$646,$H798,0)*$X$643","v":0},{"$f":"IF($U798=$Y$646,$H798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AA$646,$I798,0)","v":0},{"$f":"IF($U798=$AB$646,$I798,0)","v":0},{"$f":"IF($U798=$AC$646,$I798,0)+IF($U798=$AD$646,$I798,0)*$X$643","v":0},{"$f":"IF($U798=$AD$646,$I798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AF$646,$J798,0)","v":0},{"$f":"IF($U798=$AG$646,$J798,0)","v":0},{"$f":"IF($U798=$AH$646,$J798,0)+IF($U798=$AI$646,$J798,0)*$X$643","v":0},{"$f":"IF($U798=$AI$646,$J798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AK$646,$K798,0)","v":0},{"$f":"IF($U798=$AL$646,$K798,0)","v":0},{"$f":"IF($U798=$AM$646,$K798,0)+IF($U798=$AN$646,$K798,0)*$X$643","v":0},{"$f":"IF($U798=$AN$646,$K798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AP$646,$L798,0)","v":0},{"$f":"IF($U798=$AQ$646,$L798,0)","v":0},{"$f":"IF($U798=$AR$646,$L798,0)+IF($U798=$AS$646,$L798,0)*$X$643","v":0},{"$f":"IF($U798=$AS$646,$L798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AU$646,$M798,0)","v":0},{"$f":"IF($U798=$AV$646,$M798,0)","v":0},{"$f":"IF($U798=$AW$646,$M798,0)+IF($U798=$AX$646,$M798,0)*$X$643","v":0},{"$f":"IF($U798=$AX$646,$M798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AZ$646,$N798,0)","v":0},{"$f":"IF($U798=$BA$646,$N798,0)","v":0},{"$f":"IF($U798=$BB$646,$N798,0)+IF($U798=$BC$646,$N798,0)*$X$643","v":0},{"$f":"IF($U798=$BC$646,$N798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$BE$646,$O798,0)","v":0},{"$f":"IF($U798=$BF$646,$O798,0)","v":0},{"$f":"IF($U798=$BG$646,$O798,0)+IF($U798=$BH$646,$O798,0)*$X$643","v":0},{"$f":"IF($U798=$BH$646,$O798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$BJ$646,$P798,0)","v":0},{"$f":"IF($U798=$BK$646,$P798,0)","v":0},{"$f":"IF($U798=$BL$646,$P798,0)+IF($U798=$BM$646,$P798,0)*$X$643","v":0},{"$f":"IF($U798=$BM$646,$P798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$BO$646,$Q798,0)","v":0},{"$f":"IF($U798=$BP$646,$Q798,0)","v":0},{"$f":"IF($U798=$BQ$646,$Q798,0)+IF($U798=$BR$646,$Q798,0)*$X$643","v":0},{"$f":"IF($U798=$BR$646,$Q798,0)*$Y$643","v":0},0,0]
[790,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!D$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!E$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!F$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!G$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!H$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!I$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!J$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!K$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!L$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!M$9,FALSE)*$G799","v":0},{"$f":"SUM(H799:Q799)","v":0},0,null,"Customer",{"$f":"IF($U799=$V$646,$H799,0)","v":0},{"$f":"IF($U799=$W$646,$H799,0)","v":0},{"$f":"IF($U799=$X$646,$H799,0)+IF($U799=$Y$646,$H799,0)*$X$643","v":0},{"$f":"IF($U799=$Y$646,$H799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AA$646,$I799,0)","v":0},{"$f":"IF($U799=$AB$646,$I799,0)","v":0},{"$f":"IF($U799=$AC$646,$I799,0)+IF($U799=$AD$646,$I799,0)*$X$643","v":0},{"$f":"IF($U799=$AD$646,$I799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AF$646,$J799,0)","v":0},{"$f":"IF($U799=$AG$646,$J799,0)","v":0},{"$f":"IF($U799=$AH$646,$J799,0)+IF($U799=$AI$646,$J799,0)*$X$643","v":0},{"$f":"IF($U799=$AI$646,$J799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AK$646,$K799,0)","v":0},{"$f":"IF($U799=$AL$646,$K799,0)","v":0},{"$f":"IF($U799=$AM$646,$K799,0)+IF($U799=$AN$646,$K799,0)*$X$643","v":0},{"$f":"IF($U799=$AN$646,$K799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AP$646,$L799,0)","v":0},{"$f":"IF($U799=$AQ$646,$L799,0)","v":0},{"$f":"IF($U799=$AR$646,$L799,0)+IF($U799=$AS$646,$L799,0)*$X$643","v":0},{"$f":"IF($U799=$AS$646,$L799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AU$646,$M799,0)","v":0},{"$f":"IF($U799=$AV$646,$M799,0)","v":0},{"$f":"IF($U799=$AW$646,$M799,0)+IF($U799=$AX$646,$M799,0)*$X$643","v":0},{"$f":"IF($U799=$AX$646,$M799,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U799=$BJ$646,$P799,0)","v":0},{"$f":"IF($U799=$BK$646,$P799,0)","v":0},{"$f":"IF($U799=$BL$646,$P799,0)+IF($U799=$BM$646,$P799,0)*$X$643","v":0},{"$f":"IF($U799=$BM$646,$P799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$BO$646,$Q799,0)","v":0},{"$f":"IF($U799=$BP$646,$Q799,0)","v":0},{"$f":"IF($U799=$BQ$646,$Q799,0)+IF($U799=$BR$646,$Q799,0)*$X$643","v":0},{"$f":"IF($U799=$BR$646,$Q799,0)*$Y$643","v":0},0,0]
[791,null,null,"Total",null,null,{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},0,0,0,0,{"$f":"SUM(N798:N799)","v":0},0,0,0,{"$f":"SUM(R798:R799)","v":0},0,null,null,{"$f":"SUM(V798:V799)","v":0},{"$f":"SUM(W798:W799)","v":0},0,0,0,{"$f":"SUM(AA798:AA799)","v":0},{"$f":"SUM(AB798:AB799)","v":0},0,0,0,{"$f":"SUM(AF798:AF799)","v":0},{"$f":"SUM(AG798:AG799)","v":0},0,0,0,{"$f":"SUM(AK798:AK799)","v":0},{"$f":"SUM(AL798:AL799)","v":0},{"$f":"SUM(AM798:AM799)","v":0},{"$f":"SUM(AN798:AN799)","v":0},0,{"$f":"SUM(AP798:AP799)","v":0},{"$f":"SUM(AQ798:AQ799)","v":0},{"$f":"SUM(AR798:AR799)","v":0},{"$f":"SUM(AS798:AS799)","v":0},0,{"$f":"SUM(AU798:AU799)","v":0},{"$f":"SUM(AV798:AV799)","v":0},{"$f":"SUM(AW798:AW799)","v":0},{"$f":"SUM(AX798:AX799)","v":0},0,{"$f":"SUM(AZ798:AZ799)","v":0},{"$f":"SUM(BA798:BA799)","v":0},0,0,0,{"$f":"SUM(BE798:BE799)","v":0},{"$f":"SUM(BF798:BF799)","v":0},0,0,0,{"$f":"SUM(BJ798:BJ799)","v":0},{"$f":"SUM(BK798:BK799)","v":0},{"$f":"SUM(BL798:BL799)","v":0},{"$f":"SUM(BM798:BM799)","v":0},0,{"$f":"SUM(BO798:BO799)","v":0},{"$f":"SUM(BP798:BP799)","v":0},{"$f":"SUM(BQ798:BQ799)","v":0},{"$f":"SUM(BR798:BR799)","v":0},0,0]
[792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[793,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[794,null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"G758+G763+G768+G773+G778+G793+G798+G783+G788","v":12536205.584243411},{"$f":"H758+H763+H768+H773+H778+H793+H798+H783+H788","v":12020401.542358549},0,0,42249.20734922665,2902.6176289395335,418684.10033916915,0,0,21407.788533644918,30560.328033881648,12536205.584243411,0,null,null,{"$f":"V758+V763+V768+V773+V778+V793+V798+V783+V788","v":12020401.542358549},{"$f":"W758+W763+W768+W773+W778+W793+W798+W783+W788","v":0},0,0,0,{"$f":"AA758+AA763+AA768+AA773+AA778+AA793+AA798+AA783+AA788","v":0},0,0,0,0,{"$f":"AF758+AF763+AF768+AF773+AF778+AF793+AF798+AF783+AF788","v":0},0,0,0,0,{"$f":"AK758+AK763+AK768+AK773+AK778+AK793+AK798+AK783+AK788","v":42249.20734922665},0,0,0,0,{"$f":"AP758+AP763+AP768+AP773+AP778+AP793+AP798+AP783+AP788","v":2902.6176289395335},0,0,0,0,{"$f":"AU758+AU763+AU768+AU773+AU778+AU793+AU798+AU783+AU788","v":418684.10033916915},0,0,0,0,{"$f":"AZ758+AZ763+AZ768+AZ773+AZ778+AZ793+AZ798+AZ783+AZ788","v":0},0,0,0,0,{"$f":"BE758+BE763+BE768+BE773+BE778+BE793+BE798+BE783+BE788","v":0},0,0,0,0,{"$f":"BJ758+BJ763+BJ768+BJ773+BJ778+BJ793+BJ798+BJ783+BJ788","v":21407.788533644918},0,0,0,0,{"$f":"BO758+BO763+BO768+BO773+BO778+BO793+BO798+BO783+BO788","v":30560.328033881648},0,0,0,0,0]
[795,null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"G759+G764+G769+G774+G779+G794+G799+G784+G789","v":0},{"$f":"H759+H764+H769+H774+H779+H794+H799+H784+H789","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R759+R764+R769+R774+R779+R794+R799+R784+R789","v":0},0,null,null,{"$f":"V759+V764+V769+V774+V779+V794+V799+V784+V789","v":0},{"$f":"W759+W764+W769+W774+W779+W794+W799+W784+W789","v":0},0,0,0,{"$f":"AA759+AA764+AA769+AA774+AA779+AA794+AA799+AA784+AA789","v":0},0,0,0,0,{"$f":"AF759+AF764+AF769+AF774+AF779+AF794+AF799+AF784+AF789","v":0},0,0,0,0,{"$f":"AK759+AK764+AK769+AK774+AK779+AK794+AK799+AK784+AK789","v":0},0,0,0,0,{"$f":"AP759+AP764+AP769+AP774+AP779+AP794+AP799+AP784+AP789","v":0},0,0,0,0,{"$f":"AU759+AU764+AU769+AU774+AU779+AU794+AU799+AU784+AU789","v":0},0,0,0,0,{"$f":"AZ759+AZ764+AZ769+AZ774+AZ779+AZ794+AZ799+AZ784+AZ789","v":0},0,0,0,0,{"$f":"BE759+BE764+BE769+BE774+BE779+BE794+BE799+BE784+BE789","v":0},0,0,0,0,{"$f":"BJ759+BJ764+BJ769+BJ774+BJ779+BJ794+BJ799+BJ784+BJ789","v":0},0,0,0,0,{"$f":"BO759+BO764+BO769+BO774+BO779+BO794+BO799+BO784+BO789","v":0},0,0,0,0,0]
[796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[797,null,"System Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G803:G805)","v":12536205.584243411},{"$f":"SUM(H803:H805)","v":12020401.542358549},{"$f":"SUM(I803:I805)","v":0},0,42249.20734922665,2902.6176289395335,418684.10033916915,{"$f":"SUM(N803:N805)","v":0},0,21407.788533644918,30560.328033881648,{"$f":"SUM(R803:R805)","v":12536205.584243411},0,null,null,{"$f":"SUM(V803:V805)","v":12020401.542358549},0,0,0,0,{"$f":"SUM(AA803:AA805)","v":0},0,0,0,0,{"$f":"SUM(AF803:AF805)","v":0},0,0,0,0,{"$f":"SUM(AK803:AK805)","v":42249.20734922665},{"$f":"SUM(AL803:AL805)","v":0},{"$f":"SUM(AM803:AM805)","v":0},{"$f":"SUM(AN803:AN805)","v":0},0,{"$f":"SUM(AP803:AP805)","v":2902.6176289395335},{"$f":"SUM(AQ803:AQ805)","v":0},{"$f":"SUM(AR803:AR805)","v":0},{"$f":"SUM(AS803:AS805)","v":0},0,{"$f":"SUM(AU803:AU805)","v":418684.10033916915},{"$f":"SUM(AV803:AV805)","v":0},{"$f":"SUM(AW803:AW805)","v":0},{"$f":"SUM(AX803:AX805)","v":0},0,{"$f":"SUM(AZ803:AZ805)","v":0},0,0,0,0,{"$f":"SUM(BE803:BE805)","v":0},0,0,0,0,{"$f":"SUM(BJ803:BJ805)","v":21407.788533644918},{"$f":"SUM(BK803:BK805)","v":0},{"$f":"SUM(BL803:BL805)","v":0},{"$f":"SUM(BM803:BM805)","v":0},0,{"$f":"SUM(BO803:BO805)","v":30560.328033881648},{"$f":"SUM(BP803:BP805)","v":0},{"$f":"SUM(BQ803:BQ805)","v":0},{"$f":"SUM(BR803:BR805)","v":0},0,0]
[798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[799,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[801,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[802,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W811","v":306596.21776264161},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!D$9,FALSE)*$G811","v":306119.79751894448},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!E$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!F$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!G$9,FALSE)*$G811","v":127.22749416776156},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!H$9,FALSE)*$G811","v":5.1753556949597916},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!I$9,FALSE)*$G811","v":335.67932077030872},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!J$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!K$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!L$9,FALSE)*$G811","v":1.7251185649865974},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!M$9,FALSE)*$G811","v":6.6129544991152907},{"$f":"SUM(H811:Q811)","v":306596.21776264161},0,null,"Customer",{"$f":"IF($U811=$V$646,$H811,0)","v":306119.79751894448},{"$f":"IF($U811=$W$646,$H811,0)","v":0},{"$f":"IF($U811=$X$646,$H811,0)+IF($U811=$Y$646,$H811,0)*$X$643","v":0},{"$f":"IF($U811=$Y$646,$H811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AA$646,$I811,0)","v":0},{"$f":"IF($U811=$AB$646,$I811,0)","v":0},{"$f":"IF($U811=$AC$646,$I811,0)+IF($U811=$AD$646,$I811,0)*$X$643","v":0},{"$f":"IF($U811=$AD$646,$I811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AF$646,$J811,0)","v":0},{"$f":"IF($U811=$AG$646,$J811,0)","v":0},{"$f":"IF($U811=$AH$646,$J811,0)+IF($U811=$AI$646,$J811,0)*$X$643","v":0},{"$f":"IF($U811=$AI$646,$J811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AK$646,$K811,0)","v":127.22749416776156},{"$f":"IF($U811=$AL$646,$K811,0)","v":0},{"$f":"IF($U811=$AM$646,$K811,0)+IF($U811=$AN$646,$K811,0)*$X$643","v":0},{"$f":"IF($U811=$AN$646,$K811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AP$646,$L811,0)","v":5.1753556949597916},{"$f":"IF($U811=$AQ$646,$L811,0)","v":0},{"$f":"IF($U811=$AR$646,$L811,0)+IF($U811=$AS$646,$L811,0)*$X$643","v":0},{"$f":"IF($U811=$AS$646,$L811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AU$646,$M811,0)","v":335.67932077030872},{"$f":"IF($U811=$AV$646,$M811,0)","v":0},{"$f":"IF($U811=$AW$646,$M811,0)+IF($U811=$AX$646,$M811,0)*$X$643","v":0},{"$f":"IF($U811=$AX$646,$M811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AZ$646,$N811,0)","v":0},{"$f":"IF($U811=$BA$646,$N811,0)","v":0},{"$f":"IF($U811=$BB$646,$N811,0)+IF($U811=$BC$646,$N811,0)*$X$643","v":0},{"$f":"IF($U811=$BC$646,$N811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$BE$646,$O811,0)","v":0},{"$f":"IF($U811=$BF$646,$O811,0)","v":0},{"$f":"IF($U811=$BG$646,$O811,0)+IF($U811=$BH$646,$O811,0)*$X$643","v":0},{"$f":"IF($U811=$BH$646,$O811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$BJ$646,$P811,0)","v":1.7251185649865974},{"$f":"IF($U811=$BK$646,$P811,0)","v":0},{"$f":"IF($U811=$BL$646,$P811,0)+IF($U811=$BM$646,$P811,0)*$X$643","v":0},{"$f":"IF($U811=$BM$646,$P811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$BO$646,$Q811,0)","v":6.6129544991152907},{"$f":"IF($U811=$BP$646,$Q811,0)","v":0},{"$f":"IF($U811=$BQ$646,$Q811,0)+IF($U811=$BR$646,$Q811,0)*$X$643","v":0},{"$f":"IF($U811=$BR$646,$Q811,0)*$Y$643","v":0},0,0]
[803,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!D$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!E$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!F$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!G$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!H$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!I$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!J$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!K$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!L$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!M$9,FALSE)*$G812","v":0},{"$f":"SUM(H812:Q812)","v":0},0,null,"Customer",{"$f":"IF($U812=$V$646,$H812,0)","v":0},{"$f":"IF($U812=$W$646,$H812,0)","v":0},{"$f":"IF($U812=$X$646,$H812,0)+IF($U812=$Y$646,$H812,0)*$X$643","v":0},{"$f":"IF($U812=$Y$646,$H812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AA$646,$I812,0)","v":0},{"$f":"IF($U812=$AB$646,$I812,0)","v":0},{"$f":"IF($U812=$AC$646,$I812,0)+IF($U812=$AD$646,$I812,0)*$X$643","v":0},{"$f":"IF($U812=$AD$646,$I812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AF$646,$J812,0)","v":0},{"$f":"IF($U812=$AG$646,$J812,0)","v":0},{"$f":"IF($U812=$AH$646,$J812,0)+IF($U812=$AI$646,$J812,0)*$X$643","v":0},{"$f":"IF($U812=$AI$646,$J812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AK$646,$K812,0)","v":0},{"$f":"IF($U812=$AL$646,$K812,0)","v":0},{"$f":"IF($U812=$AM$646,$K812,0)+IF($U812=$AN$646,$K812,0)*$X$643","v":0},{"$f":"IF($U812=$AN$646,$K812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AP$646,$L812,0)","v":0},{"$f":"IF($U812=$AQ$646,$L812,0)","v":0},{"$f":"IF($U812=$AR$646,$L812,0)+IF($U812=$AS$646,$L812,0)*$X$643","v":0},{"$f":"IF($U812=$AS$646,$L812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AU$646,$M812,0)","v":0},{"$f":"IF($U812=$AV$646,$M812,0)","v":0},{"$f":"IF($U812=$AW$646,$M812,0)+IF($U812=$AX$646,$M812,0)*$X$643","v":0},{"$f":"IF($U812=$AX$646,$M812,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U812=$BJ$646,$P812,0)","v":0},{"$f":"IF($U812=$BK$646,$P812,0)","v":0},{"$f":"IF($U812=$BL$646,$P812,0)+IF($U812=$BM$646,$P812,0)*$X$643","v":0},{"$f":"IF($U812=$BM$646,$P812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$BO$646,$Q812,0)","v":0},{"$f":"IF($U812=$BP$646,$Q812,0)","v":0},{"$f":"IF($U812=$BQ$646,$Q812,0)+IF($U812=$BR$646,$Q812,0)*$X$643","v":0},{"$f":"IF($U812=$BR$646,$Q812,0)*$Y$643","v":0},0,0]
[804,null,null,"Total",null,null,{"$f":"SUM(G811:G812)","v":306596.21776264161},{"$f":"SUM(H811:H812)","v":306119.79751894448},{"$f":"SUM(I811:I812)","v":0},0,127.22749416776156,5.1753556949597916,335.67932077030872,{"$f":"SUM(N811:N812)","v":0},0,1.7251185649865974,6.6129544991152907,{"$f":"SUM(R811:R812)","v":306596.21776264161},0,null,null,{"$f":"SUM(V811:V812)","v":306119.79751894448},{"$f":"SUM(W811:W812)","v":0},0,0,0,{"$f":"SUM(AA811:AA812)","v":0},{"$f":"SUM(AB811:AB812)","v":0},0,0,0,{"$f":"SUM(AF811:AF812)","v":0},{"$f":"SUM(AG811:AG812)","v":0},0,0,0,{"$f":"SUM(AK811:AK812)","v":127.22749416776156},{"$f":"SUM(AL811:AL812)","v":0},{"$f":"SUM(AM811:AM812)","v":0},{"$f":"SUM(AN811:AN812)","v":0},0,{"$f":"SUM(AP811:AP812)","v":5.1753556949597916},{"$f":"SUM(AQ811:AQ812)","v":0},{"$f":"SUM(AR811:AR812)","v":0},{"$f":"SUM(AS811:AS812)","v":0},0,{"$f":"SUM(AU811:AU812)","v":335.67932077030872},{"$f":"SUM(AV811:AV812)","v":0},{"$f":"SUM(AW811:AW812)","v":0},{"$f":"SUM(AX811:AX812)","v":0},0,{"$f":"SUM(AZ811:AZ812)","v":0},{"$f":"SUM(BA811:BA812)","v":0},0,0,0,{"$f":"SUM(BE811:BE812)","v":0},{"$f":"SUM(BF811:BF812)","v":0},0,0,0,{"$f":"SUM(BJ811:BJ812)","v":1.7251185649865974},{"$f":"SUM(BK811:BK812)","v":0},{"$f":"SUM(BL811:BL812)","v":0},{"$f":"SUM(BM811:BM812)","v":0},0,{"$f":"SUM(BO811:BO812)","v":6.6129544991152907},{"$f":"SUM(BP811:BP812)","v":0},{"$f":"SUM(BQ811:BQ812)","v":0},{"$f":"SUM(BR811:BR812)","v":0},0,0]
[805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[806,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[807,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W816","v":1911829.7860688008},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!D$9,FALSE)*$G816","v":1193049.4263326712},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!E$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!F$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!G$9,FALSE)*$G816","v":38730.177763490152},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!H$9,FALSE)*$G816","v":30622.811211478849},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!I$9,FALSE)*$G816","v":610045.66003604641},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!J$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!K$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!L$9,FALSE)*$G816","v":31702.887039848312},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!M$9,FALSE)*$G816","v":7678.8236852662449},{"$f":"SUM(H816:Q816)","v":1911829.7860688013},0,null,"Customer",{"$f":"IF($U816=$V$646,$H816,0)","v":1193049.4263326712},{"$f":"IF($U816=$W$646,$H816,0)","v":0},{"$f":"IF($U816=$X$646,$H816,0)+IF($U816=$Y$646,$H816,0)*$X$643","v":0},{"$f":"IF($U816=$Y$646,$H816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AA$646,$I816,0)","v":0},{"$f":"IF($U816=$AB$646,$I816,0)","v":0},{"$f":"IF($U816=$AC$646,$I816,0)+IF($U816=$AD$646,$I816,0)*$X$643","v":0},{"$f":"IF($U816=$AD$646,$I816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AF$646,$J816,0)","v":0},{"$f":"IF($U816=$AG$646,$J816,0)","v":0},{"$f":"IF($U816=$AH$646,$J816,0)+IF($U816=$AI$646,$J816,0)*$X$643","v":0},{"$f":"IF($U816=$AI$646,$J816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AK$646,$K816,0)","v":38730.177763490152},{"$f":"IF($U816=$AL$646,$K816,0)","v":0},{"$f":"IF($U816=$AM$646,$K816,0)+IF($U816=$AN$646,$K816,0)*$X$643","v":0},{"$f":"IF($U816=$AN$646,$K816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AP$646,$L816,0)","v":30622.811211478849},{"$f":"IF($U816=$AQ$646,$L816,0)","v":0},{"$f":"IF($U816=$AR$646,$L816,0)+IF($U816=$AS$646,$L816,0)*$X$643","v":0},{"$f":"IF($U816=$AS$646,$L816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AU$646,$M816,0)","v":610045.66003604641},{"$f":"IF($U816=$AV$646,$M816,0)","v":0},{"$f":"IF($U816=$AW$646,$M816,0)+IF($U816=$AX$646,$M816,0)*$X$643","v":0},{"$f":"IF($U816=$AX$646,$M816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AZ$646,$N816,0)","v":0},{"$f":"IF($U816=$BA$646,$N816,0)","v":0},{"$f":"IF($U816=$BB$646,$N816,0)+IF($U816=$BC$646,$N816,0)*$X$643","v":0},{"$f":"IF($U816=$BC$646,$N816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$BE$646,$O816,0)","v":0},{"$f":"IF($U816=$BF$646,$O816,0)","v":0},{"$f":"IF($U816=$BG$646,$O816,0)+IF($U816=$BH$646,$O816,0)*$X$643","v":0},{"$f":"IF($U816=$BH$646,$O816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$BJ$646,$P816,0)","v":31702.887039848312},{"$f":"IF($U816=$BK$646,$P816,0)","v":0},{"$f":"IF($U816=$BL$646,$P816,0)+IF($U816=$BM$646,$P816,0)*$X$643","v":0},{"$f":"IF($U816=$BM$646,$P816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$BO$646,$Q816,0)","v":7678.8236852662449},{"$f":"IF($U816=$BP$646,$Q816,0)","v":0},{"$f":"IF($U816=$BQ$646,$Q816,0)+IF($U816=$BR$646,$Q816,0)*$X$643","v":0},{"$f":"IF($U816=$BR$646,$Q816,0)*$Y$643","v":0},0,0]
[808,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!D$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!E$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!F$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!G$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!H$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!I$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!J$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!K$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!L$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!M$9,FALSE)*$G817","v":0},{"$f":"SUM(H817:Q817)","v":0},0,null,"Customer",{"$f":"IF($U817=$V$646,$H817,0)","v":0},{"$f":"IF($U817=$W$646,$H817,0)","v":0},{"$f":"IF($U817=$X$646,$H817,0)+IF($U817=$Y$646,$H817,0)*$X$643","v":0},{"$f":"IF($U817=$Y$646,$H817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AA$646,$I817,0)","v":0},{"$f":"IF($U817=$AB$646,$I817,0)","v":0},{"$f":"IF($U817=$AC$646,$I817,0)+IF($U817=$AD$646,$I817,0)*$X$643","v":0},{"$f":"IF($U817=$AD$646,$I817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AF$646,$J817,0)","v":0},{"$f":"IF($U817=$AG$646,$J817,0)","v":0},{"$f":"IF($U817=$AH$646,$J817,0)+IF($U817=$AI$646,$J817,0)*$X$643","v":0},{"$f":"IF($U817=$AI$646,$J817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AK$646,$K817,0)","v":0},{"$f":"IF($U817=$AL$646,$K817,0)","v":0},{"$f":"IF($U817=$AM$646,$K817,0)+IF($U817=$AN$646,$K817,0)*$X$643","v":0},{"$f":"IF($U817=$AN$646,$K817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AP$646,$L817,0)","v":0},{"$f":"IF($U817=$AQ$646,$L817,0)","v":0},{"$f":"IF($U817=$AR$646,$L817,0)+IF($U817=$AS$646,$L817,0)*$X$643","v":0},{"$f":"IF($U817=$AS$646,$L817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AU$646,$M817,0)","v":0},{"$f":"IF($U817=$AV$646,$M817,0)","v":0},{"$f":"IF($U817=$AW$646,$M817,0)+IF($U817=$AX$646,$M817,0)*$X$643","v":0},{"$f":"IF($U817=$AX$646,$M817,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U817=$BJ$646,$P817,0)","v":0},{"$f":"IF($U817=$BK$646,$P817,0)","v":0},{"$f":"IF($U817=$BL$646,$P817,0)+IF($U817=$BM$646,$P817,0)*$X$643","v":0},{"$f":"IF($U817=$BM$646,$P817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$BO$646,$Q817,0)","v":0},{"$f":"IF($U817=$BP$646,$Q817,0)","v":0},{"$f":"IF($U817=$BQ$646,$Q817,0)+IF($U817=$BR$646,$Q817,0)*$X$643","v":0},{"$f":"IF($U817=$BR$646,$Q817,0)*$Y$643","v":0},0,0]
[809,null,null,"Total",null,null,{"$f":"SUM(G816:G817)","v":1911829.7860688008},{"$f":"SUM(H816:H817)","v":1193049.4263326712},{"$f":"SUM(I816:I817)","v":0},0,38730.177763490152,30622.811211478849,610045.66003604641,{"$f":"SUM(N816:N817)","v":0},0,31702.887039848312,7678.8236852662449,{"$f":"SUM(R816:R817)","v":1911829.7860688013},0,null,null,{"$f":"SUM(V816:V817)","v":1193049.4263326712},{"$f":"SUM(W816:W817)","v":0},0,0,0,{"$f":"SUM(AA816:AA817)","v":0},{"$f":"SUM(AB816:AB817)","v":0},0,0,0,{"$f":"SUM(AF816:AF817)","v":0},{"$f":"SUM(AG816:AG817)","v":0},0,0,0,{"$f":"SUM(AK816:AK817)","v":38730.177763490152},{"$f":"SUM(AL816:AL817)","v":0},{"$f":"SUM(AM816:AM817)","v":0},{"$f":"SUM(AN816:AN817)","v":0},0,{"$f":"SUM(AP816:AP817)","v":30622.811211478849},{"$f":"SUM(AQ816:AQ817)","v":0},{"$f":"SUM(AR816:AR817)","v":0},{"$f":"SUM(AS816:AS817)","v":0},0,{"$f":"SUM(AU816:AU817)","v":610045.66003604641},{"$f":"SUM(AV816:AV817)","v":0},{"$f":"SUM(AW816:AW817)","v":0},{"$f":"SUM(AX816:AX817)","v":0},0,{"$f":"SUM(AZ816:AZ817)","v":0},{"$f":"SUM(BA816:BA817)","v":0},0,0,0,{"$f":"SUM(BE816:BE817)","v":0},{"$f":"SUM(BF816:BF817)","v":0},0,0,0,{"$f":"SUM(BJ816:BJ817)","v":31702.887039848312},{"$f":"SUM(BK816:BK817)","v":0},{"$f":"SUM(BL816:BL817)","v":0},{"$f":"SUM(BM816:BM817)","v":0},0,{"$f":"SUM(BO816:BO817)","v":7678.8236852662449},{"$f":"SUM(BP816:BP817)","v":0},{"$f":"SUM(BQ816:BQ817)","v":0},{"$f":"SUM(BR816:BR817)","v":0},0,0]
[810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[811,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[812,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W821","v":829039.00604334439},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!D$9,FALSE)*$G821","v":827750.76130185381},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!E$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!F$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!G$9,FALSE)*$G821","v":344.02431992127021},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!H$9,FALSE)*$G821","v":13.994209623916074},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!I$9,FALSE)*$G821","v":907.67998532900094},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!J$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!K$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!L$9,FALSE)*$G821","v":4.6647365413053583},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!M$9,FALSE)*$G821","v":17.881490075003875},{"$f":"SUM(H821:Q821)","v":829039.00604334439},0,null,"Customer",{"$f":"IF($U821=$V$646,$H821,0)","v":827750.76130185381},{"$f":"IF($U821=$W$646,$H821,0)","v":0},{"$f":"IF($U821=$X$646,$H821,0)+IF($U821=$Y$646,$H821,0)*$X$643","v":0},{"$f":"IF($U821=$Y$646,$H821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AA$646,$I821,0)","v":0},{"$f":"IF($U821=$AB$646,$I821,0)","v":0},{"$f":"IF($U821=$AC$646,$I821,0)+IF($U821=$AD$646,$I821,0)*$X$643","v":0},{"$f":"IF($U821=$AD$646,$I821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AF$646,$J821,0)","v":0},{"$f":"IF($U821=$AG$646,$J821,0)","v":0},{"$f":"IF($U821=$AH$646,$J821,0)+IF($U821=$AI$646,$J821,0)*$X$643","v":0},{"$f":"IF($U821=$AI$646,$J821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AK$646,$K821,0)","v":344.02431992127021},{"$f":"IF($U821=$AL$646,$K821,0)","v":0},{"$f":"IF($U821=$AM$646,$K821,0)+IF($U821=$AN$646,$K821,0)*$X$643","v":0},{"$f":"IF($U821=$AN$646,$K821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AP$646,$L821,0)","v":13.994209623916074},{"$f":"IF($U821=$AQ$646,$L821,0)","v":0},{"$f":"IF($U821=$AR$646,$L821,0)+IF($U821=$AS$646,$L821,0)*$X$643","v":0},{"$f":"IF($U821=$AS$646,$L821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AU$646,$M821,0)","v":907.67998532900094},{"$f":"IF($U821=$AV$646,$M821,0)","v":0},{"$f":"IF($U821=$AW$646,$M821,0)+IF($U821=$AX$646,$M821,0)*$X$643","v":0},{"$f":"IF($U821=$AX$646,$M821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AZ$646,$N821,0)","v":0},{"$f":"IF($U821=$BA$646,$N821,0)","v":0},{"$f":"IF($U821=$BB$646,$N821,0)+IF($U821=$BC$646,$N821,0)*$X$643","v":0},{"$f":"IF($U821=$BC$646,$N821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$BE$646,$O821,0)","v":0},{"$f":"IF($U821=$BF$646,$O821,0)","v":0},{"$f":"IF($U821=$BG$646,$O821,0)+IF($U821=$BH$646,$O821,0)*$X$643","v":0},{"$f":"IF($U821=$BH$646,$O821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$BJ$646,$P821,0)","v":4.6647365413053583},{"$f":"IF($U821=$BK$646,$P821,0)","v":0},{"$f":"IF($U821=$BL$646,$P821,0)+IF($U821=$BM$646,$P821,0)*$X$643","v":0},{"$f":"IF($U821=$BM$646,$P821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$BO$646,$Q821,0)","v":17.881490075003875},{"$f":"IF($U821=$BP$646,$Q821,0)","v":0},{"$f":"IF($U821=$BQ$646,$Q821,0)+IF($U821=$BR$646,$Q821,0)*$X$643","v":0},{"$f":"IF($U821=$BR$646,$Q821,0)*$Y$643","v":0},0,0]
[813,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!D$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!E$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!F$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!G$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!H$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!I$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!J$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!K$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!L$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!M$9,FALSE)*$G822","v":0},{"$f":"SUM(H822:Q822)","v":0},0,null,"Customer",{"$f":"IF($U822=$V$646,$H822,0)","v":0},{"$f":"IF($U822=$W$646,$H822,0)","v":0},{"$f":"IF($U822=$X$646,$H822,0)+IF($U822=$Y$646,$H822,0)*$X$643","v":0},{"$f":"IF($U822=$Y$646,$H822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AA$646,$I822,0)","v":0},{"$f":"IF($U822=$AB$646,$I822,0)","v":0},{"$f":"IF($U822=$AC$646,$I822,0)+IF($U822=$AD$646,$I822,0)*$X$643","v":0},{"$f":"IF($U822=$AD$646,$I822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AF$646,$J822,0)","v":0},{"$f":"IF($U822=$AG$646,$J822,0)","v":0},{"$f":"IF($U822=$AH$646,$J822,0)+IF($U822=$AI$646,$J822,0)*$X$643","v":0},{"$f":"IF($U822=$AI$646,$J822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AK$646,$K822,0)","v":0},{"$f":"IF($U822=$AL$646,$K822,0)","v":0},{"$f":"IF($U822=$AM$646,$K822,0)+IF($U822=$AN$646,$K822,0)*$X$643","v":0},{"$f":"IF($U822=$AN$646,$K822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AP$646,$L822,0)","v":0},{"$f":"IF($U822=$AQ$646,$L822,0)","v":0},{"$f":"IF($U822=$AR$646,$L822,0)+IF($U822=$AS$646,$L822,0)*$X$643","v":0},{"$f":"IF($U822=$AS$646,$L822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AU$646,$M822,0)","v":0},{"$f":"IF($U822=$AV$646,$M822,0)","v":0},{"$f":"IF($U822=$AW$646,$M822,0)+IF($U822=$AX$646,$M822,0)*$X$643","v":0},{"$f":"IF($U822=$AX$646,$M822,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U822=$BJ$646,$P822,0)","v":0},{"$f":"IF($U822=$BK$646,$P822,0)","v":0},{"$f":"IF($U822=$BL$646,$P822,0)+IF($U822=$BM$646,$P822,0)*$X$643","v":0},{"$f":"IF($U822=$BM$646,$P822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$BO$646,$Q822,0)","v":0},{"$f":"IF($U822=$BP$646,$Q822,0)","v":0},{"$f":"IF($U822=$BQ$646,$Q822,0)+IF($U822=$BR$646,$Q822,0)*$X$643","v":0},{"$f":"IF($U822=$BR$646,$Q822,0)*$Y$643","v":0},0,0]
[814,null,null,"Total",null,null,{"$f":"SUM(G821:G822)","v":829039.00604334439},{"$f":"SUM(H821:H822)","v":827750.76130185381},{"$f":"SUM(I821:I822)","v":0},0,344.02431992127021,13.994209623916074,907.67998532900094,{"$f":"SUM(N821:N822)","v":0},0,4.6647365413053583,17.881490075003875,{"$f":"SUM(R821:R822)","v":829039.00604334439},0,null,null,{"$f":"SUM(V821:V822)","v":827750.76130185381},{"$f":"SUM(W821:W822)","v":0},0,0,0,{"$f":"SUM(AA821:AA822)","v":0},{"$f":"SUM(AB821:AB822)","v":0},0,0,0,{"$f":"SUM(AF821:AF822)","v":0},{"$f":"SUM(AG821:AG822)","v":0},0,0,0,{"$f":"SUM(AK821:AK822)","v":344.02431992127021},{"$f":"SUM(AL821:AL822)","v":0},{"$f":"SUM(AM821:AM822)","v":0},{"$f":"SUM(AN821:AN822)","v":0},0,{"$f":"SUM(AP821:AP822)","v":13.994209623916074},{"$f":"SUM(AQ821:AQ822)","v":0},{"$f":"SUM(AR821:AR822)","v":0},{"$f":"SUM(AS821:AS822)","v":0},0,{"$f":"SUM(AU821:AU822)","v":907.67998532900094},{"$f":"SUM(AV821:AV822)","v":0},{"$f":"SUM(AW821:AW822)","v":0},{"$f":"SUM(AX821:AX822)","v":0},0,{"$f":"SUM(AZ821:AZ822)","v":0},{"$f":"SUM(BA821:BA822)","v":0},0,0,0,{"$f":"SUM(BE821:BE822)","v":0},{"$f":"SUM(BF821:BF822)","v":0},0,0,0,{"$f":"SUM(BJ821:BJ822)","v":4.6647365413053583},{"$f":"SUM(BK821:BK822)","v":0},{"$f":"SUM(BL821:BL822)","v":0},{"$f":"SUM(BM821:BM822)","v":0},0,{"$f":"SUM(BO821:BO822)","v":17.881490075003875},{"$f":"SUM(BP821:BP822)","v":0},{"$f":"SUM(BQ821:BQ822)","v":0},{"$f":"SUM(BR821:BR822)","v":0},0,0]
[815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V824:Y824)-H824","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK824:AN824)-K824","v":0},null,null,null,null,{"$f":"SUM(AP824:AS824)-L824","v":0},null,null,null,null,{"$f":"SUM(AU824:AX824)-M824","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ824:BM824)-P824","v":0},null,null,null,null,{"$f":"SUM(BO824:BR824)-Q824","v":0},{"$f":"SUM(V824:BR824)-R824","v":0}]
[816,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA825:AD825)-I825","v":0},null,null,null,null,{"$f":"SUM(AF825:AI825)-J825","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[817,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!D$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!E$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!F$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!G$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!H$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!I$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!J$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!K$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!L$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!M$9,FALSE)*$G826","v":0},{"$f":"SUM(H826:Q826)","v":0},0,null,"Customer",{"$f":"IF($U826=$V$646,$H826,0)","v":0},{"$f":"IF($U826=$W$646,$H826,0)","v":0},{"$f":"IF($U826=$X$646,$H826,0)+IF($U826=$Y$646,$H826,0)*$X$643","v":0},{"$f":"IF($U826=$Y$646,$H826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AA$646,$I826,0)","v":0},{"$f":"IF($U826=$AB$646,$I826,0)","v":0},{"$f":"IF($U826=$AC$646,$I826,0)+IF($U826=$AD$646,$I826,0)*$X$643","v":0},{"$f":"IF($U826=$AD$646,$I826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AF$646,$J826,0)","v":0},{"$f":"IF($U826=$AG$646,$J826,0)","v":0},{"$f":"IF($U826=$AH$646,$J826,0)+IF($U826=$AI$646,$J826,0)*$X$643","v":0},{"$f":"IF($U826=$AI$646,$J826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AK$646,$K826,0)","v":0},{"$f":"IF($U826=$AL$646,$K826,0)","v":0},{"$f":"IF($U826=$AM$646,$K826,0)+IF($U826=$AN$646,$K826,0)*$X$643","v":0},{"$f":"IF($U826=$AN$646,$K826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AP$646,$L826,0)","v":0},{"$f":"IF($U826=$AQ$646,$L826,0)","v":0},{"$f":"IF($U826=$AR$646,$L826,0)+IF($U826=$AS$646,$L826,0)*$X$643","v":0},{"$f":"IF($U826=$AS$646,$L826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AU$646,$M826,0)","v":0},{"$f":"IF($U826=$AV$646,$M826,0)","v":0},{"$f":"IF($U826=$AW$646,$M826,0)+IF($U826=$AX$646,$M826,0)*$X$643","v":0},{"$f":"IF($U826=$AX$646,$M826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AZ$646,$N826,0)","v":0},{"$f":"IF($U826=$BA$646,$N826,0)","v":0},{"$f":"IF($U826=$BB$646,$N826,0)+IF($U826=$BC$646,$N826,0)*$X$643","v":0},{"$f":"IF($U826=$BC$646,$N826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$BE$646,$O826,0)","v":0},{"$f":"IF($U826=$BF$646,$O826,0)","v":0},{"$f":"IF($U826=$BG$646,$O826,0)+IF($U826=$BH$646,$O826,0)*$X$643","v":0},{"$f":"IF($U826=$BH$646,$O826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$BJ$646,$P826,0)","v":0},{"$f":"IF($U826=$BK$646,$P826,0)","v":0},{"$f":"IF($U826=$BL$646,$P826,0)+IF($U826=$BM$646,$P826,0)*$X$643","v":0},{"$f":"IF($U826=$BM$646,$P826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$BO$646,$Q826,0)","v":0},{"$f":"IF($U826=$BP$646,$Q826,0)","v":0},{"$f":"IF($U826=$BQ$646,$Q826,0)+IF($U826=$BR$646,$Q826,0)*$X$643","v":0},{"$f":"IF($U826=$BR$646,$Q826,0)*$Y$643","v":0},0,0]
[818,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!D$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!E$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!F$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!G$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!H$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!I$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!J$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!K$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!L$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!M$9,FALSE)*$G827","v":0},{"$f":"SUM(H827:Q827)","v":0},0,null,"Customer",{"$f":"IF($U827=$V$646,$H827,0)","v":0},{"$f":"IF($U827=$W$646,$H827,0)","v":0},{"$f":"IF($U827=$X$646,$H827,0)+IF($U827=$Y$646,$H827,0)*$X$643","v":0},{"$f":"IF($U827=$Y$646,$H827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AA$646,$I827,0)","v":0},{"$f":"IF($U827=$AB$646,$I827,0)","v":0},{"$f":"IF($U827=$AC$646,$I827,0)+IF($U827=$AD$646,$I827,0)*$X$643","v":0},{"$f":"IF($U827=$AD$646,$I827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AF$646,$J827,0)","v":0},{"$f":"IF($U827=$AG$646,$J827,0)","v":0},{"$f":"IF($U827=$AH$646,$J827,0)+IF($U827=$AI$646,$J827,0)*$X$643","v":0},{"$f":"IF($U827=$AI$646,$J827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AK$646,$K827,0)","v":0},{"$f":"IF($U827=$AL$646,$K827,0)","v":0},{"$f":"IF($U827=$AM$646,$K827,0)+IF($U827=$AN$646,$K827,0)*$X$643","v":0},{"$f":"IF($U827=$AN$646,$K827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AP$646,$L827,0)","v":0},{"$f":"IF($U827=$AQ$646,$L827,0)","v":0},{"$f":"IF($U827=$AR$646,$L827,0)+IF($U827=$AS$646,$L827,0)*$X$643","v":0},{"$f":"IF($U827=$AS$646,$L827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AU$646,$M827,0)","v":0},{"$f":"IF($U827=$AV$646,$M827,0)","v":0},{"$f":"IF($U827=$AW$646,$M827,0)+IF($U827=$AX$646,$M827,0)*$X$643","v":0},{"$f":"IF($U827=$AX$646,$M827,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U827=$BJ$646,$P827,0)","v":0},{"$f":"IF($U827=$BK$646,$P827,0)","v":0},{"$f":"IF($U827=$BL$646,$P827,0)+IF($U827=$BM$646,$P827,0)*$X$643","v":0},{"$f":"IF($U827=$BM$646,$P827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$BO$646,$Q827,0)","v":0},{"$f":"IF($U827=$BP$646,$Q827,0)","v":0},{"$f":"IF($U827=$BQ$646,$Q827,0)+IF($U827=$BR$646,$Q827,0)*$X$643","v":0},{"$f":"IF($U827=$BR$646,$Q827,0)*$Y$643","v":0},0,0]
[819,null,null,"Total",null,null,{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},0,0,0,0,{"$f":"SUM(N826:N827)","v":0},0,0,0,{"$f":"SUM(R826:R827)","v":0},0,null,null,{"$f":"SUM(V826:V827)","v":0},{"$f":"SUM(W826:W827)","v":0},0,0,0,{"$f":"SUM(AA826:AA827)","v":0},{"$f":"SUM(AB826:AB827)","v":0},0,0,0,{"$f":"SUM(AF826:AF827)","v":0},{"$f":"SUM(AG826:AG827)","v":0},0,0,0,{"$f":"SUM(AK826:AK827)","v":0},{"$f":"SUM(AL826:AL827)","v":0},{"$f":"SUM(AM826:AM827)","v":0},{"$f":"SUM(AN826:AN827)","v":0},0,{"$f":"SUM(AP826:AP827)","v":0},{"$f":"SUM(AQ826:AQ827)","v":0},{"$f":"SUM(AR826:AR827)","v":0},{"$f":"SUM(AS826:AS827)","v":0},0,{"$f":"SUM(AU826:AU827)","v":0},{"$f":"SUM(AV826:AV827)","v":0},{"$f":"SUM(AW826:AW827)","v":0},{"$f":"SUM(AX826:AX827)","v":0},0,{"$f":"SUM(AZ826:AZ827)","v":0},{"$f":"SUM(BA826:BA827)","v":0},0,0,0,{"$f":"SUM(BE826:BE827)","v":0},{"$f":"SUM(BF826:BF827)","v":0},0,0,0,{"$f":"SUM(BJ826:BJ827)","v":0},{"$f":"SUM(BK826:BK827)","v":0},{"$f":"SUM(BL826:BL827)","v":0},{"$f":"SUM(BM826:BM827)","v":0},0,{"$f":"SUM(BO826:BO827)","v":0},{"$f":"SUM(BP826:BP827)","v":0},{"$f":"SUM(BQ826:BQ827)","v":0},{"$f":"SUM(BR826:BR827)","v":0},0,0]
[820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[821,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[822,null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"G811+G816+G821+G826","v":3047465.0098747867},{"$f":"H811+H816+H821+H826","v":2326919.9851534693},{"$f":"I811+I816+I821+I826","v":0},0,39201.429577579183,30641.980776797725,611289.01934214577,{"$f":"N811+N816+N821+N826","v":0},0,31709.276894954604,7703.3181298403642,{"$f":"R811+R816+R821+R826","v":3047465.0098747872},0,null,null,{"$f":"V811+V816+V821+V826","v":2326919.9851534693},0,0,0,0,{"$f":"AA811+AA816+AA821+AA826","v":0},0,0,0,0,{"$f":"AF811+AF816+AF821+AF826","v":0},0,0,0,0,{"$f":"AK811+AK816+AK821+AK826","v":39201.429577579183},0,0,0,0,{"$f":"AP811+AP816+AP821+AP826","v":30641.980776797725},0,0,0,0,{"$f":"AU811+AU816+AU821+AU826","v":611289.01934214577},0,0,0,0,{"$f":"AZ811+AZ816+AZ821+AZ826","v":0},0,0,0,0,{"$f":"BE811+BE816+BE821+BE826","v":0},0,0,0,0,{"$f":"BJ811+BJ816+BJ821+BJ826","v":31709.276894954604},0,0,0,0,{"$f":"BO811+BO816+BO821+BO826","v":7703.3181298403642},0,0,0,0,0]
[823,null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"G812+G817+G822+G827","v":0},{"$f":"H812+H817+H822+H827","v":0},{"$f":"I812+I817+I822+I827","v":0},0,0,0,0,{"$f":"N812+N817+N822+N827","v":0},0,0,0,{"$f":"R812+R817+R822+R827","v":0},0,null,null,{"$f":"V812+V817+V822+V827","v":0},0,0,0,0,{"$f":"AA812+AA817+AA822+AA827","v":0},0,0,0,0,{"$f":"AF812+AF817+AF822+AF827","v":0},0,0,0,0,{"$f":"AK812+AK817+AK822+AK827","v":0},0,0,0,0,{"$f":"AP812+AP817+AP822+AP827","v":0},0,0,0,0,{"$f":"AU812+AU817+AU822+AU827","v":0},0,0,0,0,{"$f":"AZ812+AZ817+AZ822+AZ827","v":0},0,0,0,0,{"$f":"BE812+BE817+BE822+BE827","v":0},0,0,0,0,{"$f":"BJ812+BJ817+BJ822+BJ827","v":0},0,0,0,0,{"$f":"BO812+BO817+BO822+BO827","v":0},0,0,0,0,0]
[824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[825,null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G831:G833)","v":3047465.0098747867},{"$f":"SUM(H831:H833)","v":2326919.9851534693},{"$f":"SUM(I831:I833)","v":0},0,39201.429577579183,30641.980776797725,611289.01934214577,{"$f":"SUM(N831:N833)","v":0},0,31709.276894954604,7703.3181298403642,{"$f":"SUM(R831:R833)","v":3047465.0098747872},0,null,null,{"$f":"SUM(V831:V833)","v":2326919.9851534693},0,0,0,0,{"$f":"SUM(AA831:AA833)","v":0},0,0,0,0,{"$f":"SUM(AF831:AF833)","v":0},0,0,0,0,{"$f":"SUM(AK831:AK833)","v":39201.429577579183},0,0,0,0,{"$f":"SUM(AP831:AP833)","v":30641.980776797725},0,0,0,0,{"$f":"SUM(AU831:AU833)","v":611289.01934214577},0,0,0,0,{"$f":"SUM(AZ831:AZ833)","v":0},0,0,0,0,{"$f":"SUM(BE831:BE833)","v":0},0,0,0,0,{"$f":"SUM(BJ831:BJ833)","v":31709.276894954604},0,0,0,0,{"$f":"SUM(BO831:BO833)","v":7703.3181298403642},0,0,0,0,0]
[826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[827,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[829,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[830,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W839","v":-864998.49179591192},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!D$9,FALSE)*$G839","v":-783117.3360408087},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!E$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!F$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!G$9,FALSE)*$G839","v":-5746.0188243049834},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!H$9,FALSE)*$G839","v":-146.01434754639371},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!I$9,FALSE)*$G839","v":-60790.822870252945},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!J$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!K$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!L$9,FALSE)*$G839","v":-14901.483972856926},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!M$9,FALSE)*$G839","v":-296.81574014200061},{"$f":"SUM(H839:Q839)","v":-864998.49179591204},0,null,"Customer",{"$f":"IF($U839=$V$646,$H839,0)","v":-783117.3360408087},{"$f":"IF($U839=$W$646,$H839,0)","v":0},{"$f":"IF($U839=$X$646,$H839,0)+IF($U839=$Y$646,$H839,0)*$X$643","v":0},{"$f":"IF($U839=$Y$646,$H839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AA$646,$I839,0)","v":0},{"$f":"IF($U839=$AB$646,$I839,0)","v":0},{"$f":"IF($U839=$AC$646,$I839,0)+IF($U839=$AD$646,$I839,0)*$X$643","v":0},{"$f":"IF($U839=$AD$646,$I839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AF$646,$J839,0)","v":0},{"$f":"IF($U839=$AG$646,$J839,0)","v":0},{"$f":"IF($U839=$AH$646,$J839,0)+IF($U839=$AI$646,$J839,0)*$X$643","v":0},{"$f":"IF($U839=$AI$646,$J839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AK$646,$K839,0)","v":-5746.0188243049834},{"$f":"IF($U839=$AL$646,$K839,0)","v":0},{"$f":"IF($U839=$AM$646,$K839,0)+IF($U839=$AN$646,$K839,0)*$X$643","v":0},{"$f":"IF($U839=$AN$646,$K839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AP$646,$L839,0)","v":-146.01434754639371},{"$f":"IF($U839=$AQ$646,$L839,0)","v":0},{"$f":"IF($U839=$AR$646,$L839,0)+IF($U839=$AS$646,$L839,0)*$X$643","v":0},{"$f":"IF($U839=$AS$646,$L839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AU$646,$M839,0)","v":-60790.822870252945},{"$f":"IF($U839=$AV$646,$M839,0)","v":0},{"$f":"IF($U839=$AW$646,$M839,0)+IF($U839=$AX$646,$M839,0)*$X$643","v":0},{"$f":"IF($U839=$AX$646,$M839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AZ$646,$N839,0)","v":0},{"$f":"IF($U839=$BA$646,$N839,0)","v":0},{"$f":"IF($U839=$BB$646,$N839,0)+IF($U839=$BC$646,$N839,0)*$X$643","v":0},{"$f":"IF($U839=$BC$646,$N839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$BE$646,$O839,0)","v":0},{"$f":"IF($U839=$BF$646,$O839,0)","v":0},{"$f":"IF($U839=$BG$646,$O839,0)+IF($U839=$BH$646,$O839,0)*$X$643","v":0},{"$f":"IF($U839=$BH$646,$O839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$BJ$646,$P839,0)","v":-14901.483972856926},{"$f":"IF($U839=$BK$646,$P839,0)","v":0},{"$f":"IF($U839=$BL$646,$P839,0)+IF($U839=$BM$646,$P839,0)*$X$643","v":0},{"$f":"IF($U839=$BM$646,$P839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$BO$646,$Q839,0)","v":-296.81574014200061},{"$f":"IF($U839=$BP$646,$Q839,0)","v":0},{"$f":"IF($U839=$BQ$646,$Q839,0)+IF($U839=$BR$646,$Q839,0)*$X$643","v":0},{"$f":"IF($U839=$BR$646,$Q839,0)*$Y$643","v":0},0,0]
[831,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!D$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!E$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!F$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!G$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!H$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!I$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!J$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!K$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!L$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!M$9,FALSE)*$G840","v":0},{"$f":"SUM(H840:Q840)","v":0},0,null,"Customer",{"$f":"IF($U840=$V$646,$H840,0)","v":0},{"$f":"IF($U840=$W$646,$H840,0)","v":0},{"$f":"IF($U840=$X$646,$H840,0)+IF($U840=$Y$646,$H840,0)*$X$643","v":0},{"$f":"IF($U840=$Y$646,$H840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AA$646,$I840,0)","v":0},{"$f":"IF($U840=$AB$646,$I840,0)","v":0},{"$f":"IF($U840=$AC$646,$I840,0)+IF($U840=$AD$646,$I840,0)*$X$643","v":0},{"$f":"IF($U840=$AD$646,$I840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AF$646,$J840,0)","v":0},{"$f":"IF($U840=$AG$646,$J840,0)","v":0},{"$f":"IF($U840=$AH$646,$J840,0)+IF($U840=$AI$646,$J840,0)*$X$643","v":0},{"$f":"IF($U840=$AI$646,$J840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AK$646,$K840,0)","v":0},{"$f":"IF($U840=$AL$646,$K840,0)","v":0},{"$f":"IF($U840=$AM$646,$K840,0)+IF($U840=$AN$646,$K840,0)*$X$643","v":0},{"$f":"IF($U840=$AN$646,$K840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AP$646,$L840,0)","v":0},{"$f":"IF($U840=$AQ$646,$L840,0)","v":0},{"$f":"IF($U840=$AR$646,$L840,0)+IF($U840=$AS$646,$L840,0)*$X$643","v":0},{"$f":"IF($U840=$AS$646,$L840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AU$646,$M840,0)","v":0},{"$f":"IF($U840=$AV$646,$M840,0)","v":0},{"$f":"IF($U840=$AW$646,$M840,0)+IF($U840=$AX$646,$M840,0)*$X$643","v":0},{"$f":"IF($U840=$AX$646,$M840,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U840=$BJ$646,$P840,0)","v":0},{"$f":"IF($U840=$BK$646,$P840,0)","v":0},{"$f":"IF($U840=$BL$646,$P840,0)+IF($U840=$BM$646,$P840,0)*$X$643","v":0},{"$f":"IF($U840=$BM$646,$P840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$BO$646,$Q840,0)","v":0},{"$f":"IF($U840=$BP$646,$Q840,0)","v":0},{"$f":"IF($U840=$BQ$646,$Q840,0)+IF($U840=$BR$646,$Q840,0)*$X$643","v":0},{"$f":"IF($U840=$BR$646,$Q840,0)*$Y$643","v":0},0,0]
[832,null,null,"Total",null,null,{"$f":"SUM(G839:G840)","v":-864998.49179591192},{"$f":"SUM(H839:H840)","v":-783117.3360408087},{"$f":"SUM(I839:I840)","v":0},0,-5746.0188243049834,-146.01434754639371,-60790.822870252945,{"$f":"SUM(N839:N840)","v":0},0,-14901.483972856926,-296.81574014200061,{"$f":"SUM(R839:R840)","v":-864998.49179591204},0,null,null,{"$f":"SUM(V839:V840)","v":-783117.3360408087},{"$f":"SUM(W839:W840)","v":0},0,0,0,{"$f":"SUM(AA839:AA840)","v":0},{"$f":"SUM(AB839:AB840)","v":0},0,0,0,{"$f":"SUM(AF839:AF840)","v":0},{"$f":"SUM(AG839:AG840)","v":0},0,0,0,{"$f":"SUM(AK839:AK840)","v":-5746.0188243049834},{"$f":"SUM(AL839:AL840)","v":0},{"$f":"SUM(AM839:AM840)","v":0},{"$f":"SUM(AN839:AN840)","v":0},0,{"$f":"SUM(AP839:AP840)","v":-146.01434754639371},{"$f":"SUM(AQ839:AQ840)","v":0},{"$f":"SUM(AR839:AR840)","v":0},{"$f":"SUM(AS839:AS840)","v":0},0,{"$f":"SUM(AU839:AU840)","v":-60790.822870252945},{"$f":"SUM(AV839:AV840)","v":0},{"$f":"SUM(AW839:AW840)","v":0},{"$f":"SUM(AX839:AX840)","v":0},0,{"$f":"SUM(AZ839:AZ840)","v":0},{"$f":"SUM(BA839:BA840)","v":0},0,0,0,{"$f":"SUM(BE839:BE840)","v":0},{"$f":"SUM(BF839:BF840)","v":0},0,0,0,{"$f":"SUM(BJ839:BJ840)","v":-14901.483972856926},{"$f":"SUM(BK839:BK840)","v":0},{"$f":"SUM(BL839:BL840)","v":0},{"$f":"SUM(BM839:BM840)","v":0},0,{"$f":"SUM(BO839:BO840)","v":-296.81574014200061},{"$f":"SUM(BP839:BP840)","v":0},{"$f":"SUM(BQ839:BQ840)","v":0},{"$f":"SUM(BR839:BR840)","v":0},0,0]
[833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[835,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W844","v":2532902.9754165937},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!D$9,FALSE)*$G844","v":2293137.2128057801},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!E$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!F$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!G$9,FALSE)*$G844","v":16825.587922892879},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!H$9,FALSE)*$G844","v":427.56164185432294},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!I$9,FALSE)*$G844","v":178008.69895899919},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!J$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!K$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!L$9,FALSE)*$G844","v":43634.773298399377},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!M$9,FALSE)*$G844","v":869.14078866802595},{"$f":"SUM(H844:Q844)","v":2532902.9754165937},0,null,"Customer",{"$f":"IF($U844=$V$646,$H844,0)","v":2293137.2128057801},{"$f":"IF($U844=$W$646,$H844,0)","v":0},{"$f":"IF($U844=$X$646,$H844,0)+IF($U844=$Y$646,$H844,0)*$X$643","v":0},{"$f":"IF($U844=$Y$646,$H844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AA$646,$I844,0)","v":0},{"$f":"IF($U844=$AB$646,$I844,0)","v":0},{"$f":"IF($U844=$AC$646,$I844,0)+IF($U844=$AD$646,$I844,0)*$X$643","v":0},{"$f":"IF($U844=$AD$646,$I844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AF$646,$J844,0)","v":0},{"$f":"IF($U844=$AG$646,$J844,0)","v":0},{"$f":"IF($U844=$AH$646,$J844,0)+IF($U844=$AI$646,$J844,0)*$X$643","v":0},{"$f":"IF($U844=$AI$646,$J844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AK$646,$K844,0)","v":16825.587922892879},{"$f":"IF($U844=$AL$646,$K844,0)","v":0},{"$f":"IF($U844=$AM$646,$K844,0)+IF($U844=$AN$646,$K844,0)*$X$643","v":0},{"$f":"IF($U844=$AN$646,$K844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AP$646,$L844,0)","v":427.56164185432294},{"$f":"IF($U844=$AQ$646,$L844,0)","v":0},{"$f":"IF($U844=$AR$646,$L844,0)+IF($U844=$AS$646,$L844,0)*$X$643","v":0},{"$f":"IF($U844=$AS$646,$L844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AU$646,$M844,0)","v":178008.69895899919},{"$f":"IF($U844=$AV$646,$M844,0)","v":0},{"$f":"IF($U844=$AW$646,$M844,0)+IF($U844=$AX$646,$M844,0)*$X$643","v":0},{"$f":"IF($U844=$AX$646,$M844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AZ$646,$N844,0)","v":0},{"$f":"IF($U844=$BA$646,$N844,0)","v":0},{"$f":"IF($U844=$BB$646,$N844,0)+IF($U844=$BC$646,$N844,0)*$X$643","v":0},{"$f":"IF($U844=$BC$646,$N844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$BE$646,$O844,0)","v":0},{"$f":"IF($U844=$BF$646,$O844,0)","v":0},{"$f":"IF($U844=$BG$646,$O844,0)+IF($U844=$BH$646,$O844,0)*$X$643","v":0},{"$f":"IF($U844=$BH$646,$O844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$BJ$646,$P844,0)","v":43634.773298399377},{"$f":"IF($U844=$BK$646,$P844,0)","v":0},{"$f":"IF($U844=$BL$646,$P844,0)+IF($U844=$BM$646,$P844,0)*$X$643","v":0},{"$f":"IF($U844=$BM$646,$P844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$BO$646,$Q844,0)","v":869.14078866802595},{"$f":"IF($U844=$BP$646,$Q844,0)","v":0},{"$f":"IF($U844=$BQ$646,$Q844,0)+IF($U844=$BR$646,$Q844,0)*$X$643","v":0},{"$f":"IF($U844=$BR$646,$Q844,0)*$Y$643","v":0},0,0]
[836,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!D$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!E$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!F$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!G$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!H$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!I$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!J$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!K$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!L$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!M$9,FALSE)*$G845","v":0},{"$f":"SUM(H845:Q845)","v":0},0,null,"Customer",{"$f":"IF($U845=$V$646,$H845,0)","v":0},{"$f":"IF($U845=$W$646,$H845,0)","v":0},{"$f":"IF($U845=$X$646,$H845,0)+IF($U845=$Y$646,$H845,0)*$X$643","v":0},{"$f":"IF($U845=$Y$646,$H845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AA$646,$I845,0)","v":0},{"$f":"IF($U845=$AB$646,$I845,0)","v":0},{"$f":"IF($U845=$AC$646,$I845,0)+IF($U845=$AD$646,$I845,0)*$X$643","v":0},{"$f":"IF($U845=$AD$646,$I845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AF$646,$J845,0)","v":0},{"$f":"IF($U845=$AG$646,$J845,0)","v":0},{"$f":"IF($U845=$AH$646,$J845,0)+IF($U845=$AI$646,$J845,0)*$X$643","v":0},{"$f":"IF($U845=$AI$646,$J845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AK$646,$K845,0)","v":0},{"$f":"IF($U845=$AL$646,$K845,0)","v":0},{"$f":"IF($U845=$AM$646,$K845,0)+IF($U845=$AN$646,$K845,0)*$X$643","v":0},{"$f":"IF($U845=$AN$646,$K845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AP$646,$L845,0)","v":0},{"$f":"IF($U845=$AQ$646,$L845,0)","v":0},{"$f":"IF($U845=$AR$646,$L845,0)+IF($U845=$AS$646,$L845,0)*$X$643","v":0},{"$f":"IF($U845=$AS$646,$L845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AU$646,$M845,0)","v":0},{"$f":"IF($U845=$AV$646,$M845,0)","v":0},{"$f":"IF($U845=$AW$646,$M845,0)+IF($U845=$AX$646,$M845,0)*$X$643","v":0},{"$f":"IF($U845=$AX$646,$M845,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U845=$BJ$646,$P845,0)","v":0},{"$f":"IF($U845=$BK$646,$P845,0)","v":0},{"$f":"IF($U845=$BL$646,$P845,0)+IF($U845=$BM$646,$P845,0)*$X$643","v":0},{"$f":"IF($U845=$BM$646,$P845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$BO$646,$Q845,0)","v":0},{"$f":"IF($U845=$BP$646,$Q845,0)","v":0},{"$f":"IF($U845=$BQ$646,$Q845,0)+IF($U845=$BR$646,$Q845,0)*$X$643","v":0},{"$f":"IF($U845=$BR$646,$Q845,0)*$Y$643","v":0},0,0]
[837,null,null,"Total",null,null,{"$f":"SUM(G844:G845)","v":2532902.9754165937},{"$f":"SUM(H844:H845)","v":2293137.2128057801},{"$f":"SUM(I844:I845)","v":0},0,16825.587922892879,427.56164185432294,178008.69895899919,{"$f":"SUM(N844:N845)","v":0},0,43634.773298399377,869.14078866802595,{"$f":"SUM(R844:R845)","v":2532902.9754165937},0,null,null,{"$f":"SUM(V844:V845)","v":2293137.2128057801},{"$f":"SUM(W844:W845)","v":0},0,0,0,{"$f":"SUM(AA844:AA845)","v":0},{"$f":"SUM(AB844:AB845)","v":0},0,0,0,{"$f":"SUM(AF844:AF845)","v":0},{"$f":"SUM(AG844:AG845)","v":0},0,0,0,{"$f":"SUM(AK844:AK845)","v":16825.587922892879},{"$f":"SUM(AL844:AL845)","v":0},{"$f":"SUM(AM844:AM845)","v":0},{"$f":"SUM(AN844:AN845)","v":0},0,{"$f":"SUM(AP844:AP845)","v":427.56164185432294},{"$f":"SUM(AQ844:AQ845)","v":0},{"$f":"SUM(AR844:AR845)","v":0},{"$f":"SUM(AS844:AS845)","v":0},0,{"$f":"SUM(AU844:AU845)","v":178008.69895899919},{"$f":"SUM(AV844:AV845)","v":0},{"$f":"SUM(AW844:AW845)","v":0},{"$f":"SUM(AX844:AX845)","v":0},0,{"$f":"SUM(AZ844:AZ845)","v":0},{"$f":"SUM(BA844:BA845)","v":0},0,0,0,{"$f":"SUM(BE844:BE845)","v":0},{"$f":"SUM(BF844:BF845)","v":0},0,0,0,{"$f":"SUM(BJ844:BJ845)","v":43634.773298399377},{"$f":"SUM(BK844:BK845)","v":0},{"$f":"SUM(BL844:BL845)","v":0},{"$f":"SUM(BM844:BM845)","v":0},0,{"$f":"SUM(BO844:BO845)","v":869.14078866802595},{"$f":"SUM(BP844:BP845)","v":0},{"$f":"SUM(BQ844:BQ845)","v":0},{"$f":"SUM(BR844:BR845)","v":0},0,0]
[838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE847:BH847)-O847","v":0},null,null,null,null,0,null,null,null,null,0,0]
[839,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[840,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W849","v":-9233472.3684995286},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!D$9,FALSE)*$G849","v":-8359427.6200562753},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!E$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!F$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!G$9,FALSE)*$G849","v":-61336.183295468902},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!H$9,FALSE)*$G849","v":-1558.6379123909646},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!I$9,FALSE)*$G849","v":-648914.8692796398},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!J$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!K$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!L$9,FALSE)*$G849","v":-159066.68256420107},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!M$9,FALSE)*$G849","v":-3168.3753915533148},{"$f":"SUM(H849:Q849)","v":-9233472.3684995305},0,null,"Customer",{"$f":"IF($U849=$V$646,$H849,0)","v":-8359427.6200562753},{"$f":"IF($U849=$W$646,$H849,0)","v":0},{"$f":"IF($U849=$X$646,$H849,0)+IF($U849=$Y$646,$H849,0)*$X$643","v":0},{"$f":"IF($U849=$Y$646,$H849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AA$646,$I849,0)","v":0},{"$f":"IF($U849=$AB$646,$I849,0)","v":0},{"$f":"IF($U849=$AC$646,$I849,0)+IF($U849=$AD$646,$I849,0)*$X$643","v":0},{"$f":"IF($U849=$AD$646,$I849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AF$646,$J849,0)","v":0},{"$f":"IF($U849=$AG$646,$J849,0)","v":0},{"$f":"IF($U849=$AH$646,$J849,0)+IF($U849=$AI$646,$J849,0)*$X$643","v":0},{"$f":"IF($U849=$AI$646,$J849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AK$646,$K849,0)","v":-61336.183295468902},{"$f":"IF($U849=$AL$646,$K849,0)","v":0},{"$f":"IF($U849=$AM$646,$K849,0)+IF($U849=$AN$646,$K849,0)*$X$643","v":0},{"$f":"IF($U849=$AN$646,$K849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AP$646,$L849,0)","v":-1558.6379123909646},{"$f":"IF($U849=$AQ$646,$L849,0)","v":0},{"$f":"IF($U849=$AR$646,$L849,0)+IF($U849=$AS$646,$L849,0)*$X$643","v":0},{"$f":"IF($U849=$AS$646,$L849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AU$646,$M849,0)","v":-648914.8692796398},{"$f":"IF($U849=$AV$646,$M849,0)","v":0},{"$f":"IF($U849=$AW$646,$M849,0)+IF($U849=$AX$646,$M849,0)*$X$643","v":0},{"$f":"IF($U849=$AX$646,$M849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AZ$646,$N849,0)","v":0},{"$f":"IF($U849=$BA$646,$N849,0)","v":0},{"$f":"IF($U849=$BB$646,$N849,0)+IF($U849=$BC$646,$N849,0)*$X$643","v":0},{"$f":"IF($U849=$BC$646,$N849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$BE$646,$O849,0)","v":0},{"$f":"IF($U849=$BF$646,$O849,0)","v":0},{"$f":"IF($U849=$BG$646,$O849,0)+IF($U849=$BH$646,$O849,0)*$X$643","v":0},{"$f":"IF($U849=$BH$646,$O849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$BJ$646,$P849,0)","v":-159066.68256420107},{"$f":"IF($U849=$BK$646,$P849,0)","v":0},{"$f":"IF($U849=$BL$646,$P849,0)+IF($U849=$BM$646,$P849,0)*$X$643","v":0},{"$f":"IF($U849=$BM$646,$P849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$BO$646,$Q849,0)","v":-3168.3753915533148},{"$f":"IF($U849=$BP$646,$Q849,0)","v":0},{"$f":"IF($U849=$BQ$646,$Q849,0)+IF($U849=$BR$646,$Q849,0)*$X$643","v":0},{"$f":"IF($U849=$BR$646,$Q849,0)*$Y$643","v":0},0,0]
[841,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!D$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!E$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!F$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!G$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!H$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!I$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!J$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!K$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!L$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!M$9,FALSE)*$G850","v":0},{"$f":"SUM(H850:Q850)","v":0},0,null,"Customer",{"$f":"IF($U850=$V$646,$H850,0)","v":0},{"$f":"IF($U850=$W$646,$H850,0)","v":0},{"$f":"IF($U850=$X$646,$H850,0)+IF($U850=$Y$646,$H850,0)*$X$643","v":0},{"$f":"IF($U850=$Y$646,$H850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AA$646,$I850,0)","v":0},{"$f":"IF($U850=$AB$646,$I850,0)","v":0},{"$f":"IF($U850=$AC$646,$I850,0)+IF($U850=$AD$646,$I850,0)*$X$643","v":0},{"$f":"IF($U850=$AD$646,$I850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AF$646,$J850,0)","v":0},{"$f":"IF($U850=$AG$646,$J850,0)","v":0},{"$f":"IF($U850=$AH$646,$J850,0)+IF($U850=$AI$646,$J850,0)*$X$643","v":0},{"$f":"IF($U850=$AI$646,$J850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AK$646,$K850,0)","v":0},{"$f":"IF($U850=$AL$646,$K850,0)","v":0},{"$f":"IF($U850=$AM$646,$K850,0)+IF($U850=$AN$646,$K850,0)*$X$643","v":0},{"$f":"IF($U850=$AN$646,$K850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AP$646,$L850,0)","v":0},{"$f":"IF($U850=$AQ$646,$L850,0)","v":0},{"$f":"IF($U850=$AR$646,$L850,0)+IF($U850=$AS$646,$L850,0)*$X$643","v":0},{"$f":"IF($U850=$AS$646,$L850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AU$646,$M850,0)","v":0},{"$f":"IF($U850=$AV$646,$M850,0)","v":0},{"$f":"IF($U850=$AW$646,$M850,0)+IF($U850=$AX$646,$M850,0)*$X$643","v":0},{"$f":"IF($U850=$AX$646,$M850,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U850=$BJ$646,$P850,0)","v":0},{"$f":"IF($U850=$BK$646,$P850,0)","v":0},{"$f":"IF($U850=$BL$646,$P850,0)+IF($U850=$BM$646,$P850,0)*$X$643","v":0},{"$f":"IF($U850=$BM$646,$P850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$BO$646,$Q850,0)","v":0},{"$f":"IF($U850=$BP$646,$Q850,0)","v":0},{"$f":"IF($U850=$BQ$646,$Q850,0)+IF($U850=$BR$646,$Q850,0)*$X$643","v":0},{"$f":"IF($U850=$BR$646,$Q850,0)*$Y$643","v":0},0,0]
[842,null,null,"Total",null,null,{"$f":"SUM(G849:G850)","v":-9233472.3684995286},{"$f":"SUM(H849:H850)","v":-8359427.6200562753},{"$f":"SUM(I849:I850)","v":0},0,-61336.183295468902,-1558.6379123909646,-648914.8692796398,{"$f":"SUM(N849:N850)","v":0},0,-159066.68256420107,-3168.3753915533148,{"$f":"SUM(R849:R850)","v":-9233472.3684995305},0,null,null,{"$f":"SUM(V849:V850)","v":-8359427.6200562753},{"$f":"SUM(W849:W850)","v":0},0,0,0,{"$f":"SUM(AA849:AA850)","v":0},{"$f":"SUM(AB849:AB850)","v":0},0,0,0,{"$f":"SUM(AF849:AF850)","v":0},{"$f":"SUM(AG849:AG850)","v":0},0,0,0,{"$f":"SUM(AK849:AK850)","v":-61336.183295468902},{"$f":"SUM(AL849:AL850)","v":0},{"$f":"SUM(AM849:AM850)","v":0},{"$f":"SUM(AN849:AN850)","v":0},0,{"$f":"SUM(AP849:AP850)","v":-1558.6379123909646},{"$f":"SUM(AQ849:AQ850)","v":0},{"$f":"SUM(AR849:AR850)","v":0},{"$f":"SUM(AS849:AS850)","v":0},0,{"$f":"SUM(AU849:AU850)","v":-648914.8692796398},{"$f":"SUM(AV849:AV850)","v":0},{"$f":"SUM(AW849:AW850)","v":0},{"$f":"SUM(AX849:AX850)","v":0},0,{"$f":"SUM(AZ849:AZ850)","v":0},{"$f":"SUM(BA849:BA850)","v":0},0,0,0,{"$f":"SUM(BE849:BE850)","v":0},{"$f":"SUM(BF849:BF850)","v":0},0,0,0,{"$f":"SUM(BJ849:BJ850)","v":-159066.68256420107},{"$f":"SUM(BK849:BK850)","v":0},{"$f":"SUM(BL849:BL850)","v":0},{"$f":"SUM(BM849:BM850)","v":0},0,{"$f":"SUM(BO849:BO850)","v":-3168.3753915533148},{"$f":"SUM(BP849:BP850)","v":0},{"$f":"SUM(BQ849:BQ850)","v":0},{"$f":"SUM(BR849:BR850)","v":0},0,0]
[843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[844,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[845,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W854","v":35196837.674061276},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!D$9,FALSE)*$G854","v":31865088.803963978},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!E$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!F$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!G$9,FALSE)*$G854","v":233805.83174343832},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!H$9,FALSE)*$G854","v":5941.3320802493854},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!I$9,FALSE)*$G854","v":2473582.029252524},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!J$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!K$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!L$9,FALSE)*$G854","v":606342.22772612434},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!M$9,FALSE)*$G854","v":12077.449294962717},{"$f":"SUM(H854:Q854)","v":35196837.674061276},0,null,"Customer",{"$f":"IF($U854=$V$646,$H854,0)","v":31865088.803963978},{"$f":"IF($U854=$W$646,$H854,0)","v":0},{"$f":"IF($U854=$X$646,$H854,0)+IF($U854=$Y$646,$H854,0)*$X$643","v":0},{"$f":"IF($U854=$Y$646,$H854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AA$646,$I854,0)","v":0},{"$f":"IF($U854=$AB$646,$I854,0)","v":0},{"$f":"IF($U854=$AC$646,$I854,0)+IF($U854=$AD$646,$I854,0)*$X$643","v":0},{"$f":"IF($U854=$AD$646,$I854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AF$646,$J854,0)","v":0},{"$f":"IF($U854=$AG$646,$J854,0)","v":0},{"$f":"IF($U854=$AH$646,$J854,0)+IF($U854=$AI$646,$J854,0)*$X$643","v":0},{"$f":"IF($U854=$AI$646,$J854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AK$646,$K854,0)","v":233805.83174343832},{"$f":"IF($U854=$AL$646,$K854,0)","v":0},{"$f":"IF($U854=$AM$646,$K854,0)+IF($U854=$AN$646,$K854,0)*$X$643","v":0},{"$f":"IF($U854=$AN$646,$K854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AP$646,$L854,0)","v":5941.3320802493854},{"$f":"IF($U854=$AQ$646,$L854,0)","v":0},{"$f":"IF($U854=$AR$646,$L854,0)+IF($U854=$AS$646,$L854,0)*$X$643","v":0},{"$f":"IF($U854=$AS$646,$L854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AU$646,$M854,0)","v":2473582.029252524},{"$f":"IF($U854=$AV$646,$M854,0)","v":0},{"$f":"IF($U854=$AW$646,$M854,0)+IF($U854=$AX$646,$M854,0)*$X$643","v":0},{"$f":"IF($U854=$AX$646,$M854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AZ$646,$N854,0)","v":0},{"$f":"IF($U854=$BA$646,$N854,0)","v":0},{"$f":"IF($U854=$BB$646,$N854,0)+IF($U854=$BC$646,$N854,0)*$X$643","v":0},{"$f":"IF($U854=$BC$646,$N854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$BE$646,$O854,0)","v":0},{"$f":"IF($U854=$BF$646,$O854,0)","v":0},{"$f":"IF($U854=$BG$646,$O854,0)+IF($U854=$BH$646,$O854,0)*$X$643","v":0},{"$f":"IF($U854=$BH$646,$O854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$BJ$646,$P854,0)","v":606342.22772612434},{"$f":"IF($U854=$BK$646,$P854,0)","v":0},{"$f":"IF($U854=$BL$646,$P854,0)+IF($U854=$BM$646,$P854,0)*$X$643","v":0},{"$f":"IF($U854=$BM$646,$P854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$BO$646,$Q854,0)","v":12077.449294962717},{"$f":"IF($U854=$BP$646,$Q854,0)","v":0},{"$f":"IF($U854=$BQ$646,$Q854,0)+IF($U854=$BR$646,$Q854,0)*$X$643","v":0},{"$f":"IF($U854=$BR$646,$Q854,0)*$Y$643","v":0},0,0]
[846,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!D$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!E$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!F$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!G$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!H$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!I$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!J$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!K$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!L$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!M$9,FALSE)*$G855","v":0},{"$f":"SUM(H855:Q855)","v":0},0,null,"Customer",{"$f":"IF($U855=$V$646,$H855,0)","v":0},{"$f":"IF($U855=$W$646,$H855,0)","v":0},{"$f":"IF($U855=$X$646,$H855,0)+IF($U855=$Y$646,$H855,0)*$X$643","v":0},{"$f":"IF($U855=$Y$646,$H855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AA$646,$I855,0)","v":0},{"$f":"IF($U855=$AB$646,$I855,0)","v":0},{"$f":"IF($U855=$AC$646,$I855,0)+IF($U855=$AD$646,$I855,0)*$X$643","v":0},{"$f":"IF($U855=$AD$646,$I855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AF$646,$J855,0)","v":0},{"$f":"IF($U855=$AG$646,$J855,0)","v":0},{"$f":"IF($U855=$AH$646,$J855,0)+IF($U855=$AI$646,$J855,0)*$X$643","v":0},{"$f":"IF($U855=$AI$646,$J855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AK$646,$K855,0)","v":0},{"$f":"IF($U855=$AL$646,$K855,0)","v":0},{"$f":"IF($U855=$AM$646,$K855,0)+IF($U855=$AN$646,$K855,0)*$X$643","v":0},{"$f":"IF($U855=$AN$646,$K855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AP$646,$L855,0)","v":0},{"$f":"IF($U855=$AQ$646,$L855,0)","v":0},{"$f":"IF($U855=$AR$646,$L855,0)+IF($U855=$AS$646,$L855,0)*$X$643","v":0},{"$f":"IF($U855=$AS$646,$L855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AU$646,$M855,0)","v":0},{"$f":"IF($U855=$AV$646,$M855,0)","v":0},{"$f":"IF($U855=$AW$646,$M855,0)+IF($U855=$AX$646,$M855,0)*$X$643","v":0},{"$f":"IF($U855=$AX$646,$M855,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U855=$BJ$646,$P855,0)","v":0},{"$f":"IF($U855=$BK$646,$P855,0)","v":0},{"$f":"IF($U855=$BL$646,$P855,0)+IF($U855=$BM$646,$P855,0)*$X$643","v":0},{"$f":"IF($U855=$BM$646,$P855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$BO$646,$Q855,0)","v":0},{"$f":"IF($U855=$BP$646,$Q855,0)","v":0},{"$f":"IF($U855=$BQ$646,$Q855,0)+IF($U855=$BR$646,$Q855,0)*$X$643","v":0},{"$f":"IF($U855=$BR$646,$Q855,0)*$Y$643","v":0},0,0]
[847,null,null,"Total",null,null,{"$f":"SUM(G854:G855)","v":35196837.674061276},{"$f":"SUM(H854:H855)","v":31865088.803963978},{"$f":"SUM(I854:I855)","v":0},0,233805.83174343832,5941.3320802493854,2473582.029252524,{"$f":"SUM(N854:N855)","v":0},0,606342.22772612434,12077.449294962717,{"$f":"SUM(R854:R855)","v":35196837.674061276},{"$f":"R856-G856","v":0},null,null,{"$f":"SUM(V854:V855)","v":31865088.803963978},{"$f":"SUM(W854:W855)","v":0},0,0,{"$f":"SUM(V856:Y856)-H856","v":0},{"$f":"SUM(AA854:AA855)","v":0},{"$f":"SUM(AB854:AB855)","v":0},0,0,0,{"$f":"SUM(AF854:AF855)","v":0},{"$f":"SUM(AG854:AG855)","v":0},0,0,0,{"$f":"SUM(AK854:AK855)","v":233805.83174343832},{"$f":"SUM(AL854:AL855)","v":0},{"$f":"SUM(AM854:AM855)","v":0},{"$f":"SUM(AN854:AN855)","v":0},{"$f":"SUM(AK856:AN856)-K856","v":0},{"$f":"SUM(AP854:AP855)","v":5941.3320802493854},{"$f":"SUM(AQ854:AQ855)","v":0},{"$f":"SUM(AR854:AR855)","v":0},{"$f":"SUM(AS854:AS855)","v":0},{"$f":"SUM(AP856:AS856)-L856","v":0},{"$f":"SUM(AU854:AU855)","v":2473582.029252524},{"$f":"SUM(AV854:AV855)","v":0},{"$f":"SUM(AW854:AW855)","v":0},{"$f":"SUM(AX854:AX855)","v":0},{"$f":"SUM(AU856:AX856)-M856","v":0},{"$f":"SUM(AZ854:AZ855)","v":0},{"$f":"SUM(BA854:BA855)","v":0},0,0,0,{"$f":"SUM(BE854:BE855)","v":0},{"$f":"SUM(BF854:BF855)","v":0},0,0,0,{"$f":"SUM(BJ854:BJ855)","v":606342.22772612434},{"$f":"SUM(BK854:BK855)","v":0},{"$f":"SUM(BL854:BL855)","v":0},{"$f":"SUM(BM854:BM855)","v":0},{"$f":"SUM(BJ856:BM856)-P856","v":0},{"$f":"SUM(BO854:BO855)","v":12077.449294962717},{"$f":"SUM(BP854:BP855)","v":0},{"$f":"SUM(BQ854:BQ855)","v":0},{"$f":"SUM(BR854:BR855)","v":0},{"$f":"SUM(BO856:BR856)-Q856","v":0},{"$f":"SUM(V856:BR856)-R856","v":0}]
[848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA857:AD857)-I857","v":0},null,null,null,null,{"$f":"SUM(AF857:AI857)-J857","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ857:BC857)-N857","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[849,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[850,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W859","v":183331.48048182001},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!D$9,FALSE)*$G859","v":165977.23807501665},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!E$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!F$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!G$9,FALSE)*$G859","v":1217.8358088799826},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!H$9,FALSE)*$G859","v":30.946905412157935},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!I$9,FALSE)*$G859","v":12884.267038862168},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!J$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!K$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!L$9,FALSE)*$G859","v":3158.2842560198837},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!M$9,FALSE)*$G859","v":62.908397629182225},{"$f":"SUM(H859:Q859)","v":183331.48048182004},0,null,"Customer",{"$f":"IF($U859=$V$646,$H859,0)","v":165977.23807501665},{"$f":"IF($U859=$W$646,$H859,0)","v":0},{"$f":"IF($U859=$X$646,$H859,0)+IF($U859=$Y$646,$H859,0)*$X$643","v":0},{"$f":"IF($U859=$Y$646,$H859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AA$646,$I859,0)","v":0},{"$f":"IF($U859=$AB$646,$I859,0)","v":0},{"$f":"IF($U859=$AC$646,$I859,0)+IF($U859=$AD$646,$I859,0)*$X$643","v":0},{"$f":"IF($U859=$AD$646,$I859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AF$646,$J859,0)","v":0},{"$f":"IF($U859=$AG$646,$J859,0)","v":0},{"$f":"IF($U859=$AH$646,$J859,0)+IF($U859=$AI$646,$J859,0)*$X$643","v":0},{"$f":"IF($U859=$AI$646,$J859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AK$646,$K859,0)","v":1217.8358088799826},{"$f":"IF($U859=$AL$646,$K859,0)","v":0},{"$f":"IF($U859=$AM$646,$K859,0)+IF($U859=$AN$646,$K859,0)*$X$643","v":0},{"$f":"IF($U859=$AN$646,$K859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AP$646,$L859,0)","v":30.946905412157935},{"$f":"IF($U859=$AQ$646,$L859,0)","v":0},{"$f":"IF($U859=$AR$646,$L859,0)+IF($U859=$AS$646,$L859,0)*$X$643","v":0},{"$f":"IF($U859=$AS$646,$L859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AU$646,$M859,0)","v":12884.267038862168},{"$f":"IF($U859=$AV$646,$M859,0)","v":0},{"$f":"IF($U859=$AW$646,$M859,0)+IF($U859=$AX$646,$M859,0)*$X$643","v":0},{"$f":"IF($U859=$AX$646,$M859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AZ$646,$N859,0)","v":0},{"$f":"IF($U859=$BA$646,$N859,0)","v":0},{"$f":"IF($U859=$BB$646,$N859,0)+IF($U859=$BC$646,$N859,0)*$X$643","v":0},{"$f":"IF($U859=$BC$646,$N859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$BE$646,$O859,0)","v":0},{"$f":"IF($U859=$BF$646,$O859,0)","v":0},{"$f":"IF($U859=$BG$646,$O859,0)+IF($U859=$BH$646,$O859,0)*$X$643","v":0},{"$f":"IF($U859=$BH$646,$O859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$BJ$646,$P859,0)","v":3158.2842560198837},{"$f":"IF($U859=$BK$646,$P859,0)","v":0},{"$f":"IF($U859=$BL$646,$P859,0)+IF($U859=$BM$646,$P859,0)*$X$643","v":0},{"$f":"IF($U859=$BM$646,$P859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$BO$646,$Q859,0)","v":62.908397629182225},{"$f":"IF($U859=$BP$646,$Q859,0)","v":0},{"$f":"IF($U859=$BQ$646,$Q859,0)+IF($U859=$BR$646,$Q859,0)*$X$643","v":0},{"$f":"IF($U859=$BR$646,$Q859,0)*$Y$643","v":0},0,0]
[851,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!D$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!E$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!F$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!G$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!H$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!I$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!J$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!K$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!L$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!M$9,FALSE)*$G860","v":0},{"$f":"SUM(H860:Q860)","v":0},0,null,"Customer",{"$f":"IF($U860=$V$646,$H860,0)","v":0},{"$f":"IF($U860=$W$646,$H860,0)","v":0},{"$f":"IF($U860=$X$646,$H860,0)+IF($U860=$Y$646,$H860,0)*$X$643","v":0},{"$f":"IF($U860=$Y$646,$H860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AA$646,$I860,0)","v":0},{"$f":"IF($U860=$AB$646,$I860,0)","v":0},{"$f":"IF($U860=$AC$646,$I860,0)+IF($U860=$AD$646,$I860,0)*$X$643","v":0},{"$f":"IF($U860=$AD$646,$I860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AF$646,$J860,0)","v":0},{"$f":"IF($U860=$AG$646,$J860,0)","v":0},{"$f":"IF($U860=$AH$646,$J860,0)+IF($U860=$AI$646,$J860,0)*$X$643","v":0},{"$f":"IF($U860=$AI$646,$J860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AK$646,$K860,0)","v":0},{"$f":"IF($U860=$AL$646,$K860,0)","v":0},{"$f":"IF($U860=$AM$646,$K860,0)+IF($U860=$AN$646,$K860,0)*$X$643","v":0},{"$f":"IF($U860=$AN$646,$K860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AP$646,$L860,0)","v":0},{"$f":"IF($U860=$AQ$646,$L860,0)","v":0},{"$f":"IF($U860=$AR$646,$L860,0)+IF($U860=$AS$646,$L860,0)*$X$643","v":0},{"$f":"IF($U860=$AS$646,$L860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AU$646,$M860,0)","v":0},{"$f":"IF($U860=$AV$646,$M860,0)","v":0},{"$f":"IF($U860=$AW$646,$M860,0)+IF($U860=$AX$646,$M860,0)*$X$643","v":0},{"$f":"IF($U860=$AX$646,$M860,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U860=$BJ$646,$P860,0)","v":0},{"$f":"IF($U860=$BK$646,$P860,0)","v":0},{"$f":"IF($U860=$BL$646,$P860,0)+IF($U860=$BM$646,$P860,0)*$X$643","v":0},{"$f":"IF($U860=$BM$646,$P860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$BO$646,$Q860,0)","v":0},{"$f":"IF($U860=$BP$646,$Q860,0)","v":0},{"$f":"IF($U860=$BQ$646,$Q860,0)+IF($U860=$BR$646,$Q860,0)*$X$643","v":0},{"$f":"IF($U860=$BR$646,$Q860,0)*$Y$643","v":0},0,0]
[852,null,null,"Total",null,null,{"$f":"SUM(G859:G860)","v":183331.48048182001},{"$f":"SUM(H859:H860)","v":165977.23807501665},{"$f":"SUM(I859:I860)","v":0},0,1217.8358088799826,30.946905412157935,12884.267038862168,{"$f":"SUM(N859:N860)","v":0},0,3158.2842560198837,62.908397629182225,{"$f":"SUM(R859:R860)","v":183331.48048182004},0,null,null,{"$f":"SUM(V859:V860)","v":165977.23807501665},{"$f":"SUM(W859:W860)","v":0},0,0,0,{"$f":"SUM(AA859:AA860)","v":0},{"$f":"SUM(AB859:AB860)","v":0},0,0,0,{"$f":"SUM(AF859:AF860)","v":0},{"$f":"SUM(AG859:AG860)","v":0},0,0,0,{"$f":"SUM(AK859:AK860)","v":1217.8358088799826},{"$f":"SUM(AL859:AL860)","v":0},{"$f":"SUM(AM859:AM860)","v":0},{"$f":"SUM(AN859:AN860)","v":0},0,{"$f":"SUM(AP859:AP860)","v":30.946905412157935},{"$f":"SUM(AQ859:AQ860)","v":0},{"$f":"SUM(AR859:AR860)","v":0},{"$f":"SUM(AS859:AS860)","v":0},0,{"$f":"SUM(AU859:AU860)","v":12884.267038862168},{"$f":"SUM(AV859:AV860)","v":0},{"$f":"SUM(AW859:AW860)","v":0},{"$f":"SUM(AX859:AX860)","v":0},0,{"$f":"SUM(AZ859:AZ860)","v":0},{"$f":"SUM(BA859:BA860)","v":0},0,0,0,{"$f":"SUM(BE859:BE860)","v":0},{"$f":"SUM(BF859:BF860)","v":0},0,0,0,{"$f":"SUM(BJ859:BJ860)","v":3158.2842560198837},{"$f":"SUM(BK859:BK860)","v":0},{"$f":"SUM(BL859:BL860)","v":0},{"$f":"SUM(BM859:BM860)","v":0},0,{"$f":"SUM(BO859:BO860)","v":62.908397629182225},{"$f":"SUM(BP859:BP860)","v":0},{"$f":"SUM(BQ859:BQ860)","v":0},{"$f":"SUM(BR859:BR860)","v":0},0,0]
[853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[854,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[855,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W864","v":1680595.0941636001},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!D$9,FALSE)*$G864","v":1521509.1882670848},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!E$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!F$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!G$9,FALSE)*$G864","v":11163.870386697812},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!H$9,FALSE)*$G864","v":283.68950754409616},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!I$9,FALSE)*$G864","v":118109.75354858801},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!J$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!K$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!L$9,FALSE)*$G864","v":28951.91274674454},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!M$9,FALSE)*$G864","v":576.67970694089684},{"$f":"SUM(H864:Q864)","v":1680595.0941635999},0,null,"Customer",{"$f":"IF($U864=$V$646,$H864,0)","v":1521509.1882670848},{"$f":"IF($U864=$W$646,$H864,0)","v":0},{"$f":"IF($U864=$X$646,$H864,0)+IF($U864=$Y$646,$H864,0)*$X$643","v":0},{"$f":"IF($U864=$Y$646,$H864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AA$646,$I864,0)","v":0},{"$f":"IF($U864=$AB$646,$I864,0)","v":0},{"$f":"IF($U864=$AC$646,$I864,0)+IF($U864=$AD$646,$I864,0)*$X$643","v":0},{"$f":"IF($U864=$AD$646,$I864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AF$646,$J864,0)","v":0},{"$f":"IF($U864=$AG$646,$J864,0)","v":0},{"$f":"IF($U864=$AH$646,$J864,0)+IF($U864=$AI$646,$J864,0)*$X$643","v":0},{"$f":"IF($U864=$AI$646,$J864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AK$646,$K864,0)","v":11163.870386697812},{"$f":"IF($U864=$AL$646,$K864,0)","v":0},{"$f":"IF($U864=$AM$646,$K864,0)+IF($U864=$AN$646,$K864,0)*$X$643","v":0},{"$f":"IF($U864=$AN$646,$K864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AP$646,$L864,0)","v":283.68950754409616},{"$f":"IF($U864=$AQ$646,$L864,0)","v":0},{"$f":"IF($U864=$AR$646,$L864,0)+IF($U864=$AS$646,$L864,0)*$X$643","v":0},{"$f":"IF($U864=$AS$646,$L864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AU$646,$M864,0)","v":118109.75354858801},{"$f":"IF($U864=$AV$646,$M864,0)","v":0},{"$f":"IF($U864=$AW$646,$M864,0)+IF($U864=$AX$646,$M864,0)*$X$643","v":0},{"$f":"IF($U864=$AX$646,$M864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AZ$646,$N864,0)","v":0},{"$f":"IF($U864=$BA$646,$N864,0)","v":0},{"$f":"IF($U864=$BB$646,$N864,0)+IF($U864=$BC$646,$N864,0)*$X$643","v":0},{"$f":"IF($U864=$BC$646,$N864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$BE$646,$O864,0)","v":0},{"$f":"IF($U864=$BF$646,$O864,0)","v":0},{"$f":"IF($U864=$BG$646,$O864,0)+IF($U864=$BH$646,$O864,0)*$X$643","v":0},{"$f":"IF($U864=$BH$646,$O864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$BJ$646,$P864,0)","v":28951.91274674454},{"$f":"IF($U864=$BK$646,$P864,0)","v":0},{"$f":"IF($U864=$BL$646,$P864,0)+IF($U864=$BM$646,$P864,0)*$X$643","v":0},{"$f":"IF($U864=$BM$646,$P864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$BO$646,$Q864,0)","v":576.67970694089684},{"$f":"IF($U864=$BP$646,$Q864,0)","v":0},{"$f":"IF($U864=$BQ$646,$Q864,0)+IF($U864=$BR$646,$Q864,0)*$X$643","v":0},{"$f":"IF($U864=$BR$646,$Q864,0)*$Y$643","v":0},0,0]
[856,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!D$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!E$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!F$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!G$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!H$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!I$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!J$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!K$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!L$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!M$9,FALSE)*$G865","v":0},{"$f":"SUM(H865:Q865)","v":0},0,null,"Customer",{"$f":"IF($U865=$V$646,$H865,0)","v":0},{"$f":"IF($U865=$W$646,$H865,0)","v":0},{"$f":"IF($U865=$X$646,$H865,0)+IF($U865=$Y$646,$H865,0)*$X$643","v":0},{"$f":"IF($U865=$Y$646,$H865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AA$646,$I865,0)","v":0},{"$f":"IF($U865=$AB$646,$I865,0)","v":0},{"$f":"IF($U865=$AC$646,$I865,0)+IF($U865=$AD$646,$I865,0)*$X$643","v":0},{"$f":"IF($U865=$AD$646,$I865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AF$646,$J865,0)","v":0},{"$f":"IF($U865=$AG$646,$J865,0)","v":0},{"$f":"IF($U865=$AH$646,$J865,0)+IF($U865=$AI$646,$J865,0)*$X$643","v":0},{"$f":"IF($U865=$AI$646,$J865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AK$646,$K865,0)","v":0},{"$f":"IF($U865=$AL$646,$K865,0)","v":0},{"$f":"IF($U865=$AM$646,$K865,0)+IF($U865=$AN$646,$K865,0)*$X$643","v":0},{"$f":"IF($U865=$AN$646,$K865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AP$646,$L865,0)","v":0},{"$f":"IF($U865=$AQ$646,$L865,0)","v":0},{"$f":"IF($U865=$AR$646,$L865,0)+IF($U865=$AS$646,$L865,0)*$X$643","v":0},{"$f":"IF($U865=$AS$646,$L865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AU$646,$M865,0)","v":0},{"$f":"IF($U865=$AV$646,$M865,0)","v":0},{"$f":"IF($U865=$AW$646,$M865,0)+IF($U865=$AX$646,$M865,0)*$X$643","v":0},{"$f":"IF($U865=$AX$646,$M865,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U865=$BJ$646,$P865,0)","v":0},{"$f":"IF($U865=$BK$646,$P865,0)","v":0},{"$f":"IF($U865=$BL$646,$P865,0)+IF($U865=$BM$646,$P865,0)*$X$643","v":0},{"$f":"IF($U865=$BM$646,$P865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$BO$646,$Q865,0)","v":0},{"$f":"IF($U865=$BP$646,$Q865,0)","v":0},{"$f":"IF($U865=$BQ$646,$Q865,0)+IF($U865=$BR$646,$Q865,0)*$X$643","v":0},{"$f":"IF($U865=$BR$646,$Q865,0)*$Y$643","v":0},0,0]
[857,null,null,"Total",null,null,{"$f":"SUM(G864:G865)","v":1680595.0941636001},{"$f":"SUM(H864:H865)","v":1521509.1882670848},{"$f":"SUM(I864:I865)","v":0},0,11163.870386697812,283.68950754409616,118109.75354858801,{"$f":"SUM(N864:N865)","v":0},0,28951.91274674454,576.67970694089684,{"$f":"SUM(R864:R865)","v":1680595.0941635999},0,null,null,{"$f":"SUM(V864:V865)","v":1521509.1882670848},{"$f":"SUM(W864:W865)","v":0},0,0,0,{"$f":"SUM(AA864:AA865)","v":0},{"$f":"SUM(AB864:AB865)","v":0},0,0,0,{"$f":"SUM(AF864:AF865)","v":0},{"$f":"SUM(AG864:AG865)","v":0},0,0,0,{"$f":"SUM(AK864:AK865)","v":11163.870386697812},{"$f":"SUM(AL864:AL865)","v":0},{"$f":"SUM(AM864:AM865)","v":0},{"$f":"SUM(AN864:AN865)","v":0},0,{"$f":"SUM(AP864:AP865)","v":283.68950754409616},{"$f":"SUM(AQ864:AQ865)","v":0},{"$f":"SUM(AR864:AR865)","v":0},{"$f":"SUM(AS864:AS865)","v":0},0,{"$f":"SUM(AU864:AU865)","v":118109.75354858801},{"$f":"SUM(AV864:AV865)","v":0},{"$f":"SUM(AW864:AW865)","v":0},{"$f":"SUM(AX864:AX865)","v":0},0,{"$f":"SUM(AZ864:AZ865)","v":0},{"$f":"SUM(BA864:BA865)","v":0},0,0,0,{"$f":"SUM(BE864:BE865)","v":0},{"$f":"SUM(BF864:BF865)","v":0},0,0,0,{"$f":"SUM(BJ864:BJ865)","v":28951.91274674454},{"$f":"SUM(BK864:BK865)","v":0},{"$f":"SUM(BL864:BL865)","v":0},{"$f":"SUM(BM864:BM865)","v":0},0,{"$f":"SUM(BO864:BO865)","v":576.67970694089684},{"$f":"SUM(BP864:BP865)","v":0},{"$f":"SUM(BQ864:BQ865)","v":0},{"$f":"SUM(BR864:BR865)","v":0},0,0]
[858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[859,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[860,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W869","v":9689853.9530054349},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!D$9,FALSE)*$G869","v":8772607.9135089405},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!E$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!F$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!G$9,FALSE)*$G869","v":64367.838495459473},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!H$9,FALSE)*$G869","v":1635.6764967652157},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!I$9,FALSE)*$G869","v":680988.69637654279},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!J$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!K$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!L$9,FALSE)*$G869","v":166928.84987607933},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!M$9,FALSE)*$G869","v":3324.9782516473879},{"$f":"SUM(H869:Q869)","v":9689853.9530054349},0,null,"Customer",{"$f":"IF($U869=$V$646,$H869,0)","v":8772607.9135089405},{"$f":"IF($U869=$W$646,$H869,0)","v":0},{"$f":"IF($U869=$X$646,$H869,0)+IF($U869=$Y$646,$H869,0)*$X$643","v":0},{"$f":"IF($U869=$Y$646,$H869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AA$646,$I869,0)","v":0},{"$f":"IF($U869=$AB$646,$I869,0)","v":0},{"$f":"IF($U869=$AC$646,$I869,0)+IF($U869=$AD$646,$I869,0)*$X$643","v":0},{"$f":"IF($U869=$AD$646,$I869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AF$646,$J869,0)","v":0},{"$f":"IF($U869=$AG$646,$J869,0)","v":0},{"$f":"IF($U869=$AH$646,$J869,0)+IF($U869=$AI$646,$J869,0)*$X$643","v":0},{"$f":"IF($U869=$AI$646,$J869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AK$646,$K869,0)","v":64367.838495459473},{"$f":"IF($U869=$AL$646,$K869,0)","v":0},{"$f":"IF($U869=$AM$646,$K869,0)+IF($U869=$AN$646,$K869,0)*$X$643","v":0},{"$f":"IF($U869=$AN$646,$K869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AP$646,$L869,0)","v":1635.6764967652157},{"$f":"IF($U869=$AQ$646,$L869,0)","v":0},{"$f":"IF($U869=$AR$646,$L869,0)+IF($U869=$AS$646,$L869,0)*$X$643","v":0},{"$f":"IF($U869=$AS$646,$L869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AU$646,$M869,0)","v":680988.69637654279},{"$f":"IF($U869=$AV$646,$M869,0)","v":0},{"$f":"IF($U869=$AW$646,$M869,0)+IF($U869=$AX$646,$M869,0)*$X$643","v":0},{"$f":"IF($U869=$AX$646,$M869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AZ$646,$N869,0)","v":0},{"$f":"IF($U869=$BA$646,$N869,0)","v":0},{"$f":"IF($U869=$BB$646,$N869,0)+IF($U869=$BC$646,$N869,0)*$X$643","v":0},{"$f":"IF($U869=$BC$646,$N869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$BE$646,$O869,0)","v":0},{"$f":"IF($U869=$BF$646,$O869,0)","v":0},{"$f":"IF($U869=$BG$646,$O869,0)+IF($U869=$BH$646,$O869,0)*$X$643","v":0},{"$f":"IF($U869=$BH$646,$O869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$BJ$646,$P869,0)","v":166928.84987607933},{"$f":"IF($U869=$BK$646,$P869,0)","v":0},{"$f":"IF($U869=$BL$646,$P869,0)+IF($U869=$BM$646,$P869,0)*$X$643","v":0},{"$f":"IF($U869=$BM$646,$P869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$BO$646,$Q869,0)","v":3324.9782516473879},{"$f":"IF($U869=$BP$646,$Q869,0)","v":0},{"$f":"IF($U869=$BQ$646,$Q869,0)+IF($U869=$BR$646,$Q869,0)*$X$643","v":0},{"$f":"IF($U869=$BR$646,$Q869,0)*$Y$643","v":0},0,0]
[861,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!D$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!E$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!F$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!G$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!H$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!I$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!J$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!K$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!L$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!M$9,FALSE)*$G870","v":0},{"$f":"SUM(H870:Q870)","v":0},0,null,"Customer",{"$f":"IF($U870=$V$646,$H870,0)","v":0},{"$f":"IF($U870=$W$646,$H870,0)","v":0},{"$f":"IF($U870=$X$646,$H870,0)+IF($U870=$Y$646,$H870,0)*$X$643","v":0},{"$f":"IF($U870=$Y$646,$H870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AA$646,$I870,0)","v":0},{"$f":"IF($U870=$AB$646,$I870,0)","v":0},{"$f":"IF($U870=$AC$646,$I870,0)+IF($U870=$AD$646,$I870,0)*$X$643","v":0},{"$f":"IF($U870=$AD$646,$I870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AF$646,$J870,0)","v":0},{"$f":"IF($U870=$AG$646,$J870,0)","v":0},{"$f":"IF($U870=$AH$646,$J870,0)+IF($U870=$AI$646,$J870,0)*$X$643","v":0},{"$f":"IF($U870=$AI$646,$J870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AK$646,$K870,0)","v":0},{"$f":"IF($U870=$AL$646,$K870,0)","v":0},{"$f":"IF($U870=$AM$646,$K870,0)+IF($U870=$AN$646,$K870,0)*$X$643","v":0},{"$f":"IF($U870=$AN$646,$K870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AP$646,$L870,0)","v":0},{"$f":"IF($U870=$AQ$646,$L870,0)","v":0},{"$f":"IF($U870=$AR$646,$L870,0)+IF($U870=$AS$646,$L870,0)*$X$643","v":0},{"$f":"IF($U870=$AS$646,$L870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AU$646,$M870,0)","v":0},{"$f":"IF($U870=$AV$646,$M870,0)","v":0},{"$f":"IF($U870=$AW$646,$M870,0)+IF($U870=$AX$646,$M870,0)*$X$643","v":0},{"$f":"IF($U870=$AX$646,$M870,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U870=$BJ$646,$P870,0)","v":0},{"$f":"IF($U870=$BK$646,$P870,0)","v":0},{"$f":"IF($U870=$BL$646,$P870,0)+IF($U870=$BM$646,$P870,0)*$X$643","v":0},{"$f":"IF($U870=$BM$646,$P870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$BO$646,$Q870,0)","v":0},{"$f":"IF($U870=$BP$646,$Q870,0)","v":0},{"$f":"IF($U870=$BQ$646,$Q870,0)+IF($U870=$BR$646,$Q870,0)*$X$643","v":0},{"$f":"IF($U870=$BR$646,$Q870,0)*$Y$643","v":0},0,0]
[862,null,null,"Total",null,null,{"$f":"SUM(G869:G870)","v":9689853.9530054349},{"$f":"SUM(H869:H870)","v":8772607.9135089405},{"$f":"SUM(I869:I870)","v":0},0,64367.838495459473,1635.6764967652157,680988.69637654279,{"$f":"SUM(N869:N870)","v":0},0,166928.84987607933,3324.9782516473879,{"$f":"SUM(R869:R870)","v":9689853.9530054349},0,null,null,{"$f":"SUM(V869:V870)","v":8772607.9135089405},{"$f":"SUM(W869:W870)","v":0},0,0,0,{"$f":"SUM(AA869:AA870)","v":0},{"$f":"SUM(AB869:AB870)","v":0},0,0,0,{"$f":"SUM(AF869:AF870)","v":0},{"$f":"SUM(AG869:AG870)","v":0},0,0,0,{"$f":"SUM(AK869:AK870)","v":64367.838495459473},{"$f":"SUM(AL869:AL870)","v":0},{"$f":"SUM(AM869:AM870)","v":0},{"$f":"SUM(AN869:AN870)","v":0},0,{"$f":"SUM(AP869:AP870)","v":1635.6764967652157},{"$f":"SUM(AQ869:AQ870)","v":0},{"$f":"SUM(AR869:AR870)","v":0},{"$f":"SUM(AS869:AS870)","v":0},0,{"$f":"SUM(AU869:AU870)","v":680988.69637654279},{"$f":"SUM(AV869:AV870)","v":0},{"$f":"SUM(AW869:AW870)","v":0},{"$f":"SUM(AX869:AX870)","v":0},0,{"$f":"SUM(AZ869:AZ870)","v":0},{"$f":"SUM(BA869:BA870)","v":0},0,0,0,{"$f":"SUM(BE869:BE870)","v":0},{"$f":"SUM(BF869:BF870)","v":0},0,0,0,{"$f":"SUM(BJ869:BJ870)","v":166928.84987607933},{"$f":"SUM(BK869:BK870)","v":0},{"$f":"SUM(BL869:BL870)","v":0},{"$f":"SUM(BM869:BM870)","v":0},0,{"$f":"SUM(BO869:BO870)","v":3324.9782516473879},{"$f":"SUM(BP869:BP870)","v":0},{"$f":"SUM(BQ869:BQ870)","v":0},{"$f":"SUM(BR869:BR870)","v":0},0,0]
[863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[864,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[865,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!D$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!E$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!F$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!G$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!H$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!I$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!J$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!K$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!L$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!M$9,FALSE)*$G874","v":0},{"$f":"SUM(H874:Q874)","v":0},0,null,"Customer",{"$f":"IF($U874=$V$646,$H874,0)","v":0},{"$f":"IF($U874=$W$646,$H874,0)","v":0},{"$f":"IF($U874=$X$646,$H874,0)+IF($U874=$Y$646,$H874,0)*$X$643","v":0},{"$f":"IF($U874=$Y$646,$H874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AA$646,$I874,0)","v":0},{"$f":"IF($U874=$AB$646,$I874,0)","v":0},{"$f":"IF($U874=$AC$646,$I874,0)+IF($U874=$AD$646,$I874,0)*$X$643","v":0},{"$f":"IF($U874=$AD$646,$I874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AF$646,$J874,0)","v":0},{"$f":"IF($U874=$AG$646,$J874,0)","v":0},{"$f":"IF($U874=$AH$646,$J874,0)+IF($U874=$AI$646,$J874,0)*$X$643","v":0},{"$f":"IF($U874=$AI$646,$J874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AK$646,$K874,0)","v":0},{"$f":"IF($U874=$AL$646,$K874,0)","v":0},{"$f":"IF($U874=$AM$646,$K874,0)+IF($U874=$AN$646,$K874,0)*$X$643","v":0},{"$f":"IF($U874=$AN$646,$K874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AP$646,$L874,0)","v":0},{"$f":"IF($U874=$AQ$646,$L874,0)","v":0},{"$f":"IF($U874=$AR$646,$L874,0)+IF($U874=$AS$646,$L874,0)*$X$643","v":0},{"$f":"IF($U874=$AS$646,$L874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AU$646,$M874,0)","v":0},{"$f":"IF($U874=$AV$646,$M874,0)","v":0},{"$f":"IF($U874=$AW$646,$M874,0)+IF($U874=$AX$646,$M874,0)*$X$643","v":0},{"$f":"IF($U874=$AX$646,$M874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AZ$646,$N874,0)","v":0},{"$f":"IF($U874=$BA$646,$N874,0)","v":0},{"$f":"IF($U874=$BB$646,$N874,0)+IF($U874=$BC$646,$N874,0)*$X$643","v":0},{"$f":"IF($U874=$BC$646,$N874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$BE$646,$O874,0)","v":0},{"$f":"IF($U874=$BF$646,$O874,0)","v":0},{"$f":"IF($U874=$BG$646,$O874,0)+IF($U874=$BH$646,$O874,0)*$X$643","v":0},{"$f":"IF($U874=$BH$646,$O874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$BJ$646,$P874,0)","v":0},{"$f":"IF($U874=$BK$646,$P874,0)","v":0},{"$f":"IF($U874=$BL$646,$P874,0)+IF($U874=$BM$646,$P874,0)*$X$643","v":0},{"$f":"IF($U874=$BM$646,$P874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$BO$646,$Q874,0)","v":0},{"$f":"IF($U874=$BP$646,$Q874,0)","v":0},{"$f":"IF($U874=$BQ$646,$Q874,0)+IF($U874=$BR$646,$Q874,0)*$X$643","v":0},{"$f":"IF($U874=$BR$646,$Q874,0)*$Y$643","v":0},0,0]
[866,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!D$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!E$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!F$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!G$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!H$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!I$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!J$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!K$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!L$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!M$9,FALSE)*$G875","v":0},{"$f":"SUM(H875:Q875)","v":0},0,null,"Customer",{"$f":"IF($U875=$V$646,$H875,0)","v":0},{"$f":"IF($U875=$W$646,$H875,0)","v":0},{"$f":"IF($U875=$X$646,$H875,0)+IF($U875=$Y$646,$H875,0)*$X$643","v":0},{"$f":"IF($U875=$Y$646,$H875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AA$646,$I875,0)","v":0},{"$f":"IF($U875=$AB$646,$I875,0)","v":0},{"$f":"IF($U875=$AC$646,$I875,0)+IF($U875=$AD$646,$I875,0)*$X$643","v":0},{"$f":"IF($U875=$AD$646,$I875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AF$646,$J875,0)","v":0},{"$f":"IF($U875=$AG$646,$J875,0)","v":0},{"$f":"IF($U875=$AH$646,$J875,0)+IF($U875=$AI$646,$J875,0)*$X$643","v":0},{"$f":"IF($U875=$AI$646,$J875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AK$646,$K875,0)","v":0},{"$f":"IF($U875=$AL$646,$K875,0)","v":0},{"$f":"IF($U875=$AM$646,$K875,0)+IF($U875=$AN$646,$K875,0)*$X$643","v":0},{"$f":"IF($U875=$AN$646,$K875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AP$646,$L875,0)","v":0},{"$f":"IF($U875=$AQ$646,$L875,0)","v":0},{"$f":"IF($U875=$AR$646,$L875,0)+IF($U875=$AS$646,$L875,0)*$X$643","v":0},{"$f":"IF($U875=$AS$646,$L875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AU$646,$M875,0)","v":0},{"$f":"IF($U875=$AV$646,$M875,0)","v":0},{"$f":"IF($U875=$AW$646,$M875,0)+IF($U875=$AX$646,$M875,0)*$X$643","v":0},{"$f":"IF($U875=$AX$646,$M875,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U875=$BJ$646,$P875,0)","v":0},{"$f":"IF($U875=$BK$646,$P875,0)","v":0},{"$f":"IF($U875=$BL$646,$P875,0)+IF($U875=$BM$646,$P875,0)*$X$643","v":0},{"$f":"IF($U875=$BM$646,$P875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$BO$646,$Q875,0)","v":0},{"$f":"IF($U875=$BP$646,$Q875,0)","v":0},{"$f":"IF($U875=$BQ$646,$Q875,0)+IF($U875=$BR$646,$Q875,0)*$X$643","v":0},{"$f":"IF($U875=$BR$646,$Q875,0)*$Y$643","v":0},0,0]
[867,null,null,"Total",null,null,{"$f":"SUM(G874:G875)","v":0},{"$f":"SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},0,0,0,0,{"$f":"SUM(N874:N875)","v":0},0,0,0,{"$f":"SUM(R874:R875)","v":0},0,null,null,{"$f":"SUM(V874:V875)","v":0},null,null,null,0,{"$f":"SUM(AA874:AA875)","v":0},null,null,null,0,{"$f":"SUM(AF874:AF875)","v":0},null,null,null,0,{"$f":"SUM(AK874:AK875)","v":0},null,null,null,0,{"$f":"SUM(AP874:AP875)","v":0},null,null,null,0,{"$f":"SUM(AU874:AU875)","v":0},null,null,null,0,{"$f":"SUM(AZ874:AZ875)","v":0},null,null,null,0,{"$f":"SUM(BE874:BE875)","v":0},null,null,null,0,{"$f":"SUM(BJ874:BJ875)","v":0},null,null,null,0,{"$f":"SUM(BO874:BO875)","v":0},null,null,null,0,0]
[868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[869,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[870,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!D$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!E$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!F$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!G$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!H$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!I$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!J$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!K$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!L$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!M$9,FALSE)*$G879","v":0},{"$f":"SUM(H879:Q879)","v":0},0,null,"Customer",{"$f":"IF($U879=$V$646,$H879,0)","v":0},{"$f":"IF($U879=$W$646,$H879,0)","v":0},{"$f":"IF($U879=$X$646,$H879,0)+IF($U879=$Y$646,$H879,0)*$X$643","v":0},{"$f":"IF($U879=$Y$646,$H879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AA$646,$I879,0)","v":0},{"$f":"IF($U879=$AB$646,$I879,0)","v":0},{"$f":"IF($U879=$AC$646,$I879,0)+IF($U879=$AD$646,$I879,0)*$X$643","v":0},{"$f":"IF($U879=$AD$646,$I879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AF$646,$J879,0)","v":0},{"$f":"IF($U879=$AG$646,$J879,0)","v":0},{"$f":"IF($U879=$AH$646,$J879,0)+IF($U879=$AI$646,$J879,0)*$X$643","v":0},{"$f":"IF($U879=$AI$646,$J879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AK$646,$K879,0)","v":0},{"$f":"IF($U879=$AL$646,$K879,0)","v":0},{"$f":"IF($U879=$AM$646,$K879,0)+IF($U879=$AN$646,$K879,0)*$X$643","v":0},{"$f":"IF($U879=$AN$646,$K879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AP$646,$L879,0)","v":0},{"$f":"IF($U879=$AQ$646,$L879,0)","v":0},{"$f":"IF($U879=$AR$646,$L879,0)+IF($U879=$AS$646,$L879,0)*$X$643","v":0},{"$f":"IF($U879=$AS$646,$L879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AU$646,$M879,0)","v":0},{"$f":"IF($U879=$AV$646,$M879,0)","v":0},{"$f":"IF($U879=$AW$646,$M879,0)+IF($U879=$AX$646,$M879,0)*$X$643","v":0},{"$f":"IF($U879=$AX$646,$M879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AZ$646,$N879,0)","v":0},{"$f":"IF($U879=$BA$646,$N879,0)","v":0},{"$f":"IF($U879=$BB$646,$N879,0)+IF($U879=$BC$646,$N879,0)*$X$643","v":0},{"$f":"IF($U879=$BC$646,$N879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$BE$646,$O879,0)","v":0},{"$f":"IF($U879=$BF$646,$O879,0)","v":0},{"$f":"IF($U879=$BG$646,$O879,0)+IF($U879=$BH$646,$O879,0)*$X$643","v":0},{"$f":"IF($U879=$BH$646,$O879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$BJ$646,$P879,0)","v":0},{"$f":"IF($U879=$BK$646,$P879,0)","v":0},{"$f":"IF($U879=$BL$646,$P879,0)+IF($U879=$BM$646,$P879,0)*$X$643","v":0},{"$f":"IF($U879=$BM$646,$P879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$BO$646,$Q879,0)","v":0},{"$f":"IF($U879=$BP$646,$Q879,0)","v":0},{"$f":"IF($U879=$BQ$646,$Q879,0)+IF($U879=$BR$646,$Q879,0)*$X$643","v":0},{"$f":"IF($U879=$BR$646,$Q879,0)*$Y$643","v":0},0,0]
[871,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!D$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!E$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!F$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!G$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!H$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!I$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!J$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!K$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!L$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!M$9,FALSE)*$G880","v":0},{"$f":"SUM(H880:Q880)","v":0},0,null,"Customer",{"$f":"IF($U880=$V$646,$H880,0)","v":0},{"$f":"IF($U880=$W$646,$H880,0)","v":0},{"$f":"IF($U880=$X$646,$H880,0)+IF($U880=$Y$646,$H880,0)*$X$643","v":0},{"$f":"IF($U880=$Y$646,$H880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AA$646,$I880,0)","v":0},{"$f":"IF($U880=$AB$646,$I880,0)","v":0},{"$f":"IF($U880=$AC$646,$I880,0)+IF($U880=$AD$646,$I880,0)*$X$643","v":0},{"$f":"IF($U880=$AD$646,$I880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AF$646,$J880,0)","v":0},{"$f":"IF($U880=$AG$646,$J880,0)","v":0},{"$f":"IF($U880=$AH$646,$J880,0)+IF($U880=$AI$646,$J880,0)*$X$643","v":0},{"$f":"IF($U880=$AI$646,$J880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AK$646,$K880,0)","v":0},{"$f":"IF($U880=$AL$646,$K880,0)","v":0},{"$f":"IF($U880=$AM$646,$K880,0)+IF($U880=$AN$646,$K880,0)*$X$643","v":0},{"$f":"IF($U880=$AN$646,$K880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AP$646,$L880,0)","v":0},{"$f":"IF($U880=$AQ$646,$L880,0)","v":0},{"$f":"IF($U880=$AR$646,$L880,0)+IF($U880=$AS$646,$L880,0)*$X$643","v":0},{"$f":"IF($U880=$AS$646,$L880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AU$646,$M880,0)","v":0},{"$f":"IF($U880=$AV$646,$M880,0)","v":0},{"$f":"IF($U880=$AW$646,$M880,0)+IF($U880=$AX$646,$M880,0)*$X$643","v":0},{"$f":"IF($U880=$AX$646,$M880,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U880=$BJ$646,$P880,0)","v":0},{"$f":"IF($U880=$BK$646,$P880,0)","v":0},{"$f":"IF($U880=$BL$646,$P880,0)+IF($U880=$BM$646,$P880,0)*$X$643","v":0},{"$f":"IF($U880=$BM$646,$P880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$BO$646,$Q880,0)","v":0},{"$f":"IF($U880=$BP$646,$Q880,0)","v":0},{"$f":"IF($U880=$BQ$646,$Q880,0)+IF($U880=$BR$646,$Q880,0)*$X$643","v":0},{"$f":"IF($U880=$BR$646,$Q880,0)*$Y$643","v":0},0,0]
[872,null,null,"Total",null,null,{"$f":"SUM(G879:G880)","v":0},{"$f":"SUM(H879:H880)","v":0},{"$f":"SUM(I879:I880)","v":0},0,0,0,0,{"$f":"SUM(N879:N880)","v":0},0,0,0,{"$f":"SUM(R879:R880)","v":0},0,null,null,{"$f":"SUM(V879:V880)","v":0},null,null,null,0,{"$f":"SUM(AA879:AA880)","v":0},null,null,null,0,{"$f":"SUM(AF879:AF880)","v":0},null,null,null,0,{"$f":"SUM(AK879:AK880)","v":0},null,null,null,0,{"$f":"SUM(AP879:AP880)","v":0},null,null,null,0,{"$f":"SUM(AU879:AU880)","v":0},null,null,null,0,{"$f":"SUM(AZ879:AZ880)","v":0},null,null,null,0,{"$f":"SUM(BE879:BE880)","v":0},null,null,null,0,{"$f":"SUM(BJ879:BJ880)","v":0},null,null,null,0,{"$f":"SUM(BO879:BO880)","v":0},null,null,null,0,0]
[873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[874,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[875,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W884","v":6115392.2959627435},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!D$9,FALSE)*$G884","v":5536506.4437462203},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!E$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!F$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!G$9,FALSE)*$G884","v":40623.376322489981},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!H$9,FALSE)*$G884","v":1032.2966161840684},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!I$9,FALSE)*$G884","v":429780.78386487381},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!J$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!K$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!L$9,FALSE)*$G884","v":105350.95858585891},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!M$9,FALSE)*$G884","v":2098.4368271166145},{"$f":"SUM(H884:Q884)","v":6115392.2959627444},0,null,"Customer",{"$f":"IF($U884=$V$646,$H884,0)","v":5536506.4437462203},{"$f":"IF($U884=$W$646,$H884,0)","v":0},{"$f":"IF($U884=$X$646,$H884,0)+IF($U884=$Y$646,$H884,0)*$X$643","v":0},{"$f":"IF($U884=$Y$646,$H884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AA$646,$I884,0)","v":0},{"$f":"IF($U884=$AB$646,$I884,0)","v":0},{"$f":"IF($U884=$AC$646,$I884,0)+IF($U884=$AD$646,$I884,0)*$X$643","v":0},{"$f":"IF($U884=$AD$646,$I884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AF$646,$J884,0)","v":0},{"$f":"IF($U884=$AG$646,$J884,0)","v":0},{"$f":"IF($U884=$AH$646,$J884,0)+IF($U884=$AI$646,$J884,0)*$X$643","v":0},{"$f":"IF($U884=$AI$646,$J884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AK$646,$K884,0)","v":40623.376322489981},{"$f":"IF($U884=$AL$646,$K884,0)","v":0},{"$f":"IF($U884=$AM$646,$K884,0)+IF($U884=$AN$646,$K884,0)*$X$643","v":0},{"$f":"IF($U884=$AN$646,$K884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AP$646,$L884,0)","v":1032.2966161840684},{"$f":"IF($U884=$AQ$646,$L884,0)","v":0},{"$f":"IF($U884=$AR$646,$L884,0)+IF($U884=$AS$646,$L884,0)*$X$643","v":0},{"$f":"IF($U884=$AS$646,$L884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AU$646,$M884,0)","v":429780.78386487381},{"$f":"IF($U884=$AV$646,$M884,0)","v":0},{"$f":"IF($U884=$AW$646,$M884,0)+IF($U884=$AX$646,$M884,0)*$X$643","v":0},{"$f":"IF($U884=$AX$646,$M884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AZ$646,$N884,0)","v":0},{"$f":"IF($U884=$BA$646,$N884,0)","v":0},{"$f":"IF($U884=$BB$646,$N884,0)+IF($U884=$BC$646,$N884,0)*$X$643","v":0},{"$f":"IF($U884=$BC$646,$N884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$BE$646,$O884,0)","v":0},{"$f":"IF($U884=$BF$646,$O884,0)","v":0},{"$f":"IF($U884=$BG$646,$O884,0)+IF($U884=$BH$646,$O884,0)*$X$643","v":0},{"$f":"IF($U884=$BH$646,$O884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$BJ$646,$P884,0)","v":105350.95858585891},{"$f":"IF($U884=$BK$646,$P884,0)","v":0},{"$f":"IF($U884=$BL$646,$P884,0)+IF($U884=$BM$646,$P884,0)*$X$643","v":0},{"$f":"IF($U884=$BM$646,$P884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$BO$646,$Q884,0)","v":2098.4368271166145},{"$f":"IF($U884=$BP$646,$Q884,0)","v":0},{"$f":"IF($U884=$BQ$646,$Q884,0)+IF($U884=$BR$646,$Q884,0)*$X$643","v":0},{"$f":"IF($U884=$BR$646,$Q884,0)*$Y$643","v":0},0,0]
[876,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!D$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!E$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!F$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!G$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!H$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!I$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!J$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!K$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!L$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!M$9,FALSE)*$G885","v":0},{"$f":"SUM(H885:Q885)","v":0},0,null,"Customer",{"$f":"IF($U885=$V$646,$H885,0)","v":0},{"$f":"IF($U885=$W$646,$H885,0)","v":0},{"$f":"IF($U885=$X$646,$H885,0)+IF($U885=$Y$646,$H885,0)*$X$643","v":0},{"$f":"IF($U885=$Y$646,$H885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AA$646,$I885,0)","v":0},{"$f":"IF($U885=$AB$646,$I885,0)","v":0},{"$f":"IF($U885=$AC$646,$I885,0)+IF($U885=$AD$646,$I885,0)*$X$643","v":0},{"$f":"IF($U885=$AD$646,$I885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AF$646,$J885,0)","v":0},{"$f":"IF($U885=$AG$646,$J885,0)","v":0},{"$f":"IF($U885=$AH$646,$J885,0)+IF($U885=$AI$646,$J885,0)*$X$643","v":0},{"$f":"IF($U885=$AI$646,$J885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AK$646,$K885,0)","v":0},{"$f":"IF($U885=$AL$646,$K885,0)","v":0},{"$f":"IF($U885=$AM$646,$K885,0)+IF($U885=$AN$646,$K885,0)*$X$643","v":0},{"$f":"IF($U885=$AN$646,$K885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AP$646,$L885,0)","v":0},{"$f":"IF($U885=$AQ$646,$L885,0)","v":0},{"$f":"IF($U885=$AR$646,$L885,0)+IF($U885=$AS$646,$L885,0)*$X$643","v":0},{"$f":"IF($U885=$AS$646,$L885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AU$646,$M885,0)","v":0},{"$f":"IF($U885=$AV$646,$M885,0)","v":0},{"$f":"IF($U885=$AW$646,$M885,0)+IF($U885=$AX$646,$M885,0)*$X$643","v":0},{"$f":"IF($U885=$AX$646,$M885,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U885=$BJ$646,$P885,0)","v":0},{"$f":"IF($U885=$BK$646,$P885,0)","v":0},{"$f":"IF($U885=$BL$646,$P885,0)+IF($U885=$BM$646,$P885,0)*$X$643","v":0},{"$f":"IF($U885=$BM$646,$P885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$BO$646,$Q885,0)","v":0},{"$f":"IF($U885=$BP$646,$Q885,0)","v":0},{"$f":"IF($U885=$BQ$646,$Q885,0)+IF($U885=$BR$646,$Q885,0)*$X$643","v":0},{"$f":"IF($U885=$BR$646,$Q885,0)*$Y$643","v":0},0,0]
[877,null,null,"Total",null,null,{"$f":"SUM(G884:G885)","v":6115392.2959627435},{"$f":"SUM(H884:H885)","v":5536506.4437462203},{"$f":"SUM(I884:I885)","v":0},0,40623.376322489981,1032.2966161840684,429780.78386487381,{"$f":"SUM(N884:N885)","v":0},0,105350.95858585891,2098.4368271166145,{"$f":"SUM(R884:R885)","v":6115392.2959627444},0,null,null,{"$f":"SUM(V884:V885)","v":5536506.4437462203},null,null,null,0,{"$f":"SUM(AA884:AA885)","v":0},null,null,null,0,{"$f":"SUM(AF884:AF885)","v":0},null,null,null,0,{"$f":"SUM(AK884:AK885)","v":40623.376322489981},null,null,null,0,{"$f":"SUM(AP884:AP885)","v":1032.2966161840684},null,null,null,0,{"$f":"SUM(AU884:AU885)","v":429780.78386487381},null,null,null,0,{"$f":"SUM(AZ884:AZ885)","v":0},null,null,null,0,{"$f":"SUM(BE884:BE885)","v":0},null,null,null,0,{"$f":"SUM(BJ884:BJ885)","v":105350.95858585891},null,null,null,0,{"$f":"SUM(BO884:BO885)","v":2098.4368271166145},null,null,null,0,0]
[878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[879,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V888:Y888)-H888","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK888:AN888)-K888","v":0},null,null,null,null,{"$f":"SUM(AP888:AS888)-L888","v":0},null,null,null,null,{"$f":"SUM(AU888:AX888)-M888","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ888:BM888)-P888","v":0},null,null,null,null,{"$f":"SUM(BO888:BR888)-Q888","v":0},{"$f":"SUM(V888:BR888)-R888","v":0}]
[880,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W889","v":150551.99064549},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!D$9,FALSE)*$G889","v":136300.66984874493},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!E$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!F$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!G$9,FALSE)*$G889","v":1000.0879544766643},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!H$9,FALSE)*$G889","v":25.413628918902912},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!I$9,FALSE)*$G889","v":10580.572663302783},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!J$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!K$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!L$9,FALSE)*$G889","v":2593.5861125348588},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!M$9,FALSE)*$G889","v":51.660437511879444},{"$f":"SUM(H889:Q889)","v":150551.99064549003},0,null,"Customer",{"$f":"IF($U889=$V$646,$H889,0)","v":136300.66984874493},{"$f":"IF($U889=$W$646,$H889,0)","v":0},{"$f":"IF($U889=$X$646,$H889,0)+IF($U889=$Y$646,$H889,0)*$X$643","v":0},{"$f":"IF($U889=$Y$646,$H889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AA$646,$I889,0)","v":0},{"$f":"IF($U889=$AB$646,$I889,0)","v":0},{"$f":"IF($U889=$AC$646,$I889,0)+IF($U889=$AD$646,$I889,0)*$X$643","v":0},{"$f":"IF($U889=$AD$646,$I889,0)*$Y$643","v":0},{"$f":"SUM(AA889:AD889)-I889","v":0},{"$f":"IF($U889=$AF$646,$J889,0)","v":0},{"$f":"IF($U889=$AG$646,$J889,0)","v":0},{"$f":"IF($U889=$AH$646,$J889,0)+IF($U889=$AI$646,$J889,0)*$X$643","v":0},{"$f":"IF($U889=$AI$646,$J889,0)*$Y$643","v":0},{"$f":"SUM(AF889:AI889)-J889","v":0},{"$f":"IF($U889=$AK$646,$K889,0)","v":1000.0879544766643},{"$f":"IF($U889=$AL$646,$K889,0)","v":0},{"$f":"IF($U889=$AM$646,$K889,0)+IF($U889=$AN$646,$K889,0)*$X$643","v":0},{"$f":"IF($U889=$AN$646,$K889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AP$646,$L889,0)","v":25.413628918902912},{"$f":"IF($U889=$AQ$646,$L889,0)","v":0},{"$f":"IF($U889=$AR$646,$L889,0)+IF($U889=$AS$646,$L889,0)*$X$643","v":0},{"$f":"IF($U889=$AS$646,$L889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AU$646,$M889,0)","v":10580.572663302783},{"$f":"IF($U889=$AV$646,$M889,0)","v":0},{"$f":"IF($U889=$AW$646,$M889,0)+IF($U889=$AX$646,$M889,0)*$X$643","v":0},{"$f":"IF($U889=$AX$646,$M889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AZ$646,$N889,0)","v":0},{"$f":"IF($U889=$BA$646,$N889,0)","v":0},{"$f":"IF($U889=$BB$646,$N889,0)+IF($U889=$BC$646,$N889,0)*$X$643","v":0},{"$f":"IF($U889=$BC$646,$N889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$BE$646,$O889,0)","v":0},{"$f":"IF($U889=$BF$646,$O889,0)","v":0},{"$f":"IF($U889=$BG$646,$O889,0)+IF($U889=$BH$646,$O889,0)*$X$643","v":0},{"$f":"IF($U889=$BH$646,$O889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$BJ$646,$P889,0)","v":2593.5861125348588},{"$f":"IF($U889=$BK$646,$P889,0)","v":0},{"$f":"IF($U889=$BL$646,$P889,0)+IF($U889=$BM$646,$P889,0)*$X$643","v":0},{"$f":"IF($U889=$BM$646,$P889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$BO$646,$Q889,0)","v":51.660437511879444},{"$f":"IF($U889=$BP$646,$Q889,0)","v":0},{"$f":"IF($U889=$BQ$646,$Q889,0)+IF($U889=$BR$646,$Q889,0)*$X$643","v":0},{"$f":"IF($U889=$BR$646,$Q889,0)*$Y$643","v":0},0,0]
[881,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!D$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!E$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!F$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!G$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!H$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!I$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!J$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!K$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!L$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!M$9,FALSE)*$G890","v":0},{"$f":"SUM(H890:Q890)","v":0},0,null,"Customer",{"$f":"IF($U890=$V$646,$H890,0)","v":0},{"$f":"IF($U890=$W$646,$H890,0)","v":0},{"$f":"IF($U890=$X$646,$H890,0)+IF($U890=$Y$646,$H890,0)*$X$643","v":0},{"$f":"IF($U890=$Y$646,$H890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AA$646,$I890,0)","v":0},{"$f":"IF($U890=$AB$646,$I890,0)","v":0},{"$f":"IF($U890=$AC$646,$I890,0)+IF($U890=$AD$646,$I890,0)*$X$643","v":0},{"$f":"IF($U890=$AD$646,$I890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AF$646,$J890,0)","v":0},{"$f":"IF($U890=$AG$646,$J890,0)","v":0},{"$f":"IF($U890=$AH$646,$J890,0)+IF($U890=$AI$646,$J890,0)*$X$643","v":0},{"$f":"IF($U890=$AI$646,$J890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AK$646,$K890,0)","v":0},{"$f":"IF($U890=$AL$646,$K890,0)","v":0},{"$f":"IF($U890=$AM$646,$K890,0)+IF($U890=$AN$646,$K890,0)*$X$643","v":0},{"$f":"IF($U890=$AN$646,$K890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AP$646,$L890,0)","v":0},{"$f":"IF($U890=$AQ$646,$L890,0)","v":0},{"$f":"IF($U890=$AR$646,$L890,0)+IF($U890=$AS$646,$L890,0)*$X$643","v":0},{"$f":"IF($U890=$AS$646,$L890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AU$646,$M890,0)","v":0},{"$f":"IF($U890=$AV$646,$M890,0)","v":0},{"$f":"IF($U890=$AW$646,$M890,0)+IF($U890=$AX$646,$M890,0)*$X$643","v":0},{"$f":"IF($U890=$AX$646,$M890,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U890=$BJ$646,$P890,0)","v":0},{"$f":"IF($U890=$BK$646,$P890,0)","v":0},{"$f":"IF($U890=$BL$646,$P890,0)+IF($U890=$BM$646,$P890,0)*$X$643","v":0},{"$f":"IF($U890=$BM$646,$P890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$BO$646,$Q890,0)","v":0},{"$f":"IF($U890=$BP$646,$Q890,0)","v":0},{"$f":"IF($U890=$BQ$646,$Q890,0)+IF($U890=$BR$646,$Q890,0)*$X$643","v":0},{"$f":"IF($U890=$BR$646,$Q890,0)*$Y$643","v":0},0,0]
[882,null,null,"Total",null,null,{"$f":"SUM(G889:G890)","v":150551.99064549},{"$f":"SUM(H889:H890)","v":136300.66984874493},{"$f":"SUM(I889:I890)","v":0},0,1000.0879544766643,25.413628918902912,10580.572663302783,{"$f":"SUM(N889:N890)","v":0},0,2593.5861125348588,51.660437511879444,{"$f":"SUM(R889:R890)","v":150551.99064549003},0,null,null,{"$f":"SUM(V889:V890)","v":136300.66984874493},null,null,null,0,{"$f":"SUM(AA889:AA890)","v":0},null,null,null,0,{"$f":"SUM(AF889:AF890)","v":0},null,null,null,0,{"$f":"SUM(AK889:AK890)","v":1000.0879544766643},null,null,null,0,{"$f":"SUM(AP889:AP890)","v":25.413628918902912},null,null,null,0,{"$f":"SUM(AU889:AU890)","v":10580.572663302783},null,null,null,0,{"$f":"SUM(AZ889:AZ890)","v":0},null,null,null,0,{"$f":"SUM(BE889:BE890)","v":0},null,null,null,0,{"$f":"SUM(BJ889:BJ890)","v":2593.5861125348588},null,null,null,0,{"$f":"SUM(BO889:BO890)","v":51.660437511879444},null,null,null,0,0]
[883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[884,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[885,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W894","v":4026900.8318533176},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!D$9,FALSE)*$G894","v":3645712.5438382071},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!E$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!F$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!G$9,FALSE)*$G894","v":26749.928702647841},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!H$9,FALSE)*$G894","v":679.75297433908327},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!I$9,FALSE)*$G894","v":283004.67284864024},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!J$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!K$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!L$9,FALSE)*$G894","v":69372.142004040012},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!M$9,FALSE)*$G894","v":1381.7914854434077},{"$f":"SUM(H894:Q894)","v":4026900.8318533176},0,null,"Customer",{"$f":"IF($U894=$V$646,$H894,0)","v":3645712.5438382071},{"$f":"IF($U894=$W$646,$H894,0)","v":0},{"$f":"IF($U894=$X$646,$H894,0)+IF($U894=$Y$646,$H894,0)*$X$643","v":0},{"$f":"IF($U894=$Y$646,$H894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AK$646,$I894,0)","v":0},{"$f":"IF($U894=$AL$646,$I894,0)","v":0},{"$f":"IF($U894=$AM$646,$I894,0)+IF($U894=$AN$646,$K894,0)*$X$643","v":0},{"$f":"IF($U894=$AN$646,$I894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AP$646,$J894,0)","v":0},{"$f":"IF($U894=$AQ$646,$J894,0)","v":0},{"$f":"IF($U894=$AR$646,$J894,0)+IF($U894=$AS$646,$J894,0)*$X$643","v":0},{"$f":"IF($U894=$AS$646,$J894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AK$646,$K894,0)","v":26749.928702647841},{"$f":"IF($U894=$AL$646,$K894,0)","v":0},{"$f":"IF($U894=$AM$646,$K894,0)+IF($U894=$AN$646,$K894,0)*$X$643","v":0},{"$f":"IF($U894=$AN$646,$K894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AP$646,$L894,0)","v":679.75297433908327},{"$f":"IF($U894=$AQ$646,$L894,0)","v":0},{"$f":"IF($U894=$AR$646,$L894,0)+IF($U894=$AS$646,$L894,0)*$X$643","v":0},{"$f":"IF($U894=$AS$646,$L894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AU$646,$M894,0)","v":283004.67284864024},{"$f":"IF($U894=$AV$646,$M894,0)","v":0},{"$f":"IF($U894=$AW$646,$M894,0)+IF($U894=$AX$646,$M894,0)*$X$643","v":0},{"$f":"IF($U894=$AX$646,$M894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AZ$646,$N894,0)","v":0},{"$f":"IF($U894=$BA$646,$N894,0)","v":0},{"$f":"IF($U894=$BB$646,$N894,0)+IF($U894=$BC$646,$N894,0)*$X$643","v":0},{"$f":"IF($U894=$BC$646,$N894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$BE$646,$O894,0)","v":0},{"$f":"IF($U894=$BF$646,$O894,0)","v":0},{"$f":"IF($U894=$BG$646,$O894,0)+IF($U894=$BH$646,$O894,0)*$X$643","v":0},{"$f":"IF($U894=$BH$646,$O894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$BJ$646,$P894,0)","v":69372.142004040012},{"$f":"IF($U894=$BK$646,$P894,0)","v":0},{"$f":"IF($U894=$BL$646,$P894,0)+IF($U894=$BM$646,$P894,0)*$X$643","v":0},{"$f":"IF($U894=$BM$646,$P894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$BO$646,$Q894,0)","v":1381.7914854434077},{"$f":"IF($U894=$BP$646,$Q894,0)","v":0},{"$f":"IF($U894=$BQ$646,$Q894,0)+IF($U894=$BR$646,$Q894,0)*$X$643","v":0},{"$f":"IF($U894=$BR$646,$Q894,0)*$Y$643","v":0},0,{"$f":"SUM(V894:BR894)-R894","v":0}]
[886,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!D$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!E$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!F$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!G$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!H$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!I$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!J$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!K$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!L$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!M$9,FALSE)*$G895","v":0},{"$f":"SUM(H895:Q895)","v":0},0,null,"Customer",{"$f":"IF($U895=$V$646,$H895,0)","v":0},{"$f":"IF($U895=$W$646,$H895,0)","v":0},{"$f":"IF($U895=$X$646,$H895,0)+IF($U895=$Y$646,$H895,0)*$X$643","v":0},{"$f":"IF($U895=$Y$646,$H895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AK$646,$I895,0)","v":0},{"$f":"IF($U895=$AL$646,$I895,0)","v":0},{"$f":"IF($U895=$AM$646,$I895,0)+IF($U895=$AN$646,$I895,0)*$X$643","v":0},{"$f":"IF($U895=$AN$646,$I895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AP$646,$J895,0)","v":0},{"$f":"IF($U895=$AQ$646,$J895,0)","v":0},{"$f":"IF($U895=$AR$646,$J895,0)+IF($U895=$AS$646,$J895,0)*$X$643","v":0},{"$f":"IF($U895=$AS$646,$J895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AK$646,$K895,0)","v":0},{"$f":"IF($U895=$AL$646,$K895,0)","v":0},{"$f":"IF($U895=$AM$646,$K895,0)+IF($U895=$AN$646,$K895,0)*$X$643","v":0},{"$f":"IF($U895=$AN$646,$K895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AP$646,$L895,0)","v":0},{"$f":"IF($U895=$AQ$646,$L895,0)","v":0},{"$f":"IF($U895=$AR$646,$L895,0)+IF($U895=$AS$646,$L895,0)*$X$643","v":0},{"$f":"IF($U895=$AS$646,$L895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AU$646,$M895,0)","v":0},{"$f":"IF($U895=$AV$646,$M895,0)","v":0},{"$f":"IF($U895=$AW$646,$M895,0)+IF($U895=$AX$646,$M895,0)*$X$643","v":0},{"$f":"IF($U895=$AX$646,$M895,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U895=$BJ$646,$P895,0)","v":0},{"$f":"IF($U895=$BK$646,$P895,0)","v":0},{"$f":"IF($U895=$BL$646,$P895,0)+IF($U895=$BM$646,$P895,0)*$X$643","v":0},{"$f":"IF($U895=$BM$646,$P895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$BO$646,$Q895,0)","v":0},{"$f":"IF($U895=$BP$646,$Q895,0)","v":0},{"$f":"IF($U895=$BQ$646,$Q895,0)+IF($U895=$BR$646,$Q895,0)*$X$643","v":0},{"$f":"IF($U895=$BR$646,$Q895,0)*$Y$643","v":0},0,0]
[887,null,null,"Total",null,null,{"$f":"SUM(G894:G895)","v":4026900.8318533176},{"$f":"SUM(H894:H895)","v":3645712.5438382071},{"$f":"SUM(I894:I895)","v":0},0,26749.928702647841,679.75297433908327,283004.67284864024,{"$f":"SUM(N894:N895)","v":0},0,69372.142004040012,1381.7914854434077,{"$f":"SUM(R894:R895)","v":4026900.8318533176},0,null,null,{"$f":"SUM(V894:V895)","v":3645712.5438382071},null,null,null,0,{"$f":"SUM(AA894:AA895)","v":0},null,null,null,0,{"$f":"SUM(AF894:AF895)","v":0},null,null,null,0,{"$f":"SUM(AK894:AK895)","v":26749.928702647841},null,null,null,0,{"$f":"SUM(AP894:AP895)","v":679.75297433908327},null,null,null,0,{"$f":"SUM(AU894:AU895)","v":283004.67284864024},null,null,null,0,{"$f":"SUM(AZ894:AZ895)","v":0},null,null,null,0,{"$f":"SUM(BE894:BE895)","v":0},null,null,null,0,{"$f":"SUM(BJ894:BJ895)","v":69372.142004040012},null,null,null,0,{"$f":"SUM(BO894:BO895)","v":1381.7914854434077},null,null,null,0,0]
[888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[889,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[890,null,"Utah Administrative & General Expense",null,null,null,{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":49477895.435294829},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":44794295.057956889},{"$f":"I894+I889+I884+I879+I874+I869+I864+I859+I854+I849+I844+I839","v":0},0,328672.15521720907,8352.0175913298735,3477233.78240244,{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},0,852364.56806874322,16977.854058224795,{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":49477895.435294829},0,null,null,{"$f":"V894+V889+V884+V879+V874+V869+V864+V859+V854+V849+V844+V839","v":44794295.057956889},{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":0},0,0,0,{"$f":"AA894+AA889+AA884+AA879+AA874+AA869+AA864+AA859+AA854+AA849+AA844+AA839","v":0},{"$f":"AB894+AB889+AB884+AB879+AB874+AB869+AB864+AB859+AB854+AB849+AB844+AB839","v":0},0,0,0,{"$f":"AF894+AF889+AF884+AF879+AF874+AF869+AF864+AF859+AF854+AF849+AF844+AF839","v":0},{"$f":"AG894+AG889+AG884+AG879+AG874+AG869+AG864+AG859+AG854+AG849+AG844+AG839","v":0},0,0,0,{"$f":"AK894+AK889+AK884+AK879+AK874+AK869+AK864+AK859+AK854+AK849+AK844+AK839","v":328672.15521720907},{"$f":"AL894+AL889+AL884+AL879+AL874+AL869+AL864+AL859+AL854+AL849+AL844+AL839","v":0},0,0,0,{"$f":"AP894+AP889+AP884+AP879+AP874+AP869+AP864+AP859+AP854+AP849+AP844+AP839","v":8352.0175913298735},{"$f":"AQ894+AQ889+AQ884+AQ879+AQ874+AQ869+AQ864+AQ859+AQ854+AQ849+AQ844+AQ839","v":0},0,0,0,{"$f":"AU894+AU889+AU884+AU879+AU874+AU869+AU864+AU859+AU854+AU849+AU844+AU839","v":3477233.78240244},{"$f":"AV894+AV889+AV884+AV879+AV874+AV869+AV864+AV859+AV854+AV849+AV844+AV839","v":0},0,0,0,{"$f":"AZ894+AZ889+AZ884+AZ879+AZ874+AZ869+AZ864+AZ859+AZ854+AZ849+AZ844+AZ839","v":0},{"$f":"BA894+BA889+BA884+BA879+BA874+BA869+BA864+BA859+BA854+BA849+BA844+BA839","v":0},0,0,0,{"$f":"BE894+BE889+BE884+BE879+BE874+BE869+BE864+BE859+BE854+BE849+BE844+BE839","v":0},{"$f":"BF894+BF889+BF884+BF879+BF874+BF869+BF864+BF859+BF854+BF849+BF844+BF839","v":0},0,0,0,{"$f":"BJ894+BJ889+BJ884+BJ879+BJ874+BJ869+BJ864+BJ859+BJ854+BJ849+BJ844+BJ839","v":852364.56806874322},{"$f":"BK894+BK889+BK884+BK879+BK874+BK869+BK864+BK859+BK854+BK849+BK844+BK839","v":0},0,0,0,{"$f":"BO894+BO889+BO884+BO879+BO874+BO869+BO864+BO859+BO854+BO849+BO844+BO839","v":16977.854058224795},{"$f":"BP894+BP889+BP884+BP879+BP874+BP869+BP864+BP859+BP854+BP849+BP844+BP839","v":0},0,0,0,0]
[891,null,"WyomingAdministrative & General Expense",null,null,null,{"$f":"G895+G890+G885+G880+G875+G870+G865+G860+G855+G850+G845+G840","v":0},{"$f":"H895+H890+H885+H880+H875+H870+H865+H860+H855+H850+H845+H840","v":0},{"$f":"I895+I890+I885+I880+I875+I870+I865+I860+I855+I850+I845+I840","v":0},0,0,0,0,{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":0},0,0,0,{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},0,null,null,{"$f":"V895+V890+V885+V880+V875+V870+V865+V860+V855+V850+V845+V840","v":0},{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},0,0,0,{"$f":"AA895+AA890+AA885+AA880+AA875+AA870+AA865+AA860+AA855+AA850+AA845+AA840","v":0},{"$f":"AB895+AB890+AB885+AB880+AB875+AB870+AB865+AB860+AB855+AB850+AB845+AB840","v":0},0,0,0,{"$f":"AF895+AF890+AF885+AF880+AF875+AF870+AF865+AF860+AF855+AF850+AF845+AF840","v":0},{"$f":"AG895+AG890+AG885+AG880+AG875+AG870+AG865+AG860+AG855+AG850+AG845+AG840","v":0},0,0,0,{"$f":"AK895+AK890+AK885+AK880+AK875+AK870+AK865+AK860+AK855+AK850+AK845+AK840","v":0},{"$f":"AL895+AL890+AL885+AL880+AL875+AL870+AL865+AL860+AL855+AL850+AL845+AL840","v":0},0,0,0,{"$f":"AP895+AP890+AP885+AP880+AP875+AP870+AP865+AP860+AP855+AP850+AP845+AP840","v":0},{"$f":"AQ895+AQ890+AQ885+AQ880+AQ875+AQ870+AQ865+AQ860+AQ855+AQ850+AQ845+AQ840","v":0},0,0,0,{"$f":"AU895+AU890+AU885+AU880+AU875+AU870+AU865+AU860+AU855+AU850+AU845+AU840","v":0},{"$f":"AV895+AV890+AV885+AV880+AV875+AV870+AV865+AV860+AV855+AV850+AV845+AV840","v":0},0,0,0,{"$f":"AZ895+AZ890+AZ885+AZ880+AZ875+AZ870+AZ865+AZ860+AZ855+AZ850+AZ845+AZ840","v":0},{"$f":"BA895+BA890+BA885+BA880+BA875+BA870+BA865+BA860+BA855+BA850+BA845+BA840","v":0},0,0,0,{"$f":"BE895+BE890+BE885+BE880+BE875+BE870+BE865+BE860+BE855+BE850+BE845+BE840","v":0},{"$f":"BF895+BF890+BF885+BF880+BF875+BF870+BF865+BF860+BF855+BF850+BF845+BF840","v":0},0,0,0,{"$f":"BJ895+BJ890+BJ885+BJ880+BJ875+BJ870+BJ865+BJ860+BJ855+BJ850+BJ845+BJ840","v":0},{"$f":"BK895+BK890+BK885+BK880+BK875+BK870+BK865+BK860+BK855+BK850+BK845+BK840","v":0},0,0,0,{"$f":"BO895+BO890+BO885+BO880+BO875+BO870+BO865+BO860+BO855+BO850+BO845+BO840","v":0},{"$f":"BP895+BP890+BP885+BP880+BP875+BP870+BP865+BP860+BP855+BP850+BP845+BP840","v":0},0,0,0,0]
[892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[893,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G899:G901)","v":49477895.435294829},{"$f":"SUM(H899:H901)","v":44794295.057956889},{"$f":"SUM(I899:I901)","v":0},0,328672.15521720907,8352.0175913298735,3477233.78240244,{"$f":"SUM(N899:N901)","v":0},0,852364.56806874322,16977.854058224795,{"$f":"SUM(R899:R901)","v":49477895.435294829},0,null,null,{"$f":"SUM(V899:V901)","v":44794295.057956889},{"$f":"SUM(W899:W901)","v":0},0,0,0,{"$f":"SUM(AA899:AA901)","v":0},{"$f":"SUM(AB899:AB901)","v":0},0,0,0,{"$f":"SUM(AF899:AF901)","v":0},{"$f":"SUM(AG899:AG901)","v":0},0,0,0,{"$f":"SUM(AK899:AK901)","v":328672.15521720907},{"$f":"SUM(AL899:AL901)","v":0},{"$f":"SUM(AM899:AM901)","v":0},{"$f":"SUM(AN899:AN901)","v":0},0,{"$f":"SUM(AP899:AP901)","v":8352.0175913298735},{"$f":"SUM(AQ899:AQ901)","v":0},{"$f":"SUM(AR899:AR901)","v":0},{"$f":"SUM(AS899:AS901)","v":0},0,{"$f":"SUM(AU899:AU901)","v":3477233.78240244},{"$f":"SUM(AV899:AV901)","v":0},{"$f":"SUM(AW899:AW901)","v":0},{"$f":"SUM(AX899:AX901)","v":0},0,{"$f":"SUM(AZ899:AZ901)","v":0},{"$f":"SUM(BA899:BA901)","v":0},0,0,0,{"$f":"SUM(BE899:BE901)","v":0},{"$f":"SUM(BF899:BF901)","v":0},0,0,0,{"$f":"SUM(BJ899:BJ901)","v":852364.56806874322},{"$f":"SUM(BK899:BK901)","v":0},{"$f":"SUM(BL899:BL901)","v":0},{"$f":"SUM(BM899:BM901)","v":0},0,{"$f":"SUM(BO899:BO901)","v":16977.854058224795},{"$f":"SUM(BP899:BP901)","v":0},{"$f":"SUM(BQ899:BQ901)","v":0},{"$f":"SUM(BR899:BR901)","v":0},0,0]
[894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[896,null,"Total Utility O&M Expenses",null,null,null,{"$f":"G650+G753+G806+G834+G902","v":119709187.93232796},{"$f":"H650+H753+H806+H834+H902","v":107144681.41372637},{"$f":"I650+I753+I806+I834+I902","v":0},0,755087.82768322539,50897.566707224185,8754664.3767038789,0,0,1859653.1569183706,1144203.5905888781,{"$f":"R650+R753+R806+R834+R902","v":119709187.93232796},0,null,null,{"$f":"V650+V753+V806+V834+V902","v":61483527.752900265},{"$f":"W650+W753+W806+W834+W902","v":43219944.608262025},{"$f":"X650+X753+X806+X834+X902","v":1125072.413971687},1316136.6385924057,0,{"$f":"AA650+AA753+AA806+AA834+AA902","v":0},0,0,0,0,{"$f":"AF650+AF753+AF806+AF834+AF902","v":0},{"$f":"AG650+AG753+AG806+AG834+AG902","v":0},{"$f":"AH650+AH753+AH806+AH834+AH902","v":0},0,0,{"$f":"AK650+AK753+AK806+AK834+AK902","v":411096.12183980941},293095.603428273,32128.534398697131,18767.568016445828,0,{"$f":"AP650+AP753+AP806+AP834+AP902","v":41936.209069438431},{"$f":"AQ650+AQ753+AQ806+AQ834+AQ902","v":7905.5170298136618},{"$f":"AR650+AR753+AR806+AR834+AR902","v":1055.8406079720926},0,0,{"$f":"AU650+AU753+AU806+AU834+AU902","v":4509774.9527500607},{"$f":"AV650+AV753+AV806+AV834+AV902","v":3406066.121043873},{"$f":"AW650+AW753+AW806+AW834+AW902","v":599449.22752482048},239374.07538512442,0,{"$f":"AZ650+AZ753+AZ806+AZ834+AZ902","v":0},{"$f":"BA650+BA753+BA806+BA834+BA902","v":0},{"$f":"BB650+BB753+BB806+BB834+BB902","v":0},0,0,{"$f":"BE650+BE753+BE806+BE834+BE902","v":0},{"$f":"BF650+BF753+BF806+BF834+BF902","v":0},{"$f":"BG650+BG753+BG806+BG834+BG902","v":0},0,0,{"$f":"BJ650+BJ753+BJ806+BJ834+BJ902","v":905494.83118813322},{"$f":"BK650+BK753+BK806+BK834+BK902","v":838684.27334791201},{"$f":"BL650+BL753+BL806+BL834+BL902","v":49474.354852675402},65999.697529650206,0,{"$f":"BO650+BO753+BO806+BO834+BO902","v":55292.091369976806},{"$f":"BP650+BP753+BP806+BP834+BP902","v":13943.149205056936},{"$f":"BQ650+BQ753+BQ806+BQ834+BQ902","v":421385.23631220491},653583.1137016397,0,0]
[897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[899,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[901,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE911:BH911)-O911","v":0},null,null,null,null,0,null,null,null,null,0,0]
[903,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[904,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W913","v":488827.4222889705},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!D$9,FALSE)*$G913","v":475642.46956192591},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!E$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!F$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!G$9,FALSE)*$G913","v":12036.915833029159},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!H$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!I$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!J$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!K$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!L$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!M$9,FALSE)*$G913","v":1148.0368940154494},{"$f":"SUM(H913:Q913)","v":488827.4222889705},0,null,"Throughput",{"$f":"IF($U913=$V$646,$H913,0)","v":0},{"$f":"IF($U913=$W$646,$H913,0)","v":0},{"$f":"IF($U913=$X$646,$H913,0)+IF($U913=$Y$646,$H913,0)*$X$643","v":475642.46956192591},{"$f":"IF($U913=$Y$646,$H913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AA$646,$I913,0)","v":0},{"$f":"IF($U913=$AB$646,$I913,0)","v":0},{"$f":"IF($U913=$AC$646,$I913,0)+IF($U913=$AD$646,$I913,0)*$X$643","v":0},{"$f":"IF($U913=$AD$646,$I913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AF$646,$J913,0)","v":0},{"$f":"IF($U913=$AG$646,$J913,0)","v":0},{"$f":"IF($U913=$AH$646,$J913,0)+IF($U913=$AI$646,$J913,0)*$X$643","v":0},{"$f":"IF($U913=$AI$646,$J913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AK$646,$K913,0)","v":0},{"$f":"IF($U913=$AL$646,$K913,0)","v":0},{"$f":"IF($U913=$AM$646,$K913,0)+IF($U913=$AN$646,$K913,0)*$X$643","v":12036.915833029159},{"$f":"IF($U913=$AN$646,$K913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AP$646,$L913,0)","v":0},{"$f":"IF($U913=$AQ$646,$L913,0)","v":0},{"$f":"IF($U913=$AR$646,$L913,0)+IF($U913=$AS$646,$L913,0)*$X$643","v":0},{"$f":"IF($U913=$AS$646,$L913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AU$646,$M913,0)","v":0},{"$f":"IF($U913=$AV$646,$M913,0)","v":0},{"$f":"IF($U913=$AW$646,$M913,0)+IF($U913=$AX$646,$M913,0)*$X$643","v":0},{"$f":"IF($U913=$AX$646,$M913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AZ$646,$N913,0)","v":0},{"$f":"IF($U913=$BA$646,$N913,0)","v":0},{"$f":"IF($U913=$BB$646,$N913,0)+IF($U913=$BC$646,$N913,0)*$X$643","v":0},{"$f":"IF($U913=$BC$646,$N913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$BE$646,$O913,0)","v":0},{"$f":"IF($U913=$BF$646,$O913,0)","v":0},{"$f":"IF($U913=$BG$646,$O913,0)+IF($U913=$BH$646,$O913,0)*$X$643","v":0},{"$f":"IF($U913=$BH$646,$O913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$BJ$646,$P913,0)","v":0},{"$f":"IF($U913=$BK$646,$P913,0)","v":0},{"$f":"IF($U913=$BL$646,$P913,0)+IF($U913=$BM$646,$P913,0)*$X$643","v":0},{"$f":"IF($U913=$BM$646,$P913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$BO$646,$Q913,0)","v":0},{"$f":"IF($U913=$BP$646,$Q913,0)","v":0},{"$f":"IF($U913=$BQ$646,$Q913,0)+IF($U913=$BR$646,$Q913,0)*$X$643","v":1148.0368940154494},{"$f":"IF($U913=$BR$646,$Q913,0)*$Y$643","v":0},0,0]
[905,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!D$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!E$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!F$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!G$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!H$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!I$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!J$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!K$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!L$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!M$9,FALSE)*$G914","v":0},{"$f":"SUM(H914:Q914)","v":0},0,null,"Distribution Plant",{"$f":"IF($U914=$V$646,$H914,0)","v":0},{"$f":"IF($U914=$W$646,$H914,0)","v":0},{"$f":"IF($U914=$X$646,$H914,0)+IF($U914=$Y$646,$H914,0)*$X$643","v":0},{"$f":"IF($U914=$Y$646,$H914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AA$646,$I914,0)","v":0},{"$f":"IF($U914=$AB$646,$I914,0)","v":0},{"$f":"IF($U914=$AC$646,$I914,0)+IF($U914=$AD$646,$I914,0)*$X$643","v":0},{"$f":"IF($U914=$AD$646,$I914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AF$646,$J914,0)","v":0},{"$f":"IF($U914=$AG$646,$J914,0)","v":0},{"$f":"IF($U914=$AH$646,$J914,0)+IF($U914=$AI$646,$J914,0)*$X$643","v":0},{"$f":"IF($U914=$AI$646,$J914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AK$646,$K914,0)","v":0},{"$f":"IF($U914=$AL$646,$K914,0)","v":0},{"$f":"IF($U914=$AM$646,$K914,0)+IF($U914=$AN$646,$K914,0)*$X$643","v":0},{"$f":"IF($U914=$AN$646,$K914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AP$646,$L914,0)","v":0},{"$f":"IF($U914=$AQ$646,$L914,0)","v":0},{"$f":"IF($U914=$AR$646,$L914,0)+IF($U914=$AS$646,$L914,0)*$X$643","v":0},{"$f":"IF($U914=$AS$646,$L914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AU$646,$M914,0)","v":0},{"$f":"IF($U914=$AV$646,$M914,0)","v":0},{"$f":"IF($U914=$AW$646,$M914,0)+IF($U914=$AX$646,$M914,0)*$X$643","v":0},{"$f":"IF($U914=$AX$646,$M914,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U914=$BJ$646,$P914,0)","v":0},{"$f":"IF($U914=$BK$646,$P914,0)","v":0},{"$f":"IF($U914=$BL$646,$P914,0)+IF($U914=$BM$646,$P914,0)*$X$643","v":0},{"$f":"IF($U914=$BM$646,$P914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$BO$646,$Q914,0)","v":0},{"$f":"IF($U914=$BP$646,$Q914,0)","v":0},{"$f":"IF($U914=$BQ$646,$Q914,0)+IF($U914=$BR$646,$Q914,0)*$X$643","v":0},{"$f":"IF($U914=$BR$646,$Q914,0)*$Y$643","v":0},0,0]
[906,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W915","v":70089033.506113559},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!D$9,FALSE)*$G915","v":63336516.934367031},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!E$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!F$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!G$9,FALSE)*$G915","v":434279.48479149689},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!H$9,FALSE)*$G915","v":12125.155228778209},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!I$9,FALSE)*$G915","v":5048121.4769170294},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!J$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!K$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!L$9,FALSE)*$G915","v":1237431.8643764225},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!M$9,FALSE)*$G915","v":20558.590432797489},{"$f":"SUM(H915:Q915)","v":70089033.506113559},0,null,"Distribution Plant",{"$f":"IF($U915=$V$646,$H915,0)","v":0},{"$f":"IF($U915=$W$646,$H915,0)","v":63336516.934367031},{"$f":"IF($U915=$X$646,$H915,0)+IF($U915=$Y$646,$H915,0)*$X$643","v":0},{"$f":"IF($U915=$Y$646,$H915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AA$646,$I915,0)","v":0},{"$f":"IF($U915=$AB$646,$I915,0)","v":0},{"$f":"IF($U915=$AC$646,$I915,0)+IF($U915=$AD$646,$I915,0)*$X$643","v":0},{"$f":"IF($U915=$AD$646,$I915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AF$646,$J915,0)","v":0},{"$f":"IF($U915=$AG$646,$J915,0)","v":0},{"$f":"IF($U915=$AH$646,$J915,0)+IF($U915=$AI$646,$J915,0)*$X$643","v":0},{"$f":"IF($U915=$AI$646,$J915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AK$646,$K915,0)","v":0},{"$f":"IF($U915=$AL$646,$K915,0)","v":434279.48479149689},{"$f":"IF($U915=$AM$646,$K915,0)+IF($U915=$AN$646,$K915,0)*$X$643","v":0},{"$f":"IF($U915=$AN$646,$K915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AP$646,$L915,0)","v":0},{"$f":"IF($U915=$AQ$646,$L915,0)","v":12125.155228778209},{"$f":"IF($U915=$AR$646,$L915,0)+IF($U915=$AS$646,$L915,0)*$X$643","v":0},{"$f":"IF($U915=$AS$646,$L915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AU$646,$M915,0)","v":0},{"$f":"IF($U915=$AV$646,$M915,0)","v":5048121.4769170294},{"$f":"IF($U915=$AW$646,$M915,0)+IF($U915=$AX$646,$M915,0)*$X$643","v":0},{"$f":"IF($U915=$AX$646,$M915,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U915=$BJ$646,$P915,0)","v":0},{"$f":"IF($U915=$BK$646,$P915,0)","v":1237431.8643764225},{"$f":"IF($U915=$BL$646,$P915,0)+IF($U915=$BM$646,$P915,0)*$X$643","v":0},{"$f":"IF($U915=$BM$646,$P915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$BO$646,$Q915,0)","v":0},{"$f":"IF($U915=$BP$646,$Q915,0)","v":20558.590432797489},{"$f":"IF($U915=$BQ$646,$Q915,0)+IF($U915=$BR$646,$Q915,0)*$X$643","v":0},{"$f":"IF($U915=$BR$646,$Q915,0)*$Y$643","v":0},0,0]
[907,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W916","v":14845628.811916845},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!D$9,FALSE)*$G916","v":13440334.748909606},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!E$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!F$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!G$9,FALSE)*$G916","v":98616.660515571275},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!H$9,FALSE)*$G916","v":2505.9868028063847},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!I$9,FALSE)*$G916","v":1043328.9769431085},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!J$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!K$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!L$9,FALSE)*$G916","v":255748.30696925314},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!M$9,FALSE)*$G916","v":5094.1317765004369},{"$f":"SUM(H916:Q916)","v":14845628.811916847},0,null,"Customer",{"$f":"IF($U916=$V$646,$H916,0)","v":13440334.748909606},{"$f":"IF($U916=$W$646,$H916,0)","v":0},{"$f":"IF($U916=$X$646,$H916,0)+IF($U916=$Y$646,$H916,0)*$X$643","v":0},{"$f":"IF($U916=$Y$646,$H916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AA$646,$I916,0)","v":0},{"$f":"IF($U916=$AB$646,$I916,0)","v":0},{"$f":"IF($U916=$AC$646,$I916,0)+IF($U916=$AD$646,$I916,0)*$X$643","v":0},{"$f":"IF($U916=$AD$646,$I916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AF$646,$J916,0)","v":0},{"$f":"IF($U916=$AG$646,$J916,0)","v":0},{"$f":"IF($U916=$AH$646,$J916,0)+IF($U916=$AI$646,$J916,0)*$X$643","v":0},{"$f":"IF($U916=$AI$646,$J916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AK$646,$K916,0)","v":98616.660515571275},{"$f":"IF($U916=$AL$646,$K916,0)","v":0},{"$f":"IF($U916=$AM$646,$K916,0)+IF($U916=$AN$646,$K916,0)*$X$643","v":0},{"$f":"IF($U916=$AN$646,$K916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AP$646,$L916,0)","v":2505.9868028063847},{"$f":"IF($U916=$AQ$646,$L916,0)","v":0},{"$f":"IF($U916=$AR$646,$L916,0)+IF($U916=$AS$646,$L916,0)*$X$643","v":0},{"$f":"IF($U916=$AS$646,$L916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AU$646,$M916,0)","v":1043328.9769431085},{"$f":"IF($U916=$AV$646,$M916,0)","v":0},{"$f":"IF($U916=$AW$646,$M916,0)+IF($U916=$AX$646,$M916,0)*$X$643","v":0},{"$f":"IF($U916=$AX$646,$M916,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U916=$BJ$646,$P916,0)","v":255748.30696925314},{"$f":"IF($U916=$BK$646,$P916,0)","v":0},{"$f":"IF($U916=$BL$646,$P916,0)+IF($U916=$BM$646,$P916,0)*$X$643","v":0},{"$f":"IF($U916=$BM$646,$P916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$BO$646,$Q916,0)","v":5094.1317765004369},{"$f":"IF($U916=$BP$646,$Q916,0)","v":0},{"$f":"IF($U916=$BQ$646,$Q916,0)+IF($U916=$BR$646,$Q916,0)*$X$643","v":0},{"$f":"IF($U916=$BR$646,$Q916,0)*$Y$643","v":0},0,0]
[908,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(G913:G916)","v":85423489.740319371},{"$f":"SUM(H913:H916)","v":77252494.152838558},{"$f":"SUM(I913:I916)","v":0},0,544933.06114009733,14631.142031584593,6091450.4538601376,{"$f":"SUM(N913:N916)","v":0},0,1493180.1713456756,26800.759103313372,{"$f":"SUM(R913:R916)","v":85423489.740319371},0,null,null,{"$f":"SUM(V913:V916)","v":13440334.748909606},{"$f":"SUM(W913:W916)","v":63336516.934367031},475642.46956192591,0,0,{"$f":"SUM(AA913:AA916)","v":0},{"$f":"SUM(AB913:AB916)","v":0},0,0,0,{"$f":"SUM(AF913:AF916)","v":0},{"$f":"SUM(AG913:AG916)","v":0},0,0,0,{"$f":"SUM(AK913:AK916)","v":98616.660515571275},{"$f":"SUM(AL913:AL916)","v":434279.48479149689},{"$f":"SUM(AM913:AM916)","v":12036.915833029159},{"$f":"SUM(AN913:AN916)","v":0},0,{"$f":"SUM(AP913:AP916)","v":2505.9868028063847},{"$f":"SUM(AQ913:AQ916)","v":12125.155228778209},{"$f":"SUM(AR913:AR916)","v":0},{"$f":"SUM(AS913:AS916)","v":0},0,{"$f":"SUM(AU913:AU916)","v":1043328.9769431085},{"$f":"SUM(AV913:AV916)","v":5048121.4769170294},{"$f":"SUM(AW913:AW916)","v":0},{"$f":"SUM(AX913:AX916)","v":0},0,{"$f":"SUM(AZ913:AZ916)","v":0},{"$f":"SUM(BA913:BA916)","v":0},0,0,0,{"$f":"SUM(BE913:BE916)","v":0},{"$f":"SUM(BF913:BF916)","v":0},0,0,0,{"$f":"SUM(BJ913:BJ916)","v":255748.30696925314},{"$f":"SUM(BK913:BK916)","v":1237431.8643764225},{"$f":"SUM(BL913:BL916)","v":0},{"$f":"SUM(BM913:BM916)","v":0},0,{"$f":"SUM(BO913:BO916)","v":5094.1317765004369},{"$f":"SUM(BP913:BP916)","v":20558.590432797489},{"$f":"SUM(BQ913:BQ916)","v":1148.0368940154494},{"$f":"SUM(BR913:BR916)","v":0},0,0]
[909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[910,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[911,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!D$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!E$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!F$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!G$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!H$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!I$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!J$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!K$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!L$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!M$9,FALSE)*$G920","v":0},{"$f":"SUM(H920:Q920)","v":0},{"$f":"R920-G920","v":0},null,"Throughput",{"$f":"IF($U920=$V$646,$H920,0)","v":0},{"$f":"IF($U920=$W$646,$H920,0)","v":0},{"$f":"IF($U920=$X$646,$H920,0)+IF($U920=$Y$646,$H920,0)*$X$643","v":0},{"$f":"IF($U920=$Y$646,$H920,0)*$Y$643","v":0},{"$f":"SUM(V920:Y920)-H920","v":0},{"$f":"IF($U920=$AA$646,$I920,0)","v":0},{"$f":"IF($U920=$AB$646,$I920,0)","v":0},{"$f":"IF($U920=$AC$646,$I920,0)+IF($U920=$AD$646,$I920,0)*$X$643","v":0},{"$f":"IF($U920=$AD$646,$I920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AF$646,$J920,0)","v":0},{"$f":"IF($U920=$AG$646,$J920,0)","v":0},{"$f":"IF($U920=$AH$646,$J920,0)+IF($U920=$AI$646,$J920,0)*$X$643","v":0},{"$f":"IF($U920=$AI$646,$J920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AK$646,$K920,0)","v":0},{"$f":"IF($U920=$AL$646,$K920,0)","v":0},{"$f":"IF($U920=$AM$646,$K920,0)+IF($U920=$AN$646,$K920,0)*$X$643","v":0},{"$f":"IF($U920=$AN$646,$K920,0)*$Y$643","v":0},{"$f":"SUM(AK920:AN920)-K920","v":0},{"$f":"IF($U920=$AP$646,$L920,0)","v":0},{"$f":"IF($U920=$AQ$646,$L920,0)","v":0},{"$f":"IF($U920=$AR$646,$L920,0)+IF($U920=$AS$646,$L920,0)*$X$643","v":0},{"$f":"IF($U920=$AS$646,$L920,0)*$Y$643","v":0},{"$f":"SUM(AP920:AS920)-L920","v":0},{"$f":"IF($U920=$AU$646,$M920,0)","v":0},{"$f":"IF($U920=$AV$646,$M920,0)","v":0},{"$f":"IF($U920=$AW$646,$M920,0)+IF($U920=$AX$646,$M920,0)*$X$643","v":0},{"$f":"IF($U920=$AX$646,$M920,0)*$Y$643","v":0},{"$f":"SUM(AU920:AX920)-M920","v":0},{"$f":"IF($U920=$AZ$646,$N920,0)","v":0},{"$f":"IF($U920=$BA$646,$N920,0)","v":0},{"$f":"IF($U920=$BB$646,$N920,0)+IF($U920=$BC$646,$N920,0)*$X$643","v":0},{"$f":"IF($U920=$BC$646,$N920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$BE$646,$O920,0)","v":0},{"$f":"IF($U920=$BF$646,$O920,0)","v":0},{"$f":"IF($U920=$BG$646,$O920,0)+IF($U920=$BH$646,$O920,0)*$X$643","v":0},{"$f":"IF($U920=$BH$646,$O920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$BJ$646,$P920,0)","v":0},{"$f":"IF($U920=$BK$646,$P920,0)","v":0},{"$f":"IF($U920=$BL$646,$P920,0)+IF($U920=$BM$646,$P920,0)*$X$643","v":0},{"$f":"IF($U920=$BM$646,$P920,0)*$Y$643","v":0},{"$f":"SUM(BJ920:BM920)-P920","v":0},{"$f":"IF($U920=$V$646,$H920,0)","v":0},{"$f":"IF($U920=$W$646,$H920,0)","v":0},{"$f":"IF($U920=$X$646,$Q920,0)+IF($U920=$Y$646,$Q920,0)*$X$643","v":0},{"$f":"IF($U920=$Y$646,$H920,0)*$Y$643","v":0},{"$f":"SUM(BO920:BR920)-Q920","v":0},{"$f":"SUM(V920:BR920)-R920","v":0}]
[912,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!D$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!E$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!F$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!G$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!H$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!I$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!J$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!K$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!L$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!M$9,FALSE)*$G921","v":0},{"$f":"SUM(H921:Q921)","v":0},0,null,"Distribution Plant",{"$f":"IF($U921=$V$646,$H921,0)","v":0},{"$f":"IF($U921=$W$646,$H921,0)","v":0},{"$f":"IF($U921=$X$646,$H921,0)+IF($U921=$Y$646,$H921,0)*$X$643","v":0},{"$f":"IF($U921=$Y$646,$H921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$AA$646,$I921,0)","v":0},{"$f":"IF($U921=$AB$646,$I921,0)","v":0},{"$f":"IF($U921=$AC$646,$I921,0)+IF($U921=$AD$646,$I921,0)*$X$643","v":0},{"$f":"IF($U921=$AD$646,$I921,0)*$Y$643","v":0},{"$f":"SUM(AA921:AD921)-I921","v":0},{"$f":"IF($U921=$AF$646,$J921,0)","v":0},{"$f":"IF($U921=$AG$646,$J921,0)","v":0},{"$f":"IF($U921=$AH$646,$J921,0)+IF($U921=$AI$646,$J921,0)*$X$643","v":0},{"$f":"IF($U921=$AI$646,$J921,0)*$Y$643","v":0},{"$f":"SUM(AF921:AI921)-J921","v":0},{"$f":"IF($U921=$AK$646,$K921,0)","v":0},{"$f":"IF($U921=$AL$646,$K921,0)","v":0},{"$f":"IF($U921=$AM$646,$K921,0)+IF($U921=$AN$646,$K921,0)*$X$643","v":0},{"$f":"IF($U921=$AN$646,$K921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$AP$646,$L921,0)","v":0},{"$f":"IF($U921=$AQ$646,$L921,0)","v":0},{"$f":"IF($U921=$AR$646,$L921,0)+IF($U921=$AS$646,$L921,0)*$X$643","v":0},{"$f":"IF($U921=$AS$646,$L921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$AU$646,$M921,0)","v":0},{"$f":"IF($U921=$AV$646,$M921,0)","v":0},{"$f":"IF($U921=$AW$646,$M921,0)+IF($U921=$AX$646,$M921,0)*$X$643","v":0},{"$f":"IF($U921=$AX$646,$M921,0)*$Y$643","v":0},0,0,0,0,0,{"$f":"SUM(AZ921:BC921)-N921","v":0},0,0,0,0,0,{"$f":"IF($U921=$BJ$646,$P921,0)","v":0},{"$f":"IF($U921=$BK$646,$P921,0)","v":0},{"$f":"IF($U921=$BL$646,$P921,0)+IF($U921=$BM$646,$P921,0)*$X$643","v":0},{"$f":"IF($U921=$BM$646,$P921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$V$646,$H921,0)","v":0},{"$f":"IF($U921=$W$646,$H921,0)","v":0},{"$f":"IF($U921=$X$646,$Q921,0)+IF($U921=$Y$646,$Q921,0)*$X$643","v":0},{"$f":"IF($U921=$Y$646,$H921,0)*$Y$643","v":0},0,0]
[913,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!D$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!E$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!F$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!G$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!H$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!I$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!J$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!K$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!L$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!M$9,FALSE)*$G922","v":0},{"$f":"SUM(H922:Q922)","v":0},0,null,"Distribution Plant",{"$f":"IF($U922=$V$646,$H922,0)","v":0},{"$f":"IF($U922=$W$646,$H922,0)","v":0},{"$f":"IF($U922=$X$646,$H922,0)+IF($U922=$Y$646,$H922,0)*$X$643","v":0},{"$f":"IF($U922=$Y$646,$H922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AA$646,$I922,0)","v":0},{"$f":"IF($U922=$AB$646,$I922,0)","v":0},{"$f":"IF($U922=$AC$646,$I922,0)+IF($U922=$AD$646,$I922,0)*$X$643","v":0},{"$f":"IF($U922=$AD$646,$I922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AF$646,$J922,0)","v":0},{"$f":"IF($U922=$AG$646,$J922,0)","v":0},{"$f":"IF($U922=$AH$646,$J922,0)+IF($U922=$AI$646,$J922,0)*$X$643","v":0},{"$f":"IF($U922=$AI$646,$J922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AK$646,$K922,0)","v":0},{"$f":"IF($U922=$AL$646,$K922,0)","v":0},{"$f":"IF($U922=$AM$646,$K922,0)+IF($U922=$AN$646,$K922,0)*$X$643","v":0},{"$f":"IF($U922=$AN$646,$K922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AP$646,$L922,0)","v":0},{"$f":"IF($U922=$AQ$646,$L922,0)","v":0},{"$f":"IF($U922=$AR$646,$L922,0)+IF($U922=$AS$646,$L922,0)*$X$643","v":0},{"$f":"IF($U922=$AS$646,$L922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AU$646,$M922,0)","v":0},{"$f":"IF($U922=$AV$646,$M922,0)","v":0},{"$f":"IF($U922=$AW$646,$M922,0)+IF($U922=$AX$646,$M922,0)*$X$643","v":0},{"$f":"IF($U922=$AX$646,$M922,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U922=$BJ$646,$P922,0)","v":0},{"$f":"IF($U922=$BK$646,$P922,0)","v":0},{"$f":"IF($U922=$BL$646,$P922,0)+IF($U922=$BM$646,$P922,0)*$X$643","v":0},{"$f":"IF($U922=$BM$646,$P922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$V$646,$H922,0)","v":0},{"$f":"IF($U922=$W$646,$H922,0)","v":0},{"$f":"IF($U922=$X$646,$Q922,0)+IF($U922=$Y$646,$Q922,0)*$X$643","v":0},{"$f":"IF($U922=$Y$646,$H922,0)*$Y$643","v":0},0,0]
[914,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!D$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!E$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!F$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!G$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!H$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!I$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!J$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!K$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!L$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!M$9,FALSE)*$G923","v":0},{"$f":"SUM(H923:Q923)","v":0},0,null,"Customer",{"$f":"IF($U923=$V$646,$H923,0)","v":0},{"$f":"IF($U923=$W$646,$H923,0)","v":0},{"$f":"IF($U923=$X$646,$H923,0)+IF($U923=$Y$646,$H923,0)*$X$643","v":0},{"$f":"IF($U923=$Y$646,$H923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AA$646,$I923,0)","v":0},{"$f":"IF($U923=$AB$646,$I923,0)","v":0},{"$f":"IF($U923=$AC$646,$I923,0)+IF($U923=$AD$646,$I923,0)*$X$643","v":0},{"$f":"IF($U923=$AD$646,$I923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AF$646,$J923,0)","v":0},{"$f":"IF($U923=$AG$646,$J923,0)","v":0},{"$f":"IF($U923=$AH$646,$J923,0)+IF($U923=$AI$646,$J923,0)*$X$643","v":0},{"$f":"IF($U923=$AI$646,$J923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AK$646,$K923,0)","v":0},{"$f":"IF($U923=$AL$646,$K923,0)","v":0},{"$f":"IF($U923=$AM$646,$K923,0)+IF($U923=$AN$646,$K923,0)*$X$643","v":0},{"$f":"IF($U923=$AN$646,$K923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AP$646,$L923,0)","v":0},{"$f":"IF($U923=$AQ$646,$L923,0)","v":0},{"$f":"IF($U923=$AR$646,$L923,0)+IF($U923=$AS$646,$L923,0)*$X$643","v":0},{"$f":"IF($U923=$AS$646,$L923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AU$646,$M923,0)","v":0},{"$f":"IF($U923=$AV$646,$M923,0)","v":0},{"$f":"IF($U923=$AW$646,$M923,0)+IF($U923=$AX$646,$M923,0)*$X$643","v":0},{"$f":"IF($U923=$AX$646,$M923,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U923=$BJ$646,$P923,0)","v":0},{"$f":"IF($U923=$BK$646,$P923,0)","v":0},{"$f":"IF($U923=$BL$646,$P923,0)+IF($U923=$BM$646,$P923,0)*$X$643","v":0},{"$f":"IF($U923=$BM$646,$P923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$V$646,$H923,0)","v":0},{"$f":"IF($U923=$W$646,$H923,0)","v":0},{"$f":"IF($U923=$X$646,$Q923,0)+IF($U923=$Y$646,$Q923,0)*$X$643","v":0},{"$f":"IF($U923=$Y$646,$H923,0)*$Y$643","v":0},0,0]
[915,null,null,"Total Amortization Expense",null,null,{"$f":"SUM(G920:G923)","v":0},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":0},0,0,0,0,{"$f":"SUM(N920:N923)","v":0},0,0,0,{"$f":"SUM(R920:R923)","v":0},0,null,null,{"$f":"SUM(V920:V923)","v":0},0,0,0,0,{"$f":"SUM(AA920:AA923)","v":0},0,0,0,0,{"$f":"SUM(AF920:AF923)","v":0},0,0,0,0,{"$f":"SUM(AK920:AK923)","v":0},0,0,0,0,{"$f":"SUM(AP920:AP923)","v":0},0,0,0,0,{"$f":"SUM(AU920:AU923)","v":0},0,0,0,0,{"$f":"SUM(AZ920:AZ923)","v":0},0,0,0,0,{"$f":"SUM(BE920:BE923)","v":0},0,0,0,0,{"$f":"SUM(BJ920:BJ923)","v":0},0,0,0,0,{"$f":"SUM(BO920:BO923)","v":0},0,0,0,0,0]
[916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[917,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"G917+G924","v":85423489.740319371},{"$f":"H917+H924","v":77252494.152838558},{"$f":"I917+I924","v":0},{"$f":"J917+J924","v":0},544933.06114009733,14631.142031584593,6091450.4538601376,{"$f":"N917+N924","v":0},0,1493180.1713456756,26800.759103313372,{"$f":"R917+R924","v":85423489.740319371},0,null,null,{"$f":"V917+V924","v":13440334.748909606},63336516.934367031,475642.46956192591,0,0,{"$f":"AA917+AA924","v":0},0,0,0,0,{"$f":"AF917+AF924","v":0},0,0,0,0,{"$f":"AK917+AK924","v":98616.660515571275},434279.48479149689,12036.915833029159,0,0,{"$f":"AP917+AP924","v":2505.9868028063847},12125.155228778209,0,0,0,{"$f":"AU917+AU924","v":1043328.9769431085},5048121.4769170294,0,0,0,{"$f":"AZ917+AZ924","v":0},0,0,0,0,{"$f":"BE917+BE924","v":0},0,0,0,0,{"$f":"BJ917+BJ924","v":255748.30696925314},1237431.8643764225,0,0,0,{"$f":"BO917+BO924","v":5094.1317765004369},20558.590432797489,1148.0368940154494,0,0,0]
[918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[919,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[920,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[921,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!D$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!E$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!F$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!G$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!H$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!I$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!J$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!K$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!L$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!M$9,FALSE)*$G930","v":0},{"$f":"SUM(H930:Q930)","v":0},0,null,"Throughput",{"$f":"IF($U930=$V$646,$H930,0)","v":0},{"$f":"IF($U930=$W$646,$H930,0)","v":0},{"$f":"IF($U930=$X$646,$H930,0)+IF($U930=$Y$646,$H930,0)*$X$643","v":0},{"$f":"IF($U930=$Y$646,$H930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AA$646,$I930,0)","v":0},{"$f":"IF($U930=$AB$646,$I930,0)","v":0},{"$f":"IF($U930=$AC$646,$I930,0)+IF($U930=$AD$646,$I930,0)*$X$643","v":0},{"$f":"IF($U930=$AD$646,$I930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AF$646,$J930,0)","v":0},{"$f":"IF($U930=$AG$646,$J930,0)","v":0},{"$f":"IF($U930=$AH$646,$J930,0)+IF($U930=$AI$646,$J930,0)*$X$643","v":0},{"$f":"IF($U930=$AI$646,$J930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AK$646,$K930,0)","v":0},{"$f":"IF($U930=$AL$646,$K930,0)","v":0},{"$f":"IF($U930=$AM$646,$K930,0)+IF($U930=$AN$646,$K930,0)*$X$643","v":0},{"$f":"IF($U930=$AN$646,$K930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AP$646,$L930,0)","v":0},{"$f":"IF($U930=$AQ$646,$L930,0)","v":0},{"$f":"IF($U930=$AR$646,$L930,0)+IF($U930=$AS$646,$L930,0)*$X$643","v":0},{"$f":"IF($U930=$AS$646,$L930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AU$646,$M930,0)","v":0},{"$f":"IF($U930=$AV$646,$M930,0)","v":0},{"$f":"IF($U930=$AW$646,$M930,0)+IF($U930=$AX$646,$M930,0)*$X$643","v":0},{"$f":"IF($U930=$AX$646,$M930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AZ$646,$N930,0)","v":0},{"$f":"IF($U930=$BA$646,$N930,0)","v":0},{"$f":"IF($U930=$BB$646,$N930,0)+IF($U930=$BC$646,$N930,0)*$X$643","v":0},{"$f":"IF($U930=$BC$646,$N930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$BE$646,$O930,0)","v":0},{"$f":"IF($U930=$BF$646,$O930,0)","v":0},{"$f":"IF($U930=$BG$646,$O930,0)+IF($U930=$BH$646,$O930,0)*$X$643","v":0},{"$f":"IF($U930=$BH$646,$O930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$BJ$646,$P930,0)","v":0},{"$f":"IF($U930=$BK$646,$P930,0)","v":0},{"$f":"IF($U930=$BL$646,$P930,0)+IF($U930=$BM$646,$P930,0)*$X$643","v":0},{"$f":"IF($U930=$BM$646,$P930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$BO$646,$Q930,0)","v":0},{"$f":"IF($U930=$BP$646,$Q930,0)","v":0},{"$f":"IF($U930=$BQ$646,$Q930,0)+IF($U930=$BR$646,$Q930,0)*$X$643","v":0},{"$f":"IF($U930=$BR$646,$Q930,0)*$Y$643","v":0},0,0]
[922,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!D$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!E$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!F$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!G$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!H$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!I$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!J$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!K$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!L$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!M$9,FALSE)*$G931","v":0},{"$f":"SUM(H931:Q931)","v":0},0,null,"Distribution Plant",{"$f":"IF($U931=$V$646,$H931,0)","v":0},{"$f":"IF($U931=$W$646,$H931,0)","v":0},{"$f":"IF($U931=$X$646,$H931,0)+IF($U931=$Y$646,$H931,0)*$X$643","v":0},{"$f":"IF($U931=$Y$646,$H931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AA$646,$I931,0)","v":0},{"$f":"IF($U931=$AB$646,$I931,0)","v":0},{"$f":"IF($U931=$AC$646,$I931,0)+IF($U931=$AD$646,$I931,0)*$X$643","v":0},{"$f":"IF($U931=$AD$646,$I931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AF$646,$J931,0)","v":0},{"$f":"IF($U931=$AG$646,$J931,0)","v":0},{"$f":"IF($U931=$AH$646,$J931,0)+IF($U931=$AI$646,$J931,0)*$X$643","v":0},{"$f":"IF($U931=$AI$646,$J931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AK$646,$K931,0)","v":0},{"$f":"IF($U931=$AL$646,$K931,0)","v":0},{"$f":"IF($U931=$AM$646,$K931,0)+IF($U931=$AN$646,$K931,0)*$X$643","v":0},{"$f":"IF($U931=$AN$646,$K931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AP$646,$L931,0)","v":0},{"$f":"IF($U931=$AQ$646,$L931,0)","v":0},{"$f":"IF($U931=$AR$646,$L931,0)+IF($U931=$AS$646,$L931,0)*$X$643","v":0},{"$f":"IF($U931=$AS$646,$L931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AU$646,$M931,0)","v":0},{"$f":"IF($U931=$AV$646,$M931,0)","v":0},{"$f":"IF($U931=$AW$646,$M931,0)+IF($U931=$AX$646,$M931,0)*$X$643","v":0},{"$f":"IF($U931=$AX$646,$M931,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U931=$BJ$646,$P931,0)","v":0},{"$f":"IF($U931=$BK$646,$P931,0)","v":0},{"$f":"IF($U931=$BL$646,$P931,0)+IF($U931=$BM$646,$P931,0)*$X$643","v":0},{"$f":"IF($U931=$BM$646,$P931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$BO$646,$Q931,0)","v":0},{"$f":"IF($U931=$BP$646,$Q931,0)","v":0},{"$f":"IF($U931=$BQ$646,$Q931,0)+IF($U931=$BR$646,$Q931,0)*$X$643","v":0},{"$f":"IF($U931=$BR$646,$Q931,0)*$Y$643","v":0},0,0]
[923,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":28694156.938084442},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!D$9,FALSE)*$G932","v":25929704.91835713},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!E$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!F$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!G$9,FALSE)*$G932","v":177792.20326259351},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!H$9,FALSE)*$G932","v":4963.987797075979},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!I$9,FALSE)*$G932","v":2066679.8021767142},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!J$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!K$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!L$9,FALSE)*$G932","v":506599.42562207481},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!M$9,FALSE)*$G932","v":8416.6008688511483},{"$f":"SUM(H932:Q932)","v":28694156.938084442},0,null,"Distribution Plant",{"$f":"IF($U932=$V$646,$H932,0)","v":0},{"$f":"IF($U932=$W$646,$H932,0)","v":25929704.91835713},{"$f":"IF($U932=$X$646,$H932,0)+IF($U932=$Y$646,$H932,0)*$X$643","v":0},{"$f":"IF($U932=$Y$646,$H932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AA$646,$I932,0)","v":0},{"$f":"IF($U932=$AB$646,$I932,0)","v":0},{"$f":"IF($U932=$AC$646,$I932,0)+IF($U932=$AD$646,$I932,0)*$X$643","v":0},{"$f":"IF($U932=$AD$646,$I932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AF$646,$J932,0)","v":0},{"$f":"IF($U932=$AG$646,$J932,0)","v":0},{"$f":"IF($U932=$AH$646,$J932,0)+IF($U932=$AI$646,$J932,0)*$X$643","v":0},{"$f":"IF($U932=$AI$646,$J932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AK$646,$K932,0)","v":0},{"$f":"IF($U932=$AL$646,$K932,0)","v":177792.20326259351},{"$f":"IF($U932=$AM$646,$K932,0)+IF($U932=$AN$646,$K932,0)*$X$643","v":0},{"$f":"IF($U932=$AN$646,$K932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AP$646,$L932,0)","v":0},{"$f":"IF($U932=$AQ$646,$L932,0)","v":4963.987797075979},{"$f":"IF($U932=$AR$646,$L932,0)+IF($U932=$AS$646,$L932,0)*$X$643","v":0},{"$f":"IF($U932=$AS$646,$L932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AU$646,$M932,0)","v":0},{"$f":"IF($U932=$AV$646,$M932,0)","v":2066679.8021767142},{"$f":"IF($U932=$AW$646,$M932,0)+IF($U932=$AX$646,$M932,0)*$X$643","v":0},{"$f":"IF($U932=$AX$646,$M932,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U932=$BJ$646,$P932,0)","v":0},{"$f":"IF($U932=$BK$646,$P932,0)","v":506599.42562207481},{"$f":"IF($U932=$BL$646,$P932,0)+IF($U932=$BM$646,$P932,0)*$X$643","v":0},{"$f":"IF($U932=$BM$646,$P932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$BO$646,$Q932,0)","v":0},{"$f":"IF($U932=$BP$646,$Q932,0)","v":8416.6008688511483},{"$f":"IF($U932=$BQ$646,$Q932,0)+IF($U932=$BR$646,$Q932,0)*$X$643","v":0},{"$f":"IF($U932=$BR$646,$Q932,0)*$Y$643","v":0},0,0]
[924,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W933","v":-350794.77918315044},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!D$9,FALSE)*$G933","v":-317588.38376766618},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!E$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!F$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!G$9,FALSE)*$G933","v":-2330.2623342953425},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!H$9,FALSE)*$G933","v":-59.215214004320003},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!I$9,FALSE)*$G933","v":-24653.341580812659},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!J$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!K$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!L$9,FALSE)*$G933","v":-6043.2045019021225},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!M$9,FALSE)*$G933","v":-120.37178446984265},{"$f":"SUM(H933:Q933)","v":-350794.77918315044},0,null,"Customer",{"$f":"IF($U933=$V$646,$H933,0)","v":-317588.38376766618},{"$f":"IF($U933=$W$646,$H933,0)","v":0},{"$f":"IF($U933=$X$646,$H933,0)+IF($U933=$Y$646,$H933,0)*$X$643","v":0},{"$f":"IF($U933=$Y$646,$H933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AA$646,$I933,0)","v":0},{"$f":"IF($U933=$AB$646,$I933,0)","v":0},{"$f":"IF($U933=$AC$646,$I933,0)+IF($U933=$AD$646,$I933,0)*$X$643","v":0},{"$f":"IF($U933=$AD$646,$I933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AF$646,$J933,0)","v":0},{"$f":"IF($U933=$AG$646,$J933,0)","v":0},{"$f":"IF($U933=$AH$646,$J933,0)+IF($U933=$AI$646,$J933,0)*$X$643","v":0},{"$f":"IF($U933=$AI$646,$J933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AK$646,$K933,0)","v":-2330.2623342953425},{"$f":"IF($U933=$AL$646,$K933,0)","v":0},{"$f":"IF($U933=$AM$646,$K933,0)+IF($U933=$AN$646,$K933,0)*$X$643","v":0},{"$f":"IF($U933=$AN$646,$K933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AP$646,$L933,0)","v":-59.215214004320003},{"$f":"IF($U933=$AQ$646,$L933,0)","v":0},{"$f":"IF($U933=$AR$646,$L933,0)+IF($U933=$AS$646,$L933,0)*$X$643","v":0},{"$f":"IF($U933=$AS$646,$L933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AU$646,$M933,0)","v":-24653.341580812659},{"$f":"IF($U933=$AV$646,$M933,0)","v":0},{"$f":"IF($U933=$AW$646,$M933,0)+IF($U933=$AX$646,$M933,0)*$X$643","v":0},{"$f":"IF($U933=$AX$646,$M933,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U933=$BJ$646,$P933,0)","v":-6043.2045019021225},{"$f":"IF($U933=$BK$646,$P933,0)","v":0},{"$f":"IF($U933=$BL$646,$P933,0)+IF($U933=$BM$646,$P933,0)*$X$643","v":0},{"$f":"IF($U933=$BM$646,$P933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$BO$646,$Q933,0)","v":-120.37178446984265},{"$f":"IF($U933=$BP$646,$Q933,0)","v":0},{"$f":"IF($U933=$BQ$646,$Q933,0)+IF($U933=$BR$646,$Q933,0)*$X$643","v":0},{"$f":"IF($U933=$BR$646,$Q933,0)*$Y$643","v":0},0,0]
[925,null,null,"Total Other Taxes",null,null,{"$f":"SUM(G930:G933)","v":28343362.158901293},{"$f":"SUM(H930:H933)","v":25612116.534589466},{"$f":"SUM(I930:I933)","v":0},0,175461.94092829817,4904.772583071659,2042026.4605959016,{"$f":"SUM(N930:N933)","v":0},0,500556.2211201727,8296.2290843813062,{"$f":"SUM(R930:R933)","v":28343362.158901293},0,null,null,{"$f":"SUM(V930:V933)","v":-317588.38376766618},{"$f":"SUM(W930:W933)","v":25929704.91835713},0,0,0,{"$f":"SUM(AA930:AA933)","v":0},{"$f":"SUM(AB930:AB933)","v":0},0,0,0,{"$f":"SUM(AF930:AF933)","v":0},{"$f":"SUM(AG930:AG933)","v":0},0,0,0,{"$f":"SUM(AK930:AK933)","v":-2330.2623342953425},{"$f":"SUM(AL930:AL933)","v":177792.20326259351},{"$f":"SUM(AM930:AM933)","v":0},{"$f":"SUM(AN930:AN933)","v":0},0,{"$f":"SUM(AP930:AP933)","v":-59.215214004320003},{"$f":"SUM(AQ930:AQ933)","v":4963.987797075979},{"$f":"SUM(AR930:AR933)","v":0},{"$f":"SUM(AS930:AS933)","v":0},0,{"$f":"SUM(AU930:AU933)","v":-24653.341580812659},{"$f":"SUM(AV930:AV933)","v":2066679.8021767142},{"$f":"SUM(AW930:AW933)","v":0},{"$f":"SUM(AX930:AX933)","v":0},0,{"$f":"SUM(AZ930:AZ933)","v":0},{"$f":"SUM(BA930:BA933)","v":0},0,0,0,{"$f":"SUM(BE930:BE933)","v":0},{"$f":"SUM(BF930:BF933)","v":0},0,0,0,{"$f":"SUM(BJ930:BJ933)","v":-6043.2045019021225},{"$f":"SUM(BK930:BK933)","v":506599.42562207481},{"$f":"SUM(BL930:BL933)","v":0},{"$f":"SUM(BM930:BM933)","v":0},0,{"$f":"SUM(BO930:BO933)","v":-120.37178446984265},{"$f":"SUM(BP930:BP933)","v":8416.6008688511483},{"$f":"SUM(BQ930:BQ933)","v":0},{"$f":"SUM(BR930:BR933)","v":0},0,0]
[926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[927,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W936","v":29744657.441616178},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!D$9,FALSE)*$G936","v":27605200.87940529},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!E$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!F$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!G$9,FALSE)*$G936","v":255296.45866906593},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!H$9,FALSE)*$G936","v":27436.837950200777},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!I$9,FALSE)*$G936","v":2272576.2758224197},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!J$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!K$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!L$9,FALSE)*$G936","v":-698867.84974631283},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!M$9,FALSE)*$G936","v":283014.83951551205},{"$f":"SUM(H936:Q936)","v":29744657.441616174},0,null,"Calculate Taxes",{"$f":"'Taxes by Class'!R15","v":-942824.82470684394},{"$f":"'Taxes by Class'!S15","v":17672520.119658511},{"$f":"'Taxes by Class'!T15","v":4608469.8730694754},{"$f":"'Taxes by Class'!U15","v":6267035.6856417628},-2.5742385536432266E-2,{"$f":"'Taxes by Class'!R31","v":0},{"$f":"'Taxes by Class'!S31","v":0},{"$f":"'Taxes by Class'!T31","v":0},{"$f":"'Taxes by Class'!U31","v":0},0,{"$f":"'Taxes by Class'!R45","v":0},{"$f":"'Taxes by Class'!S45","v":0},{"$f":"'Taxes by Class'!T45","v":0},{"$f":"'Taxes by Class'!U45","v":0},0,{"$f":"'Taxes by Class'!R59","v":-8521.7281347407734},{"$f":"'Taxes by Class'!S59","v":54605.60944288352},{"$f":"'Taxes by Class'!T59","v":88031.421912958773},{"$f":"'Taxes by Class'!U59","v":121181.15520989537},-2.3806904209777713E-4,{"$f":"'Taxes by Class'!R73","v":-827.00278277928976},{"$f":"'Taxes by Class'!S73","v":28263.840707394687},{"$f":"'Taxes by Class'!T73","v":0},{"$f":"'Taxes by Class'!U73","v":0},-2.5585381081327796E-5,{"$f":"'Taxes by Class'!R87","v":-67925.175958845983},{"$f":"'Taxes by Class'!S87","v":297029.36466093286},{"$f":"'Taxes by Class'!T87","v":873665.92391753139},{"$f":"'Taxes by Class'!U87","v":1169806.1610835828},-2.1192189306020737E-3,{"$f":"'Taxes by Class'!R101","v":0},{"$f":"'Taxes by Class'!S101","v":0},{"$f":"'Taxes by Class'!T101","v":0},{"$f":"'Taxes by Class'!U101","v":0},0,{"$f":"'Taxes by Class'!R115","v":0},{"$f":"'Taxes by Class'!S115","v":0},{"$f":"'Taxes by Class'!T115","v":0},{"$f":"'Taxes by Class'!U115","v":0},0,{"$f":"'Taxes by Class'!R129","v":20856.569967386524},{"$f":"'Taxes by Class'!S129","v":-12919.820830646808},{"$f":"'Taxes by Class'!T129","v":-302187.19251191081},{"$f":"'Taxes by Class'!U129","v":-404617.4057194342},6.5170752350240946E-4,{"$f":"'Taxes by Class'!R143","v":88.775178089821011},{"$f":"'Taxes by Class'!S143","v":276176.14838164538},{"$f":"'Taxes by Class'!T143","v":2785.9615767387095},{"$f":"'Taxes by Class'!U143","v":3963.954115121418},-2.6391679421067238E-4,-5.5211018770933151E-2]
[928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[929,4091,"Income Taxes - State",null,null,"Rate Base",{"$f":"'ROR-Model'!W938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!D$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!E$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!F$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!G$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!H$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!I$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!J$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!K$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!L$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!M$9,FALSE)*$G938","v":0},{"$f":"SUM(H938:Q938)","v":0},0,null,null,{"$f":"IF($U938=$V$646,$H938,0)","v":0},{"$f":"IF($U938=$W$646,$H938,0)","v":0},{"$f":"IF($U938=$X$646,$H938,0)+IF($U938=$Y$646,$H938,0)*$X$643","v":0},{"$f":"IF($U938=$Y$646,$H938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AA$646,$I938,0)","v":0},{"$f":"IF($U938=$AB$646,$I938,0)","v":0},{"$f":"IF($U938=$AC$646,$I938,0)+IF($U938=$AD$646,$I938,0)*$X$643","v":0},{"$f":"IF($U938=$AD$646,$I938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AF$646,$J938,0)","v":0},{"$f":"IF($U938=$AG$646,$J938,0)","v":0},{"$f":"IF($U938=$AH$646,$J938,0)+IF($U938=$AI$646,$J938,0)*$X$643","v":0},{"$f":"IF($U938=$AI$646,$J938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AK$646,$K938,0)","v":0},{"$f":"IF($U938=$AL$646,$K938,0)","v":0},{"$f":"IF($U938=$AM$646,$K938,0)+IF($U938=$AN$646,$K938,0)*$X$643","v":0},{"$f":"IF($U938=$AN$646,$K938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AP$646,$L938,0)","v":0},{"$f":"IF($U938=$AQ$646,$L938,0)","v":0},{"$f":"IF($U938=$AR$646,$L938,0)+IF($U938=$AS$646,$L938,0)*$X$643","v":0},{"$f":"IF($U938=$AS$646,$L938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AU$646,$M938,0)","v":0},{"$f":"IF($U938=$AV$646,$M938,0)","v":0},{"$f":"IF($U938=$AW$646,$M938,0)+IF($U938=$AX$646,$M938,0)*$X$643","v":0},{"$f":"IF($U938=$AX$646,$M938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AZ$646,$N938,0)","v":0},{"$f":"IF($U938=$BA$646,$N938,0)","v":0},{"$f":"IF($U938=$BB$646,$N938,0)+IF($U938=$BC$646,$N938,0)*$X$643","v":0},{"$f":"IF($U938=$BC$646,$N938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$BE$646,$O938,0)","v":0},{"$f":"IF($U938=$BF$646,$O938,0)","v":0},{"$f":"IF($U938=$BG$646,$O938,0)+IF($U938=$BH$646,$O938,0)*$X$643","v":0},{"$f":"IF($U938=$BH$646,$O938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$BJ$646,$P938,0)","v":0},{"$f":"IF($U938=$BK$646,$P938,0)","v":0},{"$f":"IF($U938=$BL$646,$P938,0)+IF($U938=$BM$646,$P938,0)*$X$643","v":0},{"$f":"IF($U938=$BM$646,$P938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$BO$646,$Q938,0)","v":0},{"$f":"IF($U938=$BP$646,$Q938,0)","v":0},{"$f":"IF($U938=$BQ$646,$Q938,0)+IF($U938=$BR$646,$Q938,0)*$X$643","v":0},{"$f":"IF($U938=$BR$646,$Q938,0)*$Y$643","v":0},0,0]
[930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[931,4101,"Deferred Income Taxes",null,null,"Rate Base",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!D$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!E$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!F$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!G$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!H$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!I$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!J$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!K$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!L$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!M$9,FALSE)*$G940","v":0},{"$f":"SUM(H940:Q940)","v":0},0,null,null,{"$f":"IF($U940=$V$646,$H940,0)","v":0},{"$f":"IF($U940=$W$646,$H940,0)","v":0},{"$f":"IF($U940=$X$646,$H940,0)+IF($U940=$Y$646,$H940,0)*$X$643","v":0},{"$f":"IF($U940=$Y$646,$H940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AA$646,$I940,0)","v":0},{"$f":"IF($U940=$AB$646,$I940,0)","v":0},{"$f":"IF($U940=$AC$646,$I940,0)+IF($U940=$AD$646,$I940,0)*$X$643","v":0},{"$f":"IF($U940=$AD$646,$I940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AF$646,$J940,0)","v":0},{"$f":"IF($U940=$AG$646,$J940,0)","v":0},{"$f":"IF($U940=$AH$646,$J940,0)+IF($U940=$AI$646,$J940,0)*$X$643","v":0},{"$f":"IF($U940=$AI$646,$J940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AK$646,$K940,0)","v":0},{"$f":"IF($U940=$AL$646,$K940,0)","v":0},{"$f":"IF($U940=$AM$646,$K940,0)+IF($U940=$AN$646,$K940,0)*$X$643","v":0},{"$f":"IF($U940=$AN$646,$K940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AP$646,$L940,0)","v":0},{"$f":"IF($U940=$AQ$646,$L940,0)","v":0},{"$f":"IF($U940=$AR$646,$L940,0)+IF($U940=$AS$646,$L940,0)*$X$643","v":0},{"$f":"IF($U940=$AS$646,$L940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AU$646,$M940,0)","v":0},{"$f":"IF($U940=$AV$646,$M940,0)","v":0},{"$f":"IF($U940=$AW$646,$M940,0)+IF($U940=$AX$646,$M940,0)*$X$643","v":0},{"$f":"IF($U940=$AX$646,$M940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AZ$646,$N940,0)","v":0},{"$f":"IF($U940=$BA$646,$N940,0)","v":0},{"$f":"IF($U940=$BB$646,$N940,0)+IF($U940=$BC$646,$N940,0)*$X$643","v":0},{"$f":"IF($U940=$BC$646,$N940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$BE$646,$O940,0)","v":0},{"$f":"IF($U940=$BF$646,$O940,0)","v":0},{"$f":"IF($U940=$BG$646,$O940,0)+IF($U940=$BH$646,$O940,0)*$X$643","v":0},{"$f":"IF($U940=$BH$646,$O940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$BJ$646,$P940,0)","v":0},{"$f":"IF($U940=$BK$646,$P940,0)","v":0},{"$f":"IF($U940=$BL$646,$P940,0)+IF($U940=$BM$646,$P940,0)*$X$643","v":0},{"$f":"IF($U940=$BM$646,$P940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$BO$646,$Q940,0)","v":0},{"$f":"IF($U940=$BP$646,$Q940,0)","v":0},{"$f":"IF($U940=$BQ$646,$Q940,0)+IF($U940=$BR$646,$Q940,0)*$X$643","v":0},{"$f":"IF($U940=$BR$646,$Q940,0)*$Y$643","v":0},0,0]
[932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[933,4111,"Deferred Income Tax Credit",null,null,"Rate Base",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!D$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!E$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!F$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!G$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!H$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!I$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!J$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!K$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!L$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!M$9,FALSE)*$G942","v":0},{"$f":"SUM(H942:Q942)","v":0},0,null,null,{"$f":"IF($U942=$V$646,$H942,0)","v":0},{"$f":"IF($U942=$W$646,$H942,0)","v":0},{"$f":"IF($U942=$X$646,$H942,0)+IF($U942=$Y$646,$H942,0)*$X$643","v":0},{"$f":"IF($U942=$Y$646,$H942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AA$646,$I942,0)","v":0},{"$f":"IF($U942=$AB$646,$I942,0)","v":0},{"$f":"IF($U942=$AC$646,$I942,0)+IF($U942=$AD$646,$I942,0)*$X$643","v":0},{"$f":"IF($U942=$AD$646,$I942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AF$646,$J942,0)","v":0},{"$f":"IF($U942=$AG$646,$J942,0)","v":0},{"$f":"IF($U942=$AH$646,$J942,0)+IF($U942=$AI$646,$J942,0)*$X$643","v":0},{"$f":"IF($U942=$AI$646,$J942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AK$646,$K942,0)","v":0},{"$f":"IF($U942=$AL$646,$K942,0)","v":0},{"$f":"IF($U942=$AM$646,$K942,0)+IF($U942=$AN$646,$K942,0)*$X$643","v":0},{"$f":"IF($U942=$AN$646,$K942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AP$646,$L942,0)","v":0},{"$f":"IF($U942=$AQ$646,$L942,0)","v":0},{"$f":"IF($U942=$AR$646,$L942,0)+IF($U942=$AS$646,$L942,0)*$X$643","v":0},{"$f":"IF($U942=$AS$646,$L942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AU$646,$M942,0)","v":0},{"$f":"IF($U942=$AV$646,$M942,0)","v":0},{"$f":"IF($U942=$AW$646,$M942,0)+IF($U942=$AX$646,$M942,0)*$X$643","v":0},{"$f":"IF($U942=$AX$646,$M942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AZ$646,$N942,0)","v":0},{"$f":"IF($U942=$BA$646,$N942,0)","v":0},{"$f":"IF($U942=$BB$646,$N942,0)+IF($U942=$BC$646,$N942,0)*$X$643","v":0},{"$f":"IF($U942=$BC$646,$N942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$BE$646,$O942,0)","v":0},{"$f":"IF($U942=$BF$646,$O942,0)","v":0},{"$f":"IF($U942=$BG$646,$O942,0)+IF($U942=$BH$646,$O942,0)*$X$643","v":0},{"$f":"IF($U942=$BH$646,$O942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$BJ$646,$P942,0)","v":0},{"$f":"IF($U942=$BK$646,$P942,0)","v":0},{"$f":"IF($U942=$BL$646,$P942,0)+IF($U942=$BM$646,$P942,0)*$X$643","v":0},{"$f":"IF($U942=$BM$646,$P942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$BO$646,$Q942,0)","v":0},{"$f":"IF($U942=$BP$646,$Q942,0)","v":0},{"$f":"IF($U942=$BQ$646,$Q942,0)+IF($U942=$BR$646,$Q942,0)*$X$643","v":0},{"$f":"IF($U942=$BR$646,$Q942,0)*$Y$643","v":0},0,0]
[934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[935,4114,"Investment Tax Credit Adjustment",null,null,"Rate Base",{"$f":"'ROR-Model'!W944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!D$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!E$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!F$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!G$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!H$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!I$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!J$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!K$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!L$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!M$9,FALSE)*$G944","v":0},{"$f":"SUM(H944:Q944)","v":0},0,null,null,{"$f":"IF($U944=$V$646,$H944,0)","v":0},{"$f":"IF($U944=$W$646,$H944,0)","v":0},{"$f":"IF($U944=$X$646,$H944,0)+IF($U944=$Y$646,$H944,0)*$X$643","v":0},{"$f":"IF($U944=$Y$646,$H944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AA$646,$I944,0)","v":0},{"$f":"IF($U944=$AB$646,$I944,0)","v":0},{"$f":"IF($U944=$AC$646,$I944,0)+IF($U944=$AD$646,$I944,0)*$X$643","v":0},{"$f":"IF($U944=$AD$646,$I944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AF$646,$J944,0)","v":0},{"$f":"IF($U944=$AG$646,$J944,0)","v":0},{"$f":"IF($U944=$AH$646,$J944,0)+IF($U944=$AI$646,$J944,0)*$X$643","v":0},{"$f":"IF($U944=$AI$646,$J944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AK$646,$K944,0)","v":0},{"$f":"IF($U944=$AL$646,$K944,0)","v":0},{"$f":"IF($U944=$AM$646,$K944,0)+IF($U944=$AN$646,$K944,0)*$X$643","v":0},{"$f":"IF($U944=$AN$646,$K944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AP$646,$L944,0)","v":0},{"$f":"IF($U944=$AQ$646,$L944,0)","v":0},{"$f":"IF($U944=$AR$646,$L944,0)+IF($U944=$AS$646,$L944,0)*$X$643","v":0},{"$f":"IF($U944=$AS$646,$L944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AU$646,$M944,0)","v":0},{"$f":"IF($U944=$AV$646,$M944,0)","v":0},{"$f":"IF($U944=$AW$646,$M944,0)+IF($U944=$AX$646,$M944,0)*$X$643","v":0},{"$f":"IF($U944=$AX$646,$M944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AZ$646,$N944,0)","v":0},{"$f":"IF($U944=$BA$646,$N944,0)","v":0},{"$f":"IF($U944=$BB$646,$N944,0)+IF($U944=$BC$646,$N944,0)*$X$643","v":0},{"$f":"IF($U944=$BC$646,$N944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$BE$646,$O944,0)","v":0},{"$f":"IF($U944=$BF$646,$O944,0)","v":0},{"$f":"IF($U944=$BG$646,$O944,0)+IF($U944=$BH$646,$O944,0)*$X$643","v":0},{"$f":"IF($U944=$BH$646,$O944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$BJ$646,$P944,0)","v":0},{"$f":"IF($U944=$BK$646,$P944,0)","v":0},{"$f":"IF($U944=$BL$646,$P944,0)+IF($U944=$BM$646,$P944,0)*$X$643","v":0},{"$f":"IF($U944=$BM$646,$P944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$BO$646,$Q944,0)","v":0},{"$f":"IF($U944=$BP$646,$Q944,0)","v":0},{"$f":"IF($U944=$BQ$646,$Q944,0)+IF($U944=$BR$646,$Q944,0)*$X$643","v":0},{"$f":"IF($U944=$BR$646,$Q944,0)*$Y$643","v":0},0,0]
[936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[937,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!D$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!E$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!F$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!G$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!H$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!I$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!J$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!K$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!L$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!M$9,FALSE)*$G946","v":0},{"$f":"SUM(H946:Q946)","v":0},0,null,null,{"$f":"IF($U946=$V$646,$H946,0)","v":0},{"$f":"IF($U946=$W$646,$H946,0)","v":0},{"$f":"IF($U946=$X$646,$H946,0)+IF($U946=$Y$646,$H946,0)*$X$643","v":0},{"$f":"IF($U946=$Y$646,$H946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AA$646,$I946,0)","v":0},{"$f":"IF($U946=$AB$646,$I946,0)","v":0},{"$f":"IF($U946=$AC$646,$I946,0)+IF($U946=$AD$646,$I946,0)*$X$643","v":0},{"$f":"IF($U946=$AD$646,$I946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AF$646,$J946,0)","v":0},{"$f":"IF($U946=$AG$646,$J946,0)","v":0},{"$f":"IF($U946=$AH$646,$J946,0)+IF($U946=$AI$646,$J946,0)*$X$643","v":0},{"$f":"IF($U946=$AI$646,$J946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AK$646,$K946,0)","v":0},{"$f":"IF($U946=$AL$646,$K946,0)","v":0},{"$f":"IF($U946=$AM$646,$K946,0)+IF($U946=$AN$646,$K946,0)*$X$643","v":0},{"$f":"IF($U946=$AN$646,$K946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AP$646,$L946,0)","v":0},{"$f":"IF($U946=$AQ$646,$L946,0)","v":0},{"$f":"IF($U946=$AR$646,$L946,0)+IF($U946=$AS$646,$L946,0)*$X$643","v":0},{"$f":"IF($U946=$AS$646,$L946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AU$646,$M946,0)","v":0},{"$f":"IF($U946=$AV$646,$M946,0)","v":0},{"$f":"IF($U946=$AW$646,$M946,0)+IF($U946=$AX$646,$M946,0)*$X$643","v":0},{"$f":"IF($U946=$AX$646,$M946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AZ$646,$N946,0)","v":0},{"$f":"IF($U946=$BA$646,$N946,0)","v":0},{"$f":"IF($U946=$BB$646,$N946,0)+IF($U946=$BC$646,$N946,0)*$X$643","v":0},{"$f":"IF($U946=$BC$646,$N946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$BE$646,$O946,0)","v":0},{"$f":"IF($U946=$BF$646,$O946,0)","v":0},{"$f":"IF($U946=$BG$646,$O946,0)+IF($U946=$BH$646,$O946,0)*$X$643","v":0},{"$f":"IF($U946=$BH$646,$O946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$BJ$646,$P946,0)","v":0},{"$f":"IF($U946=$BK$646,$P946,0)","v":0},{"$f":"IF($U946=$BL$646,$P946,0)+IF($U946=$BM$646,$P946,0)*$X$643","v":0},{"$f":"IF($U946=$BM$646,$P946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$BO$646,$Q946,0)","v":0},{"$f":"IF($U946=$BP$646,$Q946,0)","v":0},{"$f":"IF($U946=$BQ$646,$Q946,0)+IF($U946=$BR$646,$Q946,0)*$X$643","v":0},{"$f":"IF($U946=$BR$646,$Q946,0)*$Y$643","v":0},0,0]
[938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[939,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!D$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!E$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!F$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!G$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!H$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!I$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!J$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!K$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!L$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!M$9,FALSE)*$G948","v":0},{"$f":"SUM(H948:Q948)","v":0},0,null,null,{"$f":"IF($U948=$V$646,$H948,0)","v":0},{"$f":"IF($U948=$W$646,$H948,0)","v":0},{"$f":"IF($U948=$X$646,$H948,0)+IF($U948=$Y$646,$H948,0)*$X$643","v":0},{"$f":"IF($U948=$Y$646,$H948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AA$646,$I948,0)","v":0},{"$f":"IF($U948=$AB$646,$I948,0)","v":0},{"$f":"IF($U948=$AC$646,$I948,0)+IF($U948=$AD$646,$I948,0)*$X$643","v":0},{"$f":"IF($U948=$AD$646,$I948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AF$646,$J948,0)","v":0},{"$f":"IF($U948=$AG$646,$J948,0)","v":0},{"$f":"IF($U948=$AH$646,$J948,0)+IF($U948=$AI$646,$J948,0)*$X$643","v":0},{"$f":"IF($U948=$AI$646,$J948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AK$646,$K948,0)","v":0},{"$f":"IF($U948=$AL$646,$K948,0)","v":0},{"$f":"IF($U948=$AM$646,$K948,0)+IF($U948=$AN$646,$K948,0)*$X$643","v":0},{"$f":"IF($U948=$AN$646,$K948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AP$646,$L948,0)","v":0},{"$f":"IF($U948=$AQ$646,$L948,0)","v":0},{"$f":"IF($U948=$AR$646,$L948,0)+IF($U948=$AS$646,$L948,0)*$X$643","v":0},{"$f":"IF($U948=$AS$646,$L948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AU$646,$M948,0)","v":0},{"$f":"IF($U948=$AV$646,$M948,0)","v":0},{"$f":"IF($U948=$AW$646,$M948,0)+IF($U948=$AX$646,$M948,0)*$X$643","v":0},{"$f":"IF($U948=$AX$646,$M948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AZ$646,$N948,0)","v":0},{"$f":"IF($U948=$BA$646,$N948,0)","v":0},{"$f":"IF($U948=$BB$646,$N948,0)+IF($U948=$BC$646,$N948,0)*$X$643","v":0},{"$f":"IF($U948=$BC$646,$N948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$BE$646,$O948,0)","v":0},{"$f":"IF($U948=$BF$646,$O948,0)","v":0},{"$f":"IF($U948=$BG$646,$O948,0)+IF($U948=$BH$646,$O948,0)*$X$643","v":0},{"$f":"IF($U948=$BH$646,$O948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$BJ$646,$P948,0)","v":0},{"$f":"IF($U948=$BK$646,$P948,0)","v":0},{"$f":"IF($U948=$BL$646,$P948,0)+IF($U948=$BM$646,$P948,0)*$X$643","v":0},{"$f":"IF($U948=$BM$646,$P948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$BO$646,$Q948,0)","v":0},{"$f":"IF($U948=$BP$646,$Q948,0)","v":0},{"$f":"IF($U948=$BQ$646,$Q948,0)+IF($U948=$BR$646,$Q948,0)*$X$643","v":0},{"$f":"IF($U948=$BR$646,$Q948,0)*$Y$643","v":0},0,0]
[940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[941,null,"Total Tax Expenses",null,null,null,{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":58088019.600517467},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":53217317.413994759},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":0},0,430758.39959736413,32341.610533272436,4314602.7364183217,{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":0},0,-198311.62862614013,291311.06859989336,{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":58088019.600517467},0,null,null,{"$f":"V934+V936+V938+V940+V942+V944+V946+V948","v":-1260413.2084745101},{"$f":"W934+W936+W938+W940+W942+W944+W946+W948","v":43602225.038015641},4608469.8730694754,6267035.6856417628,-2.5742389261722565E-2,{"$f":"AA934+AA936+AA938+AA940+AA942+AA944+AA946+AA948","v":0},{"$f":"AB934+AB936+AB938+AB940+AB942+AB944+AB946+AB948","v":0},0,0,0,{"$f":"AF934+AF936+AF938+AF940+AF942+AF944+AF946+AF948","v":0},{"$f":"AG934+AG936+AG938+AG940+AG942+AG944+AG946+AG948","v":0},0,0,0,{"$f":"AK934+AK936+AK938+AK940+AK942+AK944+AK946+AK948","v":-10851.990469036116},{"$f":"AL934+AL936+AL938+AL940+AL942+AL944+AL946+AL948","v":232397.81270547703},88031.421912958773,121181.15520989537,-2.3806910030543804E-4,{"$f":"AP934+AP936+AP938+AP940+AP942+AP944+AP946+AP948","v":-886.21799678360981},{"$f":"AQ934+AQ936+AQ938+AQ940+AQ942+AQ944+AQ946+AQ948","v":33227.828504470664},0,0,-2.5585381081327796E-5,{"$f":"AU934+AU936+AU938+AU940+AU942+AU944+AU946+AU948","v":-92578.517539658642},{"$f":"AV934+AV936+AV938+AV940+AV942+AV944+AV946+AV948","v":2363709.1668376471},873665.92391753139,1169806.1610835828,-2.1192189306020737E-3,{"$f":"AZ934+AZ936+AZ938+AZ940+AZ942+AZ944+AZ946+AZ948","v":0},{"$f":"BA934+BA936+BA938+BA940+BA942+BA944+BA946+BA948","v":0},0,0,0,{"$f":"BE934+BE936+BE938+BE940+BE942+BE944+BE946+BE948","v":0},{"$f":"BF934+BF936+BF938+BF940+BF942+BF944+BF946+BF948","v":0},0,0,0,{"$f":"BJ934+BJ936+BJ938+BJ940+BJ942+BJ944+BJ946+BJ948","v":14813.365465484401},{"$f":"BK934+BK936+BK938+BK940+BK942+BK944+BK946+BK948","v":493679.60479142802},-302187.19251191081,-404617.4057194342,6.5170752350240946E-4,{"$f":"BO934+BO936+BO938+BO940+BO942+BO944+BO946+BO948","v":-31.59660638002164},{"$f":"BP934+BP936+BP938+BP940+BP942+BP944+BP946+BP948","v":284592.7492504965},2785.9615767387095,3963.954115121418,-2.6391679421067238E-4,-5.5211015045642853E-2]
[942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V952:Y952)-H952","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK952:AN952)-K952","v":0},null,null,null,null,{"$f":"SUM(AP952:AS952)-L952","v":0},null,null,null,null,{"$f":"SUM(AU952:AX952)-M952","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ952:BM952)-P952","v":0},null,null,null,null,{"$f":"SUM(BO952:BR952)-Q952","v":0},0]
[944,null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"G926+G950","v":143511509.34083682},{"$f":"H926+H950","v":130469811.56683332},{"$f":"I926+I950","v":0},0,975691.46073746146,46972.75256485703,10406053.190278459,{"$f":"N926+N950","v":0},0,1294868.5427195355,318111.82770320674,{"$f":"R926+R950","v":143511509.34083682},0,null,null,{"$f":"V926+V950","v":12179921.540435096},{"$f":"W926+W950","v":106938741.97238266},5084112.3426314015,6267035.6856417628,-2.5742396712303162E-2,{"$f":"AA926+AA950","v":0},{"$f":"AB926+AB950","v":0},0,0,{"$f":"SUM(AA953:AD953)-I953","v":0},{"$f":"AF926+AF950","v":0},{"$f":"AG926+AG950","v":0},0,0,{"$f":"SUM(AF953:AI953)-J953","v":0},{"$f":"AK926+AK950","v":87764.670046535161},{"$f":"AL926+AL950","v":666677.29749697389},100068.33774598793,121181.15520989537,-2.3806910030543804E-4,{"$f":"AP926+AP950","v":1619.7688060227749},{"$f":"AQ926+AQ950","v":45352.983733248875},0,0,-2.5585381081327796E-5,{"$f":"AU926+AU950","v":950750.4594034499},{"$f":"AV926+AV950","v":7411830.643754676},873665.92391753139,1169806.1610835828,-2.1192189306020737E-3,{"$f":"AZ926+AZ950","v":0},{"$f":"BA926+BA950","v":0},0,0,0,{"$f":"BE926+BE950","v":0},{"$f":"BF926+BF950","v":0},0,0,0,{"$f":"BJ926+BJ950","v":270561.67243473756},{"$f":"BK926+BK950","v":1731111.4691678504},-302187.19251191081,-404617.4057194342,6.5170740708708763E-4,{"$f":"BO926+BO950","v":5062.5351701204154},{"$f":"BP926+BP950","v":305151.33968329401},3933.9984707541589,3963.954115121418,-2.6391673600301147E-4,-5.5211007595062256E-2]
[945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[947,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G640+G905+G953","v":263220697.27316478},{"$f":"H640+H905+H953","v":237614492.98055971},{"$f":"I640+I905+I953","v":0},0,1730779.288420687,97870.319272081222,19160717.566982336,0,0,3154521.6996379062,1462315.4182920849,{"$f":"R640+R905+R953","v":263220697.27316478},0,null,"Expenses",{"$f":"V640+V905+V953","v":73663449.293335363},{"$f":"W640+W905+W953","v":150158686.5806447},6209184.7566030882,7583172.324234169,-2.5742411613464355E-2,{"$f":"AA640+AA905+AA953","v":0},{"$f":"AB640+AB905+AB953","v":0},0,0,0,{"$f":"AF640+AF905+AF953","v":0},{"$f":"AG640+AG905+AG953","v":0},0,0,0,{"$f":"AK640+AK905+AK953","v":498860.79188634455},{"$f":"AL640+AL905+AL953","v":959772.90092524688},132196.87214468507,139948.72322634119,-2.3806910030543804E-4,{"$f":"AP640+AP905+AP953","v":43555.977875461205},{"$f":"AQ640+AQ905+AQ953","v":53258.500763062533},1055.8406079720926,0,-2.5585395633243024E-5,{"$f":"AU640+AU905+AU953","v":5460525.4121535104},{"$f":"AV640+AV905+AV953","v":10817896.764798548},1473115.1514423518,1409180.2364687072,-2.1192207932472229E-3,{"$f":"AZ640+AZ905+AZ953","v":0},{"$f":"BA640+BA905+BA953","v":0},0,0,0,{"$f":"BE640+BE905+BE953","v":0},{"$f":"BF640+BF905+BF953","v":0},0,0,0,{"$f":"BJ640+BJ905+BJ953","v":1176056.5036228709},{"$f":"BK640+BK905+BK953","v":2569795.7425157623},-252712.8376592354,-338617.70818978397,6.5170740708708763E-4,{"$f":"BO640+BO905+BO953","v":60354.626540097219},{"$f":"BP640+BP905+BP953","v":319094.48888835096},425319.2347829591,657547.06781676109,-2.6391656138002872E-4,-5.5211037397384644E-2]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE957:BH957)-O957","v":0}]
[949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE958:BH958)-O958","v":0}]
[950,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[952,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[954,"101  Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[955,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[956,null,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V965:Y965)-H965","v":0},null,null,null,null,{"$f":"SUM(AA965:AD965)-B965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP965:AS965)-L965","v":0},null,null,null,null,{"$f":"SUM(AU965:AX965)-M965","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ965:BM965)-P965","v":0},null,null,null,null,{"$f":"SUM(BO965:BR965)-Q965","v":0},{"$f":"SUM(V965:BR965)-R965","v":0}]
[957,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!D$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!E$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!F$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!G$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!H$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!I$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!J$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!K$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!L$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!M$9,FALSE)*$G966","v":0},{"$f":"SUM(H966:Q966)","v":0},0,null,"Distribution Plant",{"$f":"IF($U966=$V$646,$H966,0)","v":0},{"$f":"IF($U966=$W$646,$H966,0)","v":0},{"$f":"IF($U966=$X$646,$H966,0)+IF($U966=$Y$646,$H966,0)*$X$643","v":0},{"$f":"IF($U966=$Y$646,$H966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$AA$646,$I966,0)","v":0},{"$f":"IF($U966=$AB$646,$I966,0)","v":0},{"$f":"IF($U966=$AC$646,$I966,0)+IF($U966=$AD$646,$I966,0)*$X$643","v":0},{"$f":"IF($U966=$AD$646,$I966,0)*$Y$643","v":0},{"$f":"SUM(AA966:AD966)-I966","v":0},{"$f":"IF($U966=$AF$646,$J966,0)","v":0},{"$f":"IF($U966=$AG$646,$J966,0)","v":0},{"$f":"IF($U966=$AH$646,$J966,0)+IF($U966=$AI$646,$J966,0)*$X$643","v":0},{"$f":"IF($U966=$AI$646,$J966,0)*$Y$643","v":0},{"$f":"SUM(AF966:AI966)-J966","v":0},{"$f":"IF($U966=$AK$646,$K966,0)","v":0},{"$f":"IF($U966=$AL$646,$K966,0)","v":0},{"$f":"IF($U966=$AM$646,$K966,0)+IF($U966=$AN$646,$K966,0)*$X$643","v":0},{"$f":"IF($U966=$AN$646,$K966,0)*$Y$643","v":0},{"$f":"SUM(AK966:AN966)-K966","v":0},{"$f":"IF($U966=$AP$646,$L966,0)","v":0},{"$f":"IF($U966=$AQ$646,$L966,0)","v":0},{"$f":"IF($U966=$AR$646,$L966,0)+IF($U966=$AS$646,$L966,0)*$X$643","v":0},{"$f":"IF($U966=$AS$646,$L966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$AU$646,$M966,0)","v":0},{"$f":"IF($U966=$AV$646,$M966,0)","v":0},{"$f":"IF($U966=$AW$646,$M966,0)+IF($U966=$AX$646,$M966,0)*$X$643","v":0},{"$f":"IF($U966=$AX$646,$M966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$AZ$646,$N966,0)","v":0},{"$f":"IF($U966=$BA$646,$N966,0)","v":0},{"$f":"IF($U966=$BB$646,$N966,0)+IF($U966=$BC$646,$N966,0)*$X$643","v":0},{"$f":"IF($U966=$BC$646,$N966,0)*$Y$643","v":0},{"$f":"SUM(AZ966:BC966)-N966","v":0},{"$f":"IF($U966=$BE$646,$O966,0)","v":0},{"$f":"IF($U966=$BF$646,$O966,0)","v":0},{"$f":"IF($U966=$BG$646,$O966,0)+IF($U966=$BH$646,$O966,0)*$X$643","v":0},{"$f":"IF($U966=$BH$646,$O966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$BJ$646,$P966,0)","v":0},{"$f":"IF($U966=$BK$646,$P966,0)","v":0},{"$f":"IF($U966=$BL$646,$P966,0)+IF($U966=$BM$646,$P966,0)*$X$643","v":0},{"$f":"IF($U966=$BM$646,$P966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$BO$646,$Q966,0)","v":0},{"$f":"IF($U966=$BP$646,$Q966,0)","v":0},{"$f":"IF($U966=$BQ$646,$Q966,0)+IF($U966=$BR$646,$Q966,0)*$X$643","v":0},{"$f":"IF($U966=$BR$646,$Q966,0)*$Y$643","v":0},0,{"$f":"SUM(V966:BR966)-R966","v":0}]
[958,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W967","v":58742.879999999997},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!D$9,FALSE)*$G967","v":53083.474372192068},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!E$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!F$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!G$9,FALSE)*$G967","v":363.97744961547409},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!H$9,FALSE)*$G967","v":10.162310748989899},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!I$9,FALSE)*$G967","v":4230.9214339229529},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!J$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!K$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!L$9,FALSE)*$G967","v":1037.1139089954777},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!M$9,FALSE)*$G967","v":17.230524525033314},{"$f":"SUM(H967:Q967)","v":58742.87999999999},0,null,"Distribution Plant",{"$f":"IF($U967=$V$646,$H967,0)","v":0},{"$f":"IF($U967=$W$646,$H967,0)","v":53083.474372192068},{"$f":"IF($U967=$X$646,$H967,0)+IF($U967=$Y$646,$H967,0)*$X$643","v":0},{"$f":"IF($U967=$Y$646,$H967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AA$646,$I967,0)","v":0},{"$f":"IF($U967=$AB$646,$I967,0)","v":0},{"$f":"IF($U967=$AC$646,$I967,0)+IF($U967=$AD$646,$I967,0)*$X$643","v":0},{"$f":"IF($U967=$AD$646,$I967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AF$646,$J967,0)","v":0},{"$f":"IF($U967=$AG$646,$J967,0)","v":0},{"$f":"IF($U967=$AH$646,$J967,0)+IF($U967=$AI$646,$J967,0)*$X$643","v":0},{"$f":"IF($U967=$AI$646,$J967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AK$646,$K967,0)","v":0},{"$f":"IF($U967=$AL$646,$K967,0)","v":363.97744961547409},{"$f":"IF($U967=$AM$646,$K967,0)+IF($U967=$AN$646,$K967,0)*$X$643","v":0},{"$f":"IF($U967=$AN$646,$K967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AP$646,$L967,0)","v":0},{"$f":"IF($U967=$AQ$646,$L967,0)","v":10.162310748989899},{"$f":"IF($U967=$AR$646,$L967,0)+IF($U967=$AS$646,$L967,0)*$X$643","v":0},{"$f":"IF($U967=$AS$646,$L967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AU$646,$M967,0)","v":0},{"$f":"IF($U967=$AV$646,$M967,0)","v":4230.9214339229529},{"$f":"IF($U967=$AW$646,$M967,0)+IF($U967=$AX$646,$M967,0)*$X$643","v":0},{"$f":"IF($U967=$AX$646,$M967,0)*$Y$643","v":0},0,0,0,0,0,{"$f":"SUM(AZ967:BC967)-N967","v":0},0,0,0,0,{"$f":"SUM(BE967:BH967)-O967","v":0},{"$f":"IF($U967=$BJ$646,$P967,0)","v":0},{"$f":"IF($U967=$BK$646,$P967,0)","v":1037.1139089954777},{"$f":"IF($U967=$BL$646,$P967,0)+IF($U967=$BM$646,$P967,0)*$X$643","v":0},{"$f":"IF($U967=$BM$646,$P967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$BO$646,$Q967,0)","v":0},{"$f":"IF($U967=$BP$646,$Q967,0)","v":17.230524525033314},{"$f":"IF($U967=$BQ$646,$Q967,0)+IF($U967=$BR$646,$Q967,0)*$X$643","v":0},{"$f":"IF($U967=$BR$646,$Q967,0)*$Y$643","v":0},0,0]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE968:BH968)-O968","v":0},null,null,null,null,0,null,null,null,null,0,0]
[960,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(G966:G967)","v":58742.879999999997},{"$f":"SUM(H966:H967)","v":53083.474372192068},{"$f":"SUM(I966:I967)","v":0},0,363.97744961547409,10.162310748989899,4230.9214339229529,{"$f":"SUM(N966:N967)","v":0},0,1037.1139089954777,17.230524525033314,{"$f":"SUM(H969:Q969)","v":58742.87999999999},0,null,null,{"$f":"SUM(V966:V968)","v":0},{"$f":"SUM(W966:W968)","v":53083.474372192068},0,0,0,{"$f":"SUM(AA966:AA968)","v":0},0,0,0,0,{"$f":"SUM(AF966:AF968)","v":0},{"$f":"SUM(AG966:AG968)","v":0},0,0,{"$f":"SUM(AF969:AI969)-J969","v":0},{"$f":"SUM(AK966:AK968)","v":0},{"$f":"SUM(AL966:AL968)","v":363.97744961547409},{"$f":"SUM(AM966:AM968)","v":0},{"$f":"SUM(AN966:AN968)","v":0},0,{"$f":"SUM(AP966:AP968)","v":0},{"$f":"SUM(AQ966:AQ968)","v":10.162310748989899},{"$f":"SUM(AR966:AR968)","v":0},{"$f":"SUM(AS966:AS968)","v":0},0,{"$f":"SUM(AU966:AU968)","v":0},{"$f":"SUM(AV966:AV968)","v":4230.9214339229529},{"$f":"SUM(AW966:AW968)","v":0},{"$f":"SUM(AX966:AX968)","v":0},0,{"$f":"IF($U969=$AZ$646,$N969,0)","v":0},{"$f":"IF($U969=$BA$646,$N969,0)","v":0},{"$f":"IF($U969=$BB$646,$N969,0)+IF($U969=$BC$646,$N969,0)*$X$643","v":0},{"$f":"IF($U969=$BC$646,$N969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$BE$646,$O969,0)","v":0},{"$f":"IF($U969=$BF$646,$O969,0)","v":0},{"$f":"IF($U969=$BG$646,$O969,0)+IF($U969=$BH$646,$O969,0)*$X$643","v":0},{"$f":"IF($U969=$BH$646,$O969,0)*$Y$643","v":0},0,{"$f":"SUM(BJ966:BJ968)","v":0},{"$f":"SUM(BK966:BK968)","v":1037.1139089954777},{"$f":"SUM(BL966:BL968)","v":0},{"$f":"SUM(BM966:BM968)","v":0},0,{"$f":"SUM(BO966:BO968)","v":0},{"$f":"SUM(BP966:BP968)","v":17.230524525033314},{"$f":"SUM(BQ966:BQ968)","v":0},{"$f":"SUM(BR966:BR968)","v":0},0,0]
[961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[962,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[963,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W972","v":5665671.0876126001},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!D$9,FALSE)*$G972","v":5512853.1358140707},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!E$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!F$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!G$9,FALSE)*$G972","v":139511.82546159375},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!H$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!I$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!J$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!K$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!L$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!M$9,FALSE)*$G972","v":13306.126336936197},{"$f":"SUM(H972:Q972)","v":5665671.0876126001},0,null,"Throughput",{"$f":"IF($U972=$V$646,$H972,0)","v":0},{"$f":"IF($U972=$W$646,$H972,0)","v":0},{"$f":"IF($U972=$X$646,$H972,0)+IF($U972=$Y$646,$H972,0)*$X$643","v":5512853.1358140707},{"$f":"IF($U972=$Y$646,$H972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AA$646,$I972,0)","v":0},{"$f":"IF($U972=$AB$646,$I972,0)","v":0},{"$f":"IF($U972=$AC$646,$I972,0)+IF($U972=$AD$646,$I972,0)*$X$643","v":0},{"$f":"IF($U972=$AD$646,$I972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AF$646,$J972,0)","v":0},{"$f":"IF($U972=$AG$646,$J972,0)","v":0},{"$f":"IF($U972=$AH$646,$J972,0)+IF($U972=$AI$646,$J972,0)*$X$643","v":0},{"$f":"IF($U972=$AI$646,$J972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AK$646,$K972,0)","v":0},{"$f":"IF($U972=$AL$646,$K972,0)","v":0},{"$f":"IF($U972=$AM$646,$K972,0)+IF($U972=$AN$646,$K972,0)*$X$643","v":139511.82546159375},{"$f":"IF($U972=$AN$646,$K972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AP$646,$L972,0)","v":0},{"$f":"IF($U972=$AQ$646,$L972,0)","v":0},{"$f":"IF($U972=$AR$646,$L972,0)+IF($U972=$AS$646,$L972,0)*$X$643","v":0},{"$f":"IF($U972=$AS$646,$L972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AU$646,$M972,0)","v":0},{"$f":"IF($U972=$AV$646,$M972,0)","v":0},{"$f":"IF($U972=$AW$646,$M972,0)+IF($U972=$AX$646,$M972,0)*$X$643","v":0},{"$f":"IF($U972=$AX$646,$M972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AZ$646,$N972,0)","v":0},{"$f":"IF($U972=$BA$646,$N972,0)","v":0},{"$f":"IF($U972=$BB$646,$N972,0)+IF($U972=$BC$646,$N972,0)*$X$643","v":0},{"$f":"IF($U972=$BC$646,$N972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$BE$646,$O972,0)","v":0},{"$f":"IF($U972=$BF$646,$O972,0)","v":0},{"$f":"IF($U972=$BG$646,$O972,0)+IF($U972=$BH$646,$O972,0)*$X$643","v":0},{"$f":"IF($U972=$BH$646,$O972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$BJ$646,$P972,0)","v":0},{"$f":"IF($U972=$BK$646,$P972,0)","v":0},{"$f":"IF($U972=$BL$646,$P972,0)+IF($U972=$BM$646,$P972,0)*$X$643","v":0},{"$f":"IF($U972=$BM$646,$P972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$BO$646,$Q972,0)","v":0},{"$f":"IF($U972=$BP$646,$Q972,0)","v":0},{"$f":"IF($U972=$BQ$646,$Q972,0)+IF($U972=$BR$646,$Q972,0)*$X$643","v":13306.126336936197},{"$f":"IF($U972=$BR$646,$Q972,0)*$Y$643","v":0},0,0]
[964,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W973","v":1299803.1312077639},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!D$9,FALSE)*$G973","v":1264744.0447940156},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!E$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!F$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!G$9,FALSE)*$G973","v":32006.430442453158},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!H$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!I$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!J$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!K$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!L$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!M$9,FALSE)*$G973","v":3052.655971295304},1299803.1312077639,0,null,"Throughput",0,0,1264744.0447940156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32006.430442453158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3052.655971295304,0,0,0]
[965,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W974","v":47170762.707667045},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!D$9,FALSE)*$G974","v":45898443.995498799},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!E$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!F$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!G$9,FALSE)*$G974","v":1161535.69665396},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!H$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!I$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!J$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!K$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!L$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!M$9,FALSE)*$G974","v":110783.01551429094},47170762.707667053,0,null,"Throughput",0,0,45898443.995498799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1161535.69665396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110783.01551429094,0,0,0]
[966,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W975","v":15565003.790541336},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!D$9,FALSE)*$G975","v":15145174.971991057},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!E$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!F$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!G$9,FALSE)*$G975","v":383273.58905157965},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!H$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!I$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!J$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!K$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!L$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!M$9,FALSE)*$G975","v":36555.229498701054},15565003.790541338,0,null,"Throughput",0,0,15145174.971991057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383273.58905157965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36555.229498701054,0,0,0]
[967,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W976","v":2435431.6323994328},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!D$9,FALSE)*$G976","v":2369741.6782786651},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!E$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!F$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!G$9,FALSE)*$G976","v":59970.214925788598},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!H$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!I$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!J$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!K$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!L$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!M$9,FALSE)*$G976","v":5719.7391949790917},2435431.6323994328,0,null,"Throughput",0,0,2369741.6782786651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59970.214925788598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5719.7391949790917,0,0,0]
[968,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W977","v":51545.993512757013},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!D$9,FALSE)*$G977","v":50155.66339471285},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!E$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!F$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!G$9,FALSE)*$G977","v":1269.2716430219848},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!H$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!I$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!J$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!K$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!L$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!M$9,FALSE)*$G977","v":121.05847502218019},51545.993512757021,0,null,"Throughput",0,0,50155.66339471285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1269.2716430219848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.05847502218019,0,0,0]
[969,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W978","v":109562.69432595352},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!D$9,FALSE)*$G978","v":106607.50220810754},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!E$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!F$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!G$9,FALSE)*$G978","v":2697.8783716061589},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!H$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!I$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!J$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!K$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!L$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!M$9,FALSE)*$G978","v":257.3137462398247},109562.69432595353,0,null,"Throughput",0,0,106607.50220810754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2697.8783716061589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257.3137462398247,0,0,0]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ979:BC979)-N979","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[971,null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(G972:G978)","v":72297781.03726688},{"$f":"SUM(H972:H978)","v":70347720.99197945},{"$f":"SUM(I972:I978)","v":0},0,1780264.9065500032,0,0,{"$f":"SUM(N972:N978)","v":0},0,0,169795.13873746459,{"$f":"SUM(H980:Q980)","v":72297781.037266925},0,null,"Throughput",{"$f":"SUM(V972:V979)","v":0},{"$f":"SUM(W972:W979)","v":0},70347720.99197945,0,0,{"$f":"SUM(AA972:AA979)","v":0},{"$f":"SUM(AB972:AB979)","v":0},0,0,0,{"$f":"SUM(AF972:AF979)","v":0},{"$f":"SUM(AG972:AG979)","v":0},0,0,0,{"$f":"SUM(AK972:AK979)","v":0},{"$f":"SUM(AL972:AL979)","v":0},{"$f":"SUM(AM972:AM979)","v":1780264.9065500032},{"$f":"SUM(AN972:AN979)","v":0},0,{"$f":"SUM(AP972:AP979)","v":0},{"$f":"SUM(AQ972:AQ979)","v":0},{"$f":"SUM(AR972:AR979)","v":0},{"$f":"SUM(AS972:AS979)","v":0},0,{"$f":"SUM(AU972:AU979)","v":0},{"$f":"SUM(AV972:AV979)","v":0},{"$f":"SUM(AW972:AW979)","v":0},{"$f":"SUM(AX972:AX979)","v":0},0,{"$f":"IF($U980=$AZ$646,$N980,0)","v":0},{"$f":"IF($U980=$BA$646,$N980,0)","v":0},{"$f":"IF($U980=$BB$646,$N980,0)+IF($U980=$BC$646,$N980,0)*$X$643","v":0},{"$f":"IF($U980=$BC$646,$N980,0)*$Y$643","v":0},{"$f":"SUM(AZ980:BC980)-N980","v":0},{"$f":"IF($U980=$BE$646,$O980,0)","v":0},{"$f":"IF($U980=$BF$646,$O980,0)","v":0},{"$f":"IF($U980=$BG$646,$O980,0)+IF($U980=$BH$646,$O980,0)*$X$643","v":0},{"$f":"IF($U980=$BH$646,$O980,0)*$Y$643","v":0},0,{"$f":"SUM(BJ972:BJ979)","v":0},{"$f":"SUM(BK972:BK979)","v":0},{"$f":"SUM(BL972:BL979)","v":0},{"$f":"SUM(BM972:BM979)","v":0},0,{"$f":"SUM(BO972:BO979)","v":0},{"$f":"SUM(BP972:BP979)","v":0},{"$f":"SUM(BQ972:BQ979)","v":169795.13873746459},{"$f":"SUM(BR972:BR979)","v":0},0,0]
[972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[973,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[974,null,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[975,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!D$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!E$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!F$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!G$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!H$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!I$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!J$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!K$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!L$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!M$9,FALSE)*$G984","v":0},{"$f":"SUM(H984:Q984)","v":0},{"$f":"R984-G984","v":0},null,"Distribution Plant",{"$f":"IF($U984=$V$646,$H984,0)","v":0},{"$f":"IF($U984=$W$646,$H984,0)","v":0},{"$f":"IF($U984=$X$646,$H984,0)+IF($U984=$Y$646,$H984,0)*$X$643","v":0},{"$f":"IF($U984=$Y$646,$H984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AA$646,$I984,0)","v":0},{"$f":"IF($U984=$AB$646,$I984,0)","v":0},{"$f":"IF($U984=$AC$646,$I984,0)+IF($U984=$AD$646,$I984,0)*$X$643","v":0},{"$f":"IF($U984=$AD$646,$I984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AF$646,$J984,0)","v":0},{"$f":"IF($U984=$AG$646,$J984,0)","v":0},{"$f":"IF($U984=$AH$646,$J984,0)+IF($U984=$AI$646,$J984,0)*$X$643","v":0},{"$f":"IF($U984=$AI$646,$J984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AK$646,$K984,0)","v":0},{"$f":"IF($U984=$AL$646,$K984,0)","v":0},{"$f":"IF($U984=$AM$646,$K984,0)+IF($U984=$AN$646,$K984,0)*$X$643","v":0},{"$f":"IF($U984=$AN$646,$K984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AP$646,$L984,0)","v":0},{"$f":"IF($U984=$AQ$646,$L984,0)","v":0},{"$f":"IF($U984=$AR$646,$L984,0)+IF($U984=$AS$646,$L984,0)*$X$643","v":0},{"$f":"IF($U984=$AS$646,$L984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AU$646,$M984,0)","v":0},{"$f":"IF($U984=$AV$646,$M984,0)","v":0},{"$f":"IF($U984=$AW$646,$M984,0)+IF($U984=$AX$646,$M984,0)*$X$643","v":0},{"$f":"IF($U984=$AX$646,$M984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AZ$646,$N984,0)","v":0},{"$f":"IF($U984=$BA$646,$N984,0)","v":0},{"$f":"IF($U984=$BB$646,$N984,0)+IF($U984=$BC$646,$N984,0)*$X$643","v":0},{"$f":"IF($U984=$BC$646,$N984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$BE$646,$O984,0)","v":0},{"$f":"IF($U984=$BF$646,$O984,0)","v":0},{"$f":"IF($U984=$BG$646,$O984,0)+IF($U984=$BH$646,$O984,0)*$X$643","v":0},{"$f":"IF($U984=$BH$646,$O984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$BJ$646,$P984,0)","v":0},{"$f":"IF($U984=$BK$646,$P984,0)","v":0},{"$f":"IF($U984=$BL$646,$P984,0)+IF($U984=$BM$646,$P984,0)*$X$643","v":0},{"$f":"IF($U984=$BM$646,$P984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$BO$646,$Q984,0)","v":0},{"$f":"IF($U984=$BP$646,$Q984,0)","v":0},{"$f":"IF($U984=$BQ$646,$Q984,0)+IF($U984=$BR$646,$Q984,0)*$X$643","v":0},{"$f":"IF($U984=$BR$646,$Q984,0)*$Y$643","v":0},0,0]
[976,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W985","v":20021728.760000002},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!D$9,FALSE)*$G985","v":18092795.680403158},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!E$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!F$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!G$9,FALSE)*$G985","v":124056.86903600214},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!H$9,FALSE)*$G985","v":3463.6883549309841},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!I$9,FALSE)*$G985","v":1442053.2557286201},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!J$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!K$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!L$9,FALSE)*$G985","v":353486.47153715952},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!M$9,FALSE)*$G985","v":5872.7949401313799},{"$f":"SUM(H985:Q985)","v":20021728.760000005},0,null,"Distribution Plant",{"$f":"IF($U985=$V$646,$H985,0)","v":0},{"$f":"IF($U985=$W$646,$H985,0)","v":18092795.680403158},{"$f":"IF($U985=$X$646,$H985,0)+IF($U985=$Y$646,$H985,0)*$X$643","v":0},{"$f":"IF($U985=$Y$646,$H985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AA$646,$I985,0)","v":0},{"$f":"IF($U985=$AB$646,$I985,0)","v":0},{"$f":"IF($U985=$AC$646,$I985,0)+IF($U985=$AD$646,$I985,0)*$X$643","v":0},{"$f":"IF($U985=$AD$646,$I985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AF$646,$J985,0)","v":0},{"$f":"IF($U985=$AG$646,$J985,0)","v":0},{"$f":"IF($U985=$AH$646,$J985,0)+IF($U985=$AI$646,$J985,0)*$X$643","v":0},{"$f":"IF($U985=$AI$646,$J985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AK$646,$K985,0)","v":0},{"$f":"IF($U985=$AL$646,$K985,0)","v":124056.86903600214},{"$f":"IF($U985=$AM$646,$K985,0)+IF($U985=$AN$646,$K985,0)*$X$643","v":0},{"$f":"IF($U985=$AN$646,$K985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AP$646,$L985,0)","v":0},{"$f":"IF($U985=$AQ$646,$L985,0)","v":3463.6883549309841},{"$f":"IF($U985=$AR$646,$L985,0)+IF($U985=$AS$646,$L985,0)*$X$643","v":0},{"$f":"IF($U985=$AS$646,$L985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AU$646,$M985,0)","v":0},{"$f":"IF($U985=$AV$646,$M985,0)","v":1442053.2557286201},{"$f":"IF($U985=$AW$646,$M985,0)+IF($U985=$AX$646,$M985,0)*$X$643","v":0},{"$f":"IF($U985=$AX$646,$M985,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U985=$BJ$646,$P985,0)","v":0},{"$f":"IF($U985=$BK$646,$P985,0)","v":353486.47153715952},{"$f":"IF($U985=$BL$646,$P985,0)+IF($U985=$BM$646,$P985,0)*$X$643","v":0},{"$f":"IF($U985=$BM$646,$P985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$BO$646,$Q985,0)","v":0},{"$f":"IF($U985=$BP$646,$Q985,0)","v":5872.7949401313799},{"$f":"IF($U985=$BQ$646,$Q985,0)+IF($U985=$BR$646,$Q985,0)*$X$643","v":0},{"$f":"IF($U985=$BR$646,$Q985,0)*$Y$643","v":0},0,0]
[977,null,null,null,"Total",null,{"$f":"SUM(G984:G985)","v":20021728.760000002},{"$f":"SUM(H984:H985)","v":18092795.680403158},{"$f":"SUM(I984:I985)","v":0},0,124056.86903600214,3463.6883549309841,1442053.2557286201,{"$f":"SUM(N984:N985)","v":0},0,353486.47153715952,5872.7949401313799,{"$f":"SUM(R984:R985)","v":20021728.760000005},0,null,null,{"$f":"SUM(V984:V985)","v":0},{"$f":"SUM(W984:W985)","v":18092795.680403158},0,0,0,{"$f":"SUM(AA984:AA985)","v":0},{"$f":"SUM(AB984:AB985)","v":0},0,0,0,{"$f":"SUM(AF984:AF985)","v":0},{"$f":"SUM(AG984:AG985)","v":0},0,0,0,{"$f":"SUM(AK984:AK985)","v":0},{"$f":"SUM(AL984:AL985)","v":124056.86903600214},{"$f":"SUM(AM984:AM985)","v":0},{"$f":"SUM(AN984:AN985)","v":0},0,{"$f":"SUM(AP984:AP985)","v":0},{"$f":"SUM(AQ984:AQ985)","v":3463.6883549309841},{"$f":"SUM(AR984:AR985)","v":0},{"$f":"SUM(AS984:AS985)","v":0},0,{"$f":"SUM(AU984:AU985)","v":0},{"$f":"SUM(AV984:AV985)","v":1442053.2557286201},{"$f":"SUM(AW984:AW985)","v":0},{"$f":"SUM(AX984:AX985)","v":0},0,{"$f":"SUM(AZ984:AZ985)","v":0},{"$f":"SUM(BA984:BA985)","v":0},0,0,0,{"$f":"SUM(BE984:BE985)","v":0},{"$f":"SUM(BF984:BF985)","v":0},0,0,0,{"$f":"SUM(BJ984:BJ985)","v":0},{"$f":"SUM(BK984:BK985)","v":353486.47153715952},{"$f":"SUM(BL984:BL985)","v":0},{"$f":"SUM(BM984:BM985)","v":0},0,{"$f":"SUM(BO984:BO985)","v":0},{"$f":"SUM(BP984:BP985)","v":5872.7949401313799},{"$f":"SUM(BQ984:BQ985)","v":0},{"$f":"SUM(BR984:BR985)","v":0},0,0]
[978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[979,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[980,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!D$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!E$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!F$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!G$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!H$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!I$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!J$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!K$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!L$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!M$9,FALSE)*$G989","v":0},{"$f":"SUM(H989:Q989)","v":0},0,null,"Distribution Plant",{"$f":"IF($U989=$V$646,$H989,0)","v":0},{"$f":"IF($U989=$W$646,$H989,0)","v":0},{"$f":"IF($U989=$X$646,$H989,0)+IF($U989=$Y$646,$H989,0)*$X$643","v":0},{"$f":"IF($U989=$Y$646,$H989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AA$646,$I989,0)","v":0},{"$f":"IF($U989=$AB$646,$I989,0)","v":0},{"$f":"IF($U989=$AC$646,$I989,0)+IF($U989=$AD$646,$I989,0)*$X$643","v":0},{"$f":"IF($U989=$AD$646,$I989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AF$646,$J989,0)","v":0},{"$f":"IF($U989=$AG$646,$J989,0)","v":0},{"$f":"IF($U989=$AH$646,$J989,0)+IF($U989=$AI$646,$J989,0)*$X$643","v":0},{"$f":"IF($U989=$AI$646,$J989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AK$646,$K989,0)","v":0},{"$f":"IF($U989=$AL$646,$K989,0)","v":0},{"$f":"IF($U989=$AM$646,$K989,0)+IF($U989=$AN$646,$K989,0)*$X$643","v":0},{"$f":"IF($U989=$AN$646,$K989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AP$646,$L989,0)","v":0},{"$f":"IF($U989=$AQ$646,$L989,0)","v":0},{"$f":"IF($U989=$AR$646,$L989,0)+IF($U989=$AS$646,$L989,0)*$X$643","v":0},{"$f":"IF($U989=$AS$646,$L989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AU$646,$M989,0)","v":0},{"$f":"IF($U989=$AV$646,$M989,0)","v":0},{"$f":"IF($U989=$AW$646,$M989,0)+IF($U989=$AX$646,$M989,0)*$X$643","v":0},{"$f":"IF($U989=$AX$646,$M989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AZ$646,$N989,0)","v":0},{"$f":"IF($U989=$BA$646,$N989,0)","v":0},{"$f":"IF($U989=$BB$646,$N989,0)+IF($U989=$BC$646,$N989,0)*$X$643","v":0},{"$f":"IF($U989=$BC$646,$N989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$BE$646,$O989,0)","v":0},{"$f":"IF($U989=$BF$646,$O989,0)","v":0},{"$f":"IF($U989=$BG$646,$O989,0)+IF($U989=$BH$646,$O989,0)*$X$643","v":0},{"$f":"IF($U989=$BH$646,$O989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$BJ$646,$P989,0)","v":0},{"$f":"IF($U989=$BK$646,$P989,0)","v":0},{"$f":"IF($U989=$BL$646,$P989,0)+IF($U989=$BM$646,$P989,0)*$X$643","v":0},{"$f":"IF($U989=$BM$646,$P989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$BO$646,$Q989,0)","v":0},{"$f":"IF($U989=$BP$646,$Q989,0)","v":0},{"$f":"IF($U989=$BQ$646,$Q989,0)+IF($U989=$BR$646,$Q989,0)*$X$643","v":0},{"$f":"IF($U989=$BR$646,$Q989,0)*$Y$643","v":0},0,0]
[981,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W990","v":16035008.851150515},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!D$9,FALSE)*$G990","v":14490164.278767424},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!E$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!F$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!G$9,FALSE)*$G990","v":99354.706922835889},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!H$9,FALSE)*$G990","v":2773.9998925520003},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!I$9,FALSE)*$G990","v":1154912.0955846391},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!J$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!K$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!L$9,FALSE)*$G990","v":283100.36399975268},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!M$9,FALSE)*$G990","v":4703.4059833102356},{"$f":"SUM(H990:Q990)","v":16035008.851150513},0,null,"Distribution Plant",{"$f":"IF($U990=$V$646,$H990,0)","v":0},{"$f":"IF($U990=$W$646,$H990,0)","v":14490164.278767424},{"$f":"IF($U990=$X$646,$H990,0)+IF($U990=$Y$646,$H990,0)*$X$643","v":0},{"$f":"IF($U990=$Y$646,$H990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AA$646,$I990,0)","v":0},{"$f":"IF($U990=$AB$646,$I990,0)","v":0},{"$f":"IF($U990=$AC$646,$I990,0)+IF($U990=$AD$646,$I990,0)*$X$643","v":0},{"$f":"IF($U990=$AD$646,$I990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AF$646,$J990,0)","v":0},{"$f":"IF($U990=$AG$646,$J990,0)","v":0},{"$f":"IF($U990=$AH$646,$J990,0)+IF($U990=$AI$646,$J990,0)*$X$643","v":0},{"$f":"IF($U990=$AI$646,$J990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AK$646,$K990,0)","v":0},{"$f":"IF($U990=$AL$646,$K990,0)","v":99354.706922835889},{"$f":"IF($U990=$AM$646,$K990,0)+IF($U990=$AN$646,$K990,0)*$X$643","v":0},{"$f":"IF($U990=$AN$646,$K990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AP$646,$L990,0)","v":0},{"$f":"IF($U990=$AQ$646,$L990,0)","v":2773.9998925520003},{"$f":"IF($U990=$AR$646,$L990,0)+IF($U990=$AS$646,$L990,0)*$X$643","v":0},{"$f":"IF($U990=$AS$646,$L990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AU$646,$M990,0)","v":0},{"$f":"IF($U990=$AV$646,$M990,0)","v":1154912.0955846391},{"$f":"IF($U990=$AW$646,$M990,0)+IF($U990=$AX$646,$M990,0)*$X$643","v":0},{"$f":"IF($U990=$AX$646,$M990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AZ$646,$N990,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($U990=$BJ$646,$P990,0)","v":0},{"$f":"IF($U990=$BK$646,$P990,0)","v":283100.36399975268},{"$f":"IF($U990=$BL$646,$P990,0)+IF($U990=$BM$646,$P990,0)*$X$643","v":0},{"$f":"IF($U990=$BM$646,$P990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$BO$646,$Q990,0)","v":0},{"$f":"IF($U990=$BP$646,$Q990,0)","v":4703.4059833102356},{"$f":"IF($U990=$BQ$646,$Q990,0)+IF($U990=$BR$646,$Q990,0)*$X$643","v":0},{"$f":"IF($U990=$BR$646,$Q990,0)*$Y$643","v":0},0,0]
[982,null,null,null,"Total",null,{"$f":"SUM(G989:G990)","v":16035008.851150515},{"$f":"SUM(H989:H990)","v":14490164.278767424},{"$f":"SUM(I989:I990)","v":0},0,99354.706922835889,2773.9998925520003,1154912.0955846391,{"$f":"SUM(N989:N990)","v":0},0,283100.36399975268,4703.4059833102356,{"$f":"SUM(R989:R990)","v":16035008.851150513},0,null,null,{"$f":"SUM(V989:V990)","v":0},{"$f":"SUM(W989:W990)","v":14490164.278767424},0,0,0,{"$f":"SUM(AA989:AA990)","v":0},{"$f":"SUM(AB989:AB990)","v":0},0,0,0,{"$f":"SUM(AF989:AF990)","v":0},{"$f":"SUM(AG989:AG990)","v":0},0,0,0,{"$f":"SUM(AK989:AK990)","v":0},{"$f":"SUM(AL989:AL990)","v":99354.706922835889},{"$f":"SUM(AM989:AM990)","v":0},{"$f":"SUM(AN989:AN990)","v":0},0,{"$f":"SUM(AP989:AP990)","v":0},{"$f":"SUM(AQ989:AQ990)","v":2773.9998925520003},{"$f":"SUM(AR989:AR990)","v":0},{"$f":"SUM(AS989:AS990)","v":0},0,{"$f":"SUM(AU989:AU990)","v":0},{"$f":"SUM(AV989:AV990)","v":1154912.0955846391},{"$f":"SUM(AW989:AW990)","v":0},{"$f":"SUM(AX989:AX990)","v":0},0,{"$f":"SUM(AZ989:AZ990)","v":0},{"$f":"SUM(BA989:BA990)","v":0},0,0,0,{"$f":"SUM(BE989:BE990)","v":0},{"$f":"SUM(BF989:BF990)","v":0},0,0,0,{"$f":"SUM(BJ989:BJ990)","v":0},{"$f":"SUM(BK989:BK990)","v":283100.36399975268},{"$f":"SUM(BL989:BL990)","v":0},{"$f":"SUM(BM989:BM990)","v":0},0,{"$f":"SUM(BO989:BO990)","v":0},{"$f":"SUM(BP989:BP990)","v":4703.4059833102356},{"$f":"SUM(BQ989:BQ990)","v":0},{"$f":"SUM(BR989:BR990)","v":0},0,0]
[983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[984,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[985,null,null,null,"Dist - Wy - Mains - SD","SD Mains",{"$f":"'ROR-Model'!W994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!D$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!E$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!F$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!G$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!H$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!I$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!J$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!K$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!L$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!M$9,FALSE)*$G994","v":0},{"$f":"SUM(H994:Q994)","v":0},0,null,"Distribution Plant",{"$f":"IF($U994=$V$646,$H994,0)","v":0},{"$f":"IF($U994=$W$646,$H994,0)","v":0},{"$f":"IF($U994=$X$646,$H994,0)+IF($U994=$Y$646,$H994,0)*$X$643","v":0},{"$f":"IF($U994=$Y$646,$H994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AA$646,$I994,0)","v":0},{"$f":"IF($U994=$AB$646,$I994,0)","v":0},{"$f":"IF($U994=$AC$646,$I994,0)+IF($U994=$AD$646,$I994,0)*$X$643","v":0},{"$f":"IF($U994=$AD$646,$I994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AF$646,$J994,0)","v":0},{"$f":"IF($U994=$AG$646,$J994,0)","v":0},{"$f":"IF($U994=$AH$646,$J994,0)+IF($U994=$AI$646,$J994,0)*$X$643","v":0},{"$f":"IF($U994=$AI$646,$J994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AK$646,$K994,0)","v":0},{"$f":"IF($U994=$AL$646,$K994,0)","v":0},{"$f":"IF($U994=$AM$646,$K994,0)+IF($U994=$AN$646,$K994,0)*$X$643","v":0},{"$f":"IF($U994=$AN$646,$K994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AP$646,$L994,0)","v":0},{"$f":"IF($U994=$AQ$646,$L994,0)","v":0},{"$f":"IF($U994=$AR$646,$L994,0)+IF($U994=$AS$646,$L994,0)*$X$643","v":0},{"$f":"IF($U994=$AS$646,$L994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AU$646,$M994,0)","v":0},{"$f":"IF($U994=$AV$646,$M994,0)","v":0},{"$f":"IF($U994=$AW$646,$M994,0)+IF($U994=$AX$646,$M994,0)*$X$643","v":0},{"$f":"IF($U994=$AX$646,$M994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AZ$646,$N994,0)","v":0},{"$f":"IF($U994=$BA$646,$N994,0)","v":0},{"$f":"IF($U994=$BB$646,$N994,0)+IF($U994=$BC$646,$N994,0)*$X$643","v":0},{"$f":"IF($U994=$BC$646,$N994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$BE$646,$O994,0)","v":0},{"$f":"IF($U994=$BF$646,$O994,0)","v":0},{"$f":"IF($U994=$BG$646,$O994,0)+IF($U994=$BH$646,$O994,0)*$X$643","v":0},{"$f":"IF($U994=$BH$646,$O994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$BJ$646,$P994,0)","v":0},{"$f":"IF($U994=$BK$646,$P994,0)","v":0},{"$f":"IF($U994=$BL$646,$P994,0)+IF($U994=$BM$646,$P994,0)*$X$643","v":0},{"$f":"IF($U994=$BM$646,$P994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$BO$646,$Q994,0)","v":0},{"$f":"IF($U994=$BP$646,$Q994,0)","v":0},{"$f":"IF($U994=$BQ$646,$Q994,0)+IF($U994=$BR$646,$Q994,0)*$X$643","v":0},{"$f":"IF($U994=$BR$646,$Q994,0)*$Y$643","v":0},0,0]
[986,null,null,null,"Dist - Wy - Mains - LD","Design Day",{"$f":"'ROR-Model'!W995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!D$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!E$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!F$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!G$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!H$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!I$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!J$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!K$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!L$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!M$9,FALSE)*$G995","v":0},{"$f":"SUM(H995:Q995)","v":0},0,null,"Throughput",{"$f":"IF($U995=$V$646,$H995,0)","v":0},{"$f":"IF($U995=$W$646,$H995,0)","v":0},{"$f":"IF($U995=$X$646,$H995,0)+IF($U995=$Y$646,$H995,0)*$X$643","v":0},{"$f":"IF($U995=$Y$646,$H995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AA$646,$I995,0)","v":0},{"$f":"IF($U995=$AB$646,$I995,0)","v":0},{"$f":"IF($U995=$AC$646,$I995,0)+IF($U995=$AD$646,$I995,0)*$X$643","v":0},{"$f":"IF($U995=$AD$646,$I995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AF$646,$J995,0)","v":0},{"$f":"IF($U995=$AG$646,$J995,0)","v":0},{"$f":"IF($U995=$AH$646,$J995,0)+IF($U995=$AI$646,$J995,0)*$X$643","v":0},{"$f":"IF($U995=$AI$646,$J995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AK$646,$K995,0)","v":0},{"$f":"IF($U995=$AL$646,$K995,0)","v":0},{"$f":"IF($U995=$AM$646,$K995,0)+IF($U995=$AN$646,$K995,0)*$X$643","v":0},{"$f":"IF($U995=$AN$646,$K995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AP$646,$L995,0)","v":0},{"$f":"IF($U995=$AQ$646,$L995,0)","v":0},{"$f":"IF($U995=$AR$646,$L995,0)+IF($U995=$AS$646,$L995,0)*$X$643","v":0},{"$f":"IF($U995=$AS$646,$L995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AU$646,$M995,0)","v":0},{"$f":"IF($U995=$AV$646,$M995,0)","v":0},{"$f":"IF($U995=$AW$646,$M995,0)+IF($U995=$AX$646,$M995,0)*$X$643","v":0},{"$f":"IF($U995=$AX$646,$M995,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U995=$BJ$646,$P995,0)","v":0},{"$f":"IF($U995=$BK$646,$P995,0)","v":0},{"$f":"IF($U995=$BL$646,$P995,0)+IF($U995=$BM$646,$P995,0)*$X$643","v":0},{"$f":"IF($U995=$BM$646,$P995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$BO$646,$Q995,0)","v":0},{"$f":"IF($U995=$BP$646,$Q995,0)","v":0},{"$f":"IF($U995=$BQ$646,$Q995,0)+IF($U995=$BR$646,$Q995,0)*$X$643","v":0},{"$f":"IF($U995=$BR$646,$Q995,0)*$Y$643","v":0},0,0]
[987,null,null,null,"Dist - Wy - Mains - Feeders","Design Day",{"$f":"'ROR-Model'!W996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!D$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!E$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!F$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!G$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!H$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!I$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!J$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!K$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!L$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!M$9,FALSE)*$G996","v":0},{"$f":"SUM(H996:Q996)","v":0},0,null,"Demand",{"$f":"IF($U996=$V$646,$H996,0)","v":0},{"$f":"IF($U996=$W$646,$H996,0)","v":0},{"$f":"IF($U996=$X$646,$H996,0)+IF($U996=$Y$646,$H996,0)*$X$643","v":0},{"$f":"IF($U996=$Y$646,$H996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AA$646,$I996,0)","v":0},{"$f":"IF($U996=$AB$646,$I996,0)","v":0},{"$f":"IF($U996=$AC$646,$I996,0)+IF($U996=$AD$646,$I996,0)*$X$643","v":0},{"$f":"IF($U996=$AD$646,$I996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AF$646,$J996,0)","v":0},{"$f":"IF($U996=$AG$646,$J996,0)","v":0},{"$f":"IF($U996=$AH$646,$J996,0)+IF($U996=$AI$646,$J996,0)*$X$643","v":0},{"$f":"IF($U996=$AI$646,$J996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AK$646,$K996,0)","v":0},{"$f":"IF($U996=$AL$646,$K996,0)","v":0},{"$f":"IF($U996=$AM$646,$K996,0)+IF($U996=$AN$646,$K996,0)*$X$643","v":0},{"$f":"IF($U996=$AN$646,$K996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AP$646,$L996,0)","v":0},{"$f":"IF($U996=$AQ$646,$L996,0)","v":0},{"$f":"IF($U996=$AR$646,$L996,0)+IF($U996=$AS$646,$L996,0)*$X$643","v":0},{"$f":"IF($U996=$AS$646,$L996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AU$646,$M996,0)","v":0},{"$f":"IF($U996=$AV$646,$M996,0)","v":0},{"$f":"IF($U996=$AW$646,$M996,0)+IF($U996=$AX$646,$M996,0)*$X$643","v":0},{"$f":"IF($U996=$AX$646,$M996,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U996=$BJ$646,$P996,0)","v":0},{"$f":"IF($U996=$BK$646,$P996,0)","v":0},{"$f":"IF($U996=$BL$646,$P996,0)+IF($U996=$BM$646,$P996,0)*$X$643","v":0},{"$f":"IF($U996=$BM$646,$P996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$BO$646,$Q996,0)","v":0},{"$f":"IF($U996=$BP$646,$Q996,0)","v":0},{"$f":"IF($U996=$BQ$646,$Q996,0)+IF($U996=$BR$646,$Q996,0)*$X$643","v":0},{"$f":"IF($U996=$BR$646,$Q996,0)*$Y$643","v":0},0,0]
[988,null,null,null,"Total Wyoming",null,{"$f":"SUM(G994:G996)","v":0},{"$f":"SUM(H994:H996)","v":0},{"$f":"SUM(I994:I996)","v":0},0,0,0,0,{"$f":"SUM(N994:N996)","v":0},0,0,0,{"$f":"SUM(R994:R996)","v":0},0,null,null,{"$f":"SUM(V994:V996)","v":0},{"$f":"SUM(W994:W996)","v":0},0,0,{"$f":"SUM(V997:Y997)-H997","v":0},{"$f":"SUM(AA994:AA996)","v":0},{"$f":"SUM(AB994:AB996)","v":0},0,0,0,{"$f":"SUM(AF994:AF996)","v":0},{"$f":"SUM(AG994:AG996)","v":0},0,0,0,{"$f":"SUM(AK994:AK996)","v":0},{"$f":"SUM(AL994:AL996)","v":0},{"$f":"SUM(AM994:AM996)","v":0},{"$f":"SUM(AN994:AN996)","v":0},{"$f":"SUM(AK997:AN997)-K997","v":0},{"$f":"SUM(AP994:AP996)","v":0},{"$f":"SUM(AQ994:AQ996)","v":0},{"$f":"SUM(AR994:AR996)","v":0},{"$f":"SUM(AS994:AS996)","v":0},{"$f":"SUM(AP997:AS997)-L997","v":0},{"$f":"SUM(AU994:AU996)","v":0},{"$f":"SUM(AV994:AV996)","v":0},{"$f":"SUM(AW994:AW996)","v":0},{"$f":"SUM(AX994:AX996)","v":0},{"$f":"SUM(AU997:AX997)-M997","v":0},{"$f":"SUM(AZ994:AZ996)","v":0},{"$f":"SUM(BA994:BA996)","v":0},0,0,0,{"$f":"SUM(BE994:BE996)","v":0},{"$f":"SUM(BF994:BF996)","v":0},0,0,0,{"$f":"SUM(BJ994:BJ996)","v":0},{"$f":"SUM(BK994:BK996)","v":0},{"$f":"SUM(BL994:BL996)","v":0},{"$f":"SUM(BM994:BM996)","v":0},{"$f":"SUM(BJ997:BM997)-P997","v":0},{"$f":"SUM(BO994:BO996)","v":0},{"$f":"SUM(BP994:BP996)","v":0},{"$f":"SUM(BQ994:BQ996)","v":0},{"$f":"SUM(BR994:BR996)","v":0},{"$f":"SUM(BO997:BR997)-Q997","v":0},{"$f":"SUM(V997:BR997)-R997","v":0}]
[989,null,null,null,"Dist - Ut - Mains - SD","SD Mains",{"$f":"'COS Input'!G42","v":810391388.16360939},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!D$9,FALSE)*$G998","v":806687956.99202847},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!E$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!F$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!G$9,FALSE)*$G998","v":866889.58067366865},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!H$9,FALSE)*$G998","v":65732.231783047173},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!I$9,FALSE)*$G998","v":2662188.3951099734},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!J$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!K$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!L$9,FALSE)*$G998","v":11572.501298201954},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!M$9,FALSE)*$G998","v":97048.462716059308},{"$f":"SUM(H998:Q998)","v":810391388.1636095},0,null,"Distribution Plant",{"$f":"IF($U998=$V$646,$H998,0)","v":0},{"$f":"IF($U998=$W$646,$H998,0)","v":806687956.99202847},{"$f":"IF($U998=$X$646,$H998,0)+IF($U998=$Y$646,$H998,0)*$X$643","v":0},{"$f":"IF($U998=$Y$646,$H998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AA$646,$I998,0)","v":0},{"$f":"IF($U998=$AB$646,$I998,0)","v":0},{"$f":"IF($U998=$AC$646,$I998,0)+IF($U998=$AD$646,$I998,0)*$X$643","v":0},{"$f":"IF($U998=$AD$646,$I998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AF$646,$J998,0)","v":0},{"$f":"IF($U998=$AG$646,$J998,0)","v":0},{"$f":"IF($U998=$AH$646,$J998,0)+IF($U998=$AI$646,$J998,0)*$X$643","v":0},{"$f":"IF($U998=$AI$646,$J998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AK$646,$K998,0)","v":0},{"$f":"IF($U998=$AL$646,$K998,0)","v":866889.58067366865},{"$f":"IF($U998=$AM$646,$K998,0)+IF($U998=$AN$646,$K998,0)*$X$643","v":0},{"$f":"IF($U998=$AN$646,$K998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AP$646,$L998,0)","v":0},{"$f":"IF($U998=$AQ$646,$L998,0)","v":65732.231783047173},{"$f":"IF($U998=$AR$646,$L998,0)+IF($U998=$AS$646,$L998,0)*$X$643","v":0},{"$f":"IF($U998=$AS$646,$L998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AU$646,$M998,0)","v":0},{"$f":"IF($U998=$AV$646,$M998,0)","v":2662188.3951099734},{"$f":"IF($U998=$AW$646,$M998,0)+IF($U998=$AX$646,$M998,0)*$X$643","v":0},{"$f":"IF($U998=$AX$646,$M998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AZ$646,$N998,0)","v":0},{"$f":"IF($U998=$BA$646,$N998,0)","v":0},{"$f":"IF($U998=$BB$646,$N998,0)+IF($U998=$BC$646,$N998,0)*$X$643","v":0},{"$f":"IF($U998=$BC$646,$N998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$BE$646,$O998,0)","v":0},{"$f":"IF($U998=$BF$646,$O998,0)","v":0},{"$f":"IF($U998=$BG$646,$O998,0)+IF($U998=$BH$646,$O998,0)*$X$643","v":0},{"$f":"IF($U998=$BH$646,$O998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$BJ$646,$P998,0)","v":0},{"$f":"IF($U998=$BK$646,$P998,0)","v":11572.501298201954},{"$f":"IF($U998=$BL$646,$P998,0)+IF($U998=$BM$646,$P998,0)*$X$643","v":0},{"$f":"IF($U998=$BM$646,$P998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$BO$646,$Q998,0)","v":0},{"$f":"IF($U998=$BP$646,$Q998,0)","v":97048.462716059308},{"$f":"IF($U998=$BQ$646,$Q998,0)+IF($U998=$BR$646,$Q998,0)*$X$643","v":0},{"$f":"IF($U998=$BR$646,$Q998,0)*$Y$643","v":0},0,0]
[990,null,null,null,"Dist - Ut - Mains - LD","Design Day",{"$f":"'COS Input'!H42","v":56307759.970205471},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!D$9,FALSE)*$G999","v":45157739.32813897},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!E$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!F$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!G$9,FALSE)*$G999","v":643930.81953570736},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!H$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!I$9,FALSE)*$G999","v":8213123.0004481012},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!J$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!K$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!L$9,FALSE)*$G999","v":2264504.3450560458},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!M$9,FALSE)*$G999","v":28462.477026652719},{"$f":"SUM(H999:Q999)","v":56307759.970205486},0,null,"Throughput",{"$f":"IF($U999=$V$646,$H999,0)","v":0},{"$f":"IF($U999=$W$646,$H999,0)","v":0},{"$f":"IF($U999=$X$646,$H999,0)+IF($U999=$Y$646,$H999,0)*$X$643","v":45157739.32813897},{"$f":"IF($U999=$Y$646,$H999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AA$646,$I999,0)","v":0},{"$f":"IF($U999=$AB$646,$I999,0)","v":0},{"$f":"IF($U999=$AC$646,$I999,0)+IF($U999=$AD$646,$I999,0)*$X$643","v":0},{"$f":"IF($U999=$AD$646,$I999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AF$646,$J999,0)","v":0},{"$f":"IF($U999=$AG$646,$J999,0)","v":0},{"$f":"IF($U999=$AH$646,$J999,0)+IF($U999=$AI$646,$J999,0)*$X$643","v":0},{"$f":"IF($U999=$AI$646,$J999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AK$646,$K999,0)","v":0},{"$f":"IF($U999=$AL$646,$K999,0)","v":0},{"$f":"IF($U999=$AM$646,$K999,0)+IF($U999=$AN$646,$K999,0)*$X$643","v":643930.81953570736},{"$f":"IF($U999=$AN$646,$K999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AP$646,$L999,0)","v":0},{"$f":"IF($U999=$AQ$646,$L999,0)","v":0},{"$f":"IF($U999=$AR$646,$L999,0)+IF($U999=$AS$646,$L999,0)*$X$643","v":0},{"$f":"IF($U999=$AS$646,$L999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AU$646,$M999,0)","v":0},{"$f":"IF($U999=$AV$646,$M999,0)","v":0},{"$f":"IF($U999=$AW$646,$M999,0)+IF($U999=$AX$646,$M999,0)*$X$643","v":8213123.0004481012},{"$f":"IF($U999=$AX$646,$M999,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U999=$BJ$646,$P999,0)","v":0},{"$f":"IF($U999=$BK$646,$P999,0)","v":0},{"$f":"IF($U999=$BL$646,$P999,0)+IF($U999=$BM$646,$P999,0)*$X$643","v":2264504.3450560458},{"$f":"IF($U999=$BM$646,$P999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$BO$646,$Q999,0)","v":0},{"$f":"IF($U999=$BP$646,$Q999,0)","v":0},{"$f":"IF($U999=$BQ$646,$Q999,0)+IF($U999=$BR$646,$Q999,0)*$X$643","v":28462.477026652719},{"$f":"IF($U999=$BR$646,$Q999,0)*$Y$643","v":0},0,0]
[991,null,null,null,"Dist - Ut - Mains - Feeders","Design Day",{"$f":"'COS Input'!I42","v":1022786260.827036},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!D$9,FALSE)*$G1000","v":820254888.12320638},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!E$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!F$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!G$9,FALSE)*$G1000","v":11696497.880446794},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!H$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!I$9,FALSE)*$G1000","v":149184932.37496457},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!J$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!K$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!L$9,FALSE)*$G1000","v":41132943.894979768},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!M$9,FALSE)*$G1000","v":516998.55343862507},{"$f":"SUM(H1000:Q1000)","v":1022786260.8270361},0,null,"Demand",{"$f":"IF($U1000=$V$646,$H1000,0)","v":0},{"$f":"IF($U1000=$W$646,$H1000,0)","v":0},{"$f":"IF($U1000=$X$646,$H1000,0)+IF($U1000=$Y$646,$H1000,0)*$X$643","v":328101955.2492826},{"$f":"IF($U1000=$Y$646,$H1000,0)*$Y$643","v":492152932.87392378},0,{"$f":"IF($U1000=$AA$646,$I1000,0)","v":0},{"$f":"IF($U1000=$AB$646,$I1000,0)","v":0},{"$f":"IF($U1000=$AC$646,$I1000,0)+IF($U1000=$AD$646,$I1000,0)*$X$643","v":0},{"$f":"IF($U1000=$AD$646,$I1000,0)*$Y$643","v":0},0,{"$f":"IF($U1000=$AF$646,$J1000,0)","v":0},{"$f":"IF($U1000=$AG$646,$J1000,0)","v":0},{"$f":"IF($U1000=$AH$646,$J1000,0)+IF($U1000=$AI$646,$J1000,0)*$X$643","v":0},{"$f":"IF($U1000=$AI$646,$J1000,0)*$Y$643","v":0},0,{"$f":"IF($U1000=$AK$646,$K1000,0)","v":0},{"$f":"IF($U1000=$AL$646,$K1000,0)","v":0},{"$f":"IF($U1000=$AM$646,$K1000,0)+IF($U1000=$AN$646,$K1000,0)*$X$643","v":4678599.1521787178},{"$f":"IF($U1000=$AN$646,$K1000,0)*$Y$643","v":7017898.7282680757},0,{"$f":"IF($U1000=$AP$646,$L1000,0)","v":0},{"$f":"IF($U1000=$AQ$646,$L1000,0)","v":0},{"$f":"IF($U1000=$AR$646,$L1000,0)+IF($U1000=$AS$646,$L1000,0)*$X$643","v":0},{"$f":"IF($U1000=$AS$646,$L1000,0)*$Y$643","v":0},0,{"$f":"IF($U1000=$AU$646,$M1000,0)","v":0},{"$f":"IF($U1000=$AV$646,$M1000,0)","v":0},{"$f":"IF($U1000=$AW$646,$M1000,0)+IF($U1000=$AX$646,$M1000,0)*$X$643","v":59673972.949985832},{"$f":"IF($U1000=$AX$646,$M1000,0)*$Y$643","v":89510959.424978733},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1000=$BJ$646,$P1000,0)","v":0},{"$f":"IF($U1000=$BK$646,$P1000,0)","v":0},{"$f":"IF($U1000=$BL$646,$P1000,0)+IF($U1000=$BM$646,$P1000,0)*$X$643","v":16453177.557991907},{"$f":"IF($U1000=$BM$646,$P1000,0)*$Y$643","v":24679766.336987861},0,{"$f":"IF($U1000=$BO$646,$Q1000,0)","v":0},{"$f":"IF($U1000=$BP$646,$Q1000,0)","v":0},{"$f":"IF($U1000=$BQ$646,$Q1000,0)+IF($U1000=$BR$646,$Q1000,0)*$X$643","v":206799.42137545004},{"$f":"IF($U1000=$BR$646,$Q1000,0)*$Y$643","v":310199.13206317503},0,0]
[992,null,null,null,"Total Utah",null,{"$f":"SUM(G998:G1000)","v":1889485408.9608507},{"$f":"SUM(H998:H1000)","v":1672100584.4433737},{"$f":"SUM(I998:I1000)","v":0},0,13207318.28065617,65732.231783047173,160060243.77052265,{"$f":"SUM(N998:N1000)","v":0},0,43409020.741334014,642509.49318133714,{"$f":"SUM(R998:R1000)","v":1889485408.9608512},0,null,null,{"$f":"SUM(V998:V1000)","v":0},{"$f":"SUM(W998:W1000)","v":806687956.99202847},373259694.57742155,492152932.87392378,0,{"$f":"SUM(AA998:AA1000)","v":0},{"$f":"SUM(AB998:AB1000)","v":0},0,0,0,{"$f":"SUM(AF998:AF1000)","v":0},{"$f":"SUM(AG998:AG1000)","v":0},0,0,0,{"$f":"SUM(AK998:AK1000)","v":0},{"$f":"SUM(AL998:AL1000)","v":866889.58067366865},{"$f":"SUM(AM998:AM1000)","v":5322529.9717144249},{"$f":"SUM(AN998:AN1000)","v":7017898.7282680757},0,{"$f":"SUM(AP998:AP1000)","v":0},{"$f":"SUM(AQ998:AQ1000)","v":65732.231783047173},{"$f":"SUM(AR998:AR1000)","v":0},{"$f":"SUM(AS998:AS1000)","v":0},0,{"$f":"SUM(AU998:AU1000)","v":0},{"$f":"SUM(AV998:AV1000)","v":2662188.3951099734},{"$f":"SUM(AW998:AW1000)","v":67887095.95043394},{"$f":"SUM(AX998:AX1000)","v":89510959.424978733},0,{"$f":"SUM(AZ998:AZ1000)","v":0},{"$f":"SUM(BA998:BA1000)","v":0},0,0,0,{"$f":"SUM(BE998:BE1000)","v":0},{"$f":"SUM(BF998:BF1000)","v":0},0,0,0,{"$f":"SUM(BJ998:BJ1000)","v":0},{"$f":"SUM(BK998:BK1000)","v":11572.501298201954},{"$f":"SUM(BL998:BL1000)","v":18717681.903047953},{"$f":"SUM(BM998:BM1000)","v":24679766.336987861},0,{"$f":"SUM(BO998:BO1000)","v":0},{"$f":"SUM(BP998:BP1000)","v":97048.462716059308},{"$f":"SUM(BQ998:BQ1000)","v":235261.89840210276},{"$f":"SUM(BR998:BR1000)","v":310199.13206317503},0,0]
[993,null,null,null,"Total Mains",null,{"$f":"G1001+G997","v":1889485408.9608507},{"$f":"H997+H1001","v":1672100584.4433737},0,0,13207318.28065617,65732.231783047173,160060243.77052265,{"$f":"N997+N1001","v":0},0,43409020.741334014,642509.49318133714,1889485408.9608512,0,null,null,{"$f":"V997+V1001","v":0},{"$f":"W997+W1001","v":806687956.99202847},{"$f":"X997+X1001","v":373259694.57742155},{"$f":"Y997+Y1001","v":492152932.87392378},0,{"$f":"AA997+AA1001","v":0},{"$f":"AB997+AB1001","v":0},{"$f":"AC997+AC1001","v":0},{"$f":"AD997+AD1001","v":0},0,{"$f":"AF997+AF1001","v":0},{"$f":"AG997+AG1001","v":0},{"$f":"AH997+AH1001","v":0},{"$f":"AI997+AI1001","v":0},0,{"$f":"AK997+AK1001","v":0},{"$f":"AL997+AL1001","v":866889.58067366865},{"$f":"AM997+AM1001","v":5322529.9717144249},{"$f":"AN997+AN1001","v":7017898.7282680757},0,{"$f":"AP997+AP1001","v":0},{"$f":"AQ997+AQ1001","v":65732.231783047173},{"$f":"AR997+AR1001","v":0},{"$f":"AS997+AS1001","v":0},0,{"$f":"AU997+AU1001","v":0},{"$f":"AV997+AV1001","v":2662188.3951099734},{"$f":"AW997+AW1001","v":67887095.95043394},{"$f":"AX997+AX1001","v":89510959.424978733},0,{"$f":"AZ997+AZ1001","v":0},{"$f":"BA997+BA1001","v":0},{"$f":"BB997+BB1001","v":0},{"$f":"BC997+BC1001","v":0},0,{"$f":"BE997+BE1001","v":0},{"$f":"BF997+BF1001","v":0},{"$f":"BG997+BG1001","v":0},{"$f":"BH997+BH1001","v":0},0,{"$f":"BJ997+BJ1001","v":0},{"$f":"BK997+BK1001","v":11572.501298201954},{"$f":"BL997+BL1001","v":18717681.903047953},{"$f":"BM997+BM1001","v":24679766.336987861},0,{"$f":"BO997+BO1001","v":0},{"$f":"BP997+BP1001","v":97048.462716059308},{"$f":"BQ997+BQ1001","v":235261.89840210276},{"$f":"BR997+BR1001","v":310199.13206317503},0,0]
[994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[995,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[996,null,null,null,"Wyoming","Design Day",{"$f":"'ROR-Model'!W1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!D$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!E$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!F$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!G$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!H$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!I$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!J$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!K$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!L$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!M$9,FALSE)*$G1005","v":0},{"$f":"SUM(H1005:Q1005)","v":0},0,null,"Demand",{"$f":"IF($U1005=$V$646,$H1005,0)","v":0},{"$f":"IF($U1005=$W$646,$H1005,0)","v":0},{"$f":"IF($U1005=$X$646,$H1005,0)+IF($U1005=$Y$646,$H1005,0)*$X$643","v":0},{"$f":"IF($U1005=$Y$646,$H1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AA$646,$I1005,0)","v":0},{"$f":"IF($U1005=$AB$646,$I1005,0)","v":0},{"$f":"IF($U1005=$AC$646,$I1005,0)+IF($U1005=$AD$646,$I1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AD$646,$I1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AF$646,$J1005,0)","v":0},{"$f":"IF($U1005=$AG$646,$J1005,0)","v":0},{"$f":"IF($U1005=$AH$646,$J1005,0)+IF($U1005=$AI$646,$J1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AI$646,$J1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AK$646,$K1005,0)","v":0},{"$f":"IF($U1005=$AL$646,$K1005,0)","v":0},{"$f":"IF($U1005=$AM$646,$K1005,0)+IF($U1005=$AN$646,$K1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AN$646,$K1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AP$646,$L1005,0)","v":0},{"$f":"IF($U1005=$AQ$646,$L1005,0)","v":0},{"$f":"IF($U1005=$AR$646,$L1005,0)+IF($U1005=$AS$646,$L1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AS$646,$L1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AU$646,$M1005,0)","v":0},{"$f":"IF($U1005=$AV$646,$M1005,0)","v":0},{"$f":"IF($U1005=$AW$646,$M1005,0)+IF($U1005=$AX$646,$M1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AX$646,$M1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AZ$646,$N1005,0)","v":0},{"$f":"IF($U1005=$BA$646,$N1005,0)","v":0},{"$f":"IF($U1005=$BB$646,$N1005,0)+IF($U1005=$BC$646,$N1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BC$646,$N1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$BE$646,$O1005,0)","v":0},{"$f":"IF($U1005=$BF$646,$O1005,0)","v":0},{"$f":"IF($U1005=$BG$646,$O1005,0)+IF($U1005=$BH$646,$O1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BH$646,$O1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$BJ$646,$P1005,0)","v":0},{"$f":"IF($U1005=$BK$646,$P1005,0)","v":0},{"$f":"IF($U1005=$BL$646,$P1005,0)+IF($U1005=$BM$646,$P1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BM$646,$P1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$BO$646,$Q1005,0)","v":0},{"$f":"IF($U1005=$BP$646,$Q1005,0)","v":0},{"$f":"IF($U1005=$BQ$646,$Q1005,0)+IF($U1005=$BR$646,$Q1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BR$646,$Q1005,0)*$Y$643","v":0},0,0]
[997,null,null,null,"Utah","Design Day",{"$f":"'ROR-Model'!$W$1006","v":15091443.305934511},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!D$9,FALSE)*$G1006","v":12103046.955790516},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!E$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!F$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!G$9,FALSE)*$G1006","v":172584.47967223611},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!H$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!I$9,FALSE)*$G1006","v":2201257.5210151263},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!J$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!K$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!L$9,FALSE)*$G1006","v":606925.91851529432},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!M$9,FALSE)*$G1006","v":7628.4309413387864},{"$f":"SUM(H1006:Q1006)","v":15091443.305934513},0,null,"Demand",{"$f":"IF($U1006=$V$646,$H1006,0)","v":0},{"$f":"IF($U1006=$W$646,$H1006,0)","v":0},{"$f":"IF($U1006=$X$646,$H1006,0)+IF($U1006=$Y$646,$H1006,0)*$X$643","v":4841218.782316207},{"$f":"IF($U1006=$Y$646,$H1006,0)*$Y$643","v":7261828.173474309},0,{"$f":"IF($U1006=$AA$646,$I1006,0)","v":0},{"$f":"IF($U1006=$AB$646,$I1006,0)","v":0},{"$f":"IF($U1006=$AC$646,$I1006,0)+IF($U1006=$AD$646,$I1006,0)*$X$643","v":0},{"$f":"IF($U1006=$AD$646,$I1006,0)*$Y$643","v":0},0,{"$f":"IF($U1006=$AF$646,$J1006,0)","v":0},{"$f":"IF($U1006=$AG$646,$J1006,0)","v":0},{"$f":"IF($U1006=$AH$646,$J1006,0)+IF($U1006=$AI$646,$J1006,0)*$X$643","v":0},{"$f":"IF($U1006=$AI$646,$J1006,0)*$Y$643","v":0},0,{"$f":"IF($U1006=$AK$646,$K1006,0)","v":0},{"$f":"IF($U1006=$AL$646,$K1006,0)","v":0},{"$f":"IF($U1006=$AM$646,$K1006,0)+IF($U1006=$AN$646,$K1006,0)*$X$643","v":69033.791868894448},{"$f":"IF($U1006=$AN$646,$K1006,0)*$Y$643","v":103550.68780334166},0,{"$f":"IF($U1006=$AP$646,$L1006,0)","v":0},{"$f":"IF($U1006=$AQ$646,$L1006,0)","v":0},{"$f":"IF($U1006=$AR$646,$L1006,0)+IF($U1006=$AS$646,$L1006,0)*$X$643","v":0},{"$f":"IF($U1006=$AS$646,$L1006,0)*$Y$643","v":0},0,{"$f":"IF($U1006=$AU$646,$M1006,0)","v":0},{"$f":"IF($U1006=$AV$646,$M1006,0)","v":0},{"$f":"IF($U1006=$AW$646,$M1006,0)+IF($U1006=$AX$646,$M1006,0)*$X$643","v":880503.0084060505},{"$f":"IF($U1006=$AX$646,$M1006,0)*$Y$643","v":1320754.5126090758},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1006=$BJ$646,$P1006,0)","v":0},{"$f":"IF($U1006=$BK$646,$P1006,0)","v":0},{"$f":"IF($U1006=$BL$646,$P1006,0)+IF($U1006=$BM$646,$P1006,0)*$X$643","v":242770.36740611773},{"$f":"IF($U1006=$BM$646,$P1006,0)*$Y$643","v":364155.55110917659},0,{"$f":"IF($U1006=$BO$646,$Q1006,0)","v":0},{"$f":"IF($U1006=$BP$646,$Q1006,0)","v":0},{"$f":"IF($U1006=$BQ$646,$Q1006,0)+IF($U1006=$BR$646,$Q1006,0)*$X$643","v":3051.3723765355148},{"$f":"IF($U1006=$BR$646,$Q1006,0)*$Y$643","v":4577.058564803272},0,0]
[998,null,null,null,"Total",null,{"$f":"SUM(G1005:G1006)","v":15091443.305934511},{"$f":"SUM(H1005:H1006)","v":12103046.955790516},{"$f":"SUM(I1005:I1006)","v":0},0,172584.47967223611,0,2201257.5210151263,{"$f":"SUM(N1005:N1006)","v":0},0,606925.91851529432,7628.4309413387864,{"$f":"SUM(R1005:R1006)","v":15091443.305934513},0,null,null,{"$f":"SUM(V1005:V1006)","v":0},{"$f":"SUM(W1005:W1006)","v":0},4841218.782316207,7261828.173474309,0,{"$f":"SUM(AA1005:AA1006)","v":0},{"$f":"SUM(AB1005:AB1006)","v":0},0,0,0,{"$f":"SUM(AF1005:AF1006)","v":0},{"$f":"SUM(AG1005:AG1006)","v":0},0,0,0,{"$f":"SUM(AK1005:AK1006)","v":0},{"$f":"SUM(AL1005:AL1006)","v":0},{"$f":"SUM(AM1005:AM1006)","v":69033.791868894448},{"$f":"SUM(AN1005:AN1006)","v":103550.68780334166},0,{"$f":"SUM(AP1005:AP1006)","v":0},{"$f":"SUM(AQ1005:AQ1006)","v":0},{"$f":"SUM(AR1005:AR1006)","v":0},{"$f":"SUM(AS1005:AS1006)","v":0},0,{"$f":"SUM(AU1005:AU1006)","v":0},{"$f":"SUM(AV1005:AV1006)","v":0},{"$f":"SUM(AW1005:AW1006)","v":880503.0084060505},{"$f":"SUM(AX1005:AX1006)","v":1320754.5126090758},0,{"$f":"SUM(AZ1005:AZ1006)","v":0},{"$f":"SUM(BA1005:BA1006)","v":0},0,0,0,{"$f":"SUM(BE1005:BE1006)","v":0},{"$f":"SUM(BF1005:BF1006)","v":0},0,0,0,{"$f":"SUM(BJ1005:BJ1006)","v":0},{"$f":"SUM(BK1005:BK1006)","v":0},{"$f":"SUM(BL1005:BL1006)","v":242770.36740611773},{"$f":"SUM(BM1005:BM1006)","v":364155.55110917659},0,{"$f":"SUM(BO1005:BO1006)","v":0},{"$f":"SUM(BP1005:BP1006)","v":0},{"$f":"SUM(BQ1005:BQ1006)","v":3051.3723765355148},{"$f":"SUM(BR1005:BR1006)","v":4577.058564803272},0,0]
[999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1000,null,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1001,null,null,null,"Wyoming","Design Day",{"$f":"'ROR-Model'!W1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!D$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!E$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!F$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!G$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!H$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!I$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!J$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!K$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!L$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!M$9,FALSE)*$G1010","v":0},{"$f":"SUM(H1010:Q1010)","v":0},0,null,"Demand",{"$f":"IF($U1010=$V$646,$H1010,0)","v":0},{"$f":"IF($U1010=$W$646,$H1010,0)","v":0},{"$f":"IF($U1010=$X$646,$H1010,0)+IF($U1010=$Y$646,$H1010,0)*$X$643","v":0},{"$f":"IF($U1010=$Y$646,$H1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AA$646,$I1010,0)","v":0},{"$f":"IF($U1010=$AB$646,$I1010,0)","v":0},{"$f":"IF($U1010=$AC$646,$I1010,0)+IF($U1010=$AD$646,$I1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AD$646,$I1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AF$646,$J1010,0)","v":0},{"$f":"IF($U1010=$AG$646,$J1010,0)","v":0},{"$f":"IF($U1010=$AH$646,$J1010,0)+IF($U1010=$AI$646,$J1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AI$646,$J1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AK$646,$K1010,0)","v":0},{"$f":"IF($U1010=$AL$646,$K1010,0)","v":0},{"$f":"IF($U1010=$AM$646,$K1010,0)+IF($U1010=$AN$646,$K1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AN$646,$K1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AP$646,$L1010,0)","v":0},{"$f":"IF($U1010=$AQ$646,$L1010,0)","v":0},{"$f":"IF($U1010=$AR$646,$L1010,0)+IF($U1010=$AS$646,$L1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AS$646,$L1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AU$646,$M1010,0)","v":0},{"$f":"IF($U1010=$AV$646,$M1010,0)","v":0},{"$f":"IF($U1010=$AW$646,$M1010,0)+IF($U1010=$AX$646,$M1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AX$646,$M1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AZ$646,$N1010,0)","v":0},{"$f":"IF($U1010=$BA$646,$N1010,0)","v":0},{"$f":"IF($U1010=$BB$646,$N1010,0)+IF($U1010=$BC$646,$N1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BC$646,$N1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$BE$646,$O1010,0)","v":0},{"$f":"IF($U1010=$BF$646,$O1010,0)","v":0},{"$f":"IF($U1010=$BG$646,$O1010,0)+IF($U1010=$BH$646,$O1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BH$646,$O1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$BJ$646,$P1010,0)","v":0},{"$f":"IF($U1010=$BK$646,$P1010,0)","v":0},{"$f":"IF($U1010=$BL$646,$P1010,0)+IF($U1010=$BM$646,$P1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BM$646,$P1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$BO$646,$Q1010,0)","v":0},{"$f":"IF($U1010=$BP$646,$Q1010,0)","v":0},{"$f":"IF($U1010=$BQ$646,$Q1010,0)+IF($U1010=$BR$646,$Q1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BR$646,$Q1010,0)*$Y$643","v":0},0,0]
[1002,null,null,null,"Utah","Design Day",{"$f":"'ROR-Model'!W1011","v":132565981.33492637},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!D$9,FALSE)*$G1011","v":106315364.56199211},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!E$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!F$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!G$9,FALSE)*$G1011","v":1516013.4419966864},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!H$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!I$9,FALSE)*$G1011","v":19336246.211090118},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!J$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!K$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!L$9,FALSE)*$G1011","v":5331347.5957559748},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!M$9,FALSE)*$G1011","v":67009.524091484578},{"$f":"SUM(H1011:Q1011)","v":132565981.33492638},0,null,"Demand",{"$f":"IF($U1011=$V$646,$H1011,0)","v":0},{"$f":"IF($U1011=$W$646,$H1011,0)","v":0},{"$f":"IF($U1011=$X$646,$H1011,0)+IF($U1011=$Y$646,$H1011,0)*$X$643","v":42526145.824796848},{"$f":"IF($U1011=$Y$646,$H1011,0)*$Y$643","v":63789218.737195261},0,{"$f":"IF($U1011=$AA$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AB$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AC$646,$I1011,0)+IF($U1011=$AD$646,$I1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AD$646,$I1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AF$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AG$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AH$646,$J1011,0)+IF($U1011=$AI$646,$J1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AI$646,$J1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AK$646,$K1011,0)","v":0},{"$f":"IF($U1011=$AL$646,$K1011,0)","v":0},{"$f":"IF($U1011=$AM$646,$K1011,0)+IF($U1011=$AN$646,$K1011,0)*$X$643","v":606405.37679867458},{"$f":"IF($U1011=$AN$646,$K1011,0)*$Y$643","v":909608.06519801181},0,{"$f":"IF($U1011=$AP$646,$L1011,0)","v":0},{"$f":"IF($U1011=$AQ$646,$L1011,0)","v":0},{"$f":"IF($U1011=$AR$646,$L1011,0)+IF($U1011=$AS$646,$L1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AS$646,$L1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AU$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AV$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AW$646,$M1011,0)+IF($U1011=$AX$646,$M1011,0)*$X$643","v":7734498.4844360473},{"$f":"IF($U1011=$AX$646,$M1011,0)*$Y$643","v":11601747.726654069},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1011=$BJ$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BK$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BL$646,$P1011,0)+IF($U1011=$BM$646,$P1011,0)*$X$643","v":2132539.0383023899},{"$f":"IF($U1011=$BM$646,$P1011,0)*$Y$643","v":3198808.5574535849},0,{"$f":"IF($U1011=$BO$646,$Q1011,0)","v":0},{"$f":"IF($U1011=$BP$646,$Q1011,0)","v":0},{"$f":"IF($U1011=$BQ$646,$Q1011,0)+IF($U1011=$BR$646,$Q1011,0)*$X$643","v":26803.809636593833},{"$f":"IF($U1011=$BR$646,$Q1011,0)*$Y$643","v":40205.714454890745},0,0]
[1003,null,null,null,"Total",null,{"$f":"SUM(G1010:G1011)","v":132565981.33492637},{"$f":"SUM(H1010:H1011)","v":106315364.56199211},{"$f":"SUM(I1010:I1011)","v":0},0,1516013.4419966864,0,19336246.211090118,{"$f":"SUM(N1010:N1011)","v":0},0,5331347.5957559748,67009.524091484578,{"$f":"SUM(R1010:R1011)","v":132565981.33492638},0,null,null,{"$f":"SUM(V1010:V1011)","v":0},{"$f":"SUM(W1010:W1011)","v":0},42526145.824796848,63789218.737195261,0,{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,{"$f":"SUM(AF1010:AF1011)","v":0},{"$f":"SUM(AG1010:AG1011)","v":0},0,0,0,{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":606405.37679867458},{"$f":"SUM(AN1010:AN1011)","v":909608.06519801181},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":0},{"$f":"SUM(AS1010:AS1011)","v":0},0,{"$f":"SUM(AU1010:AU1011)","v":0},{"$f":"SUM(AV1010:AV1011)","v":0},{"$f":"SUM(AW1010:AW1011)","v":7734498.4844360473},{"$f":"SUM(AX1010:AX1011)","v":11601747.726654069},0,{"$f":"SUM(AZ1010:AZ1011)","v":0},{"$f":"SUM(BA1010:BA1011)","v":0},0,0,0,{"$f":"SUM(BE1010:BE1011)","v":0},{"$f":"SUM(BF1010:BF1011)","v":0},0,0,0,{"$f":"SUM(BJ1010:BJ1011)","v":0},{"$f":"SUM(BK1010:BK1011)","v":0},{"$f":"SUM(BL1010:BL1011)","v":2132539.0383023899},{"$f":"SUM(BM1010:BM1011)","v":3198808.5574535849},0,{"$f":"SUM(BO1010:BO1011)","v":0},{"$f":"SUM(BP1010:BP1011)","v":0},{"$f":"SUM(BQ1010:BQ1011)","v":26803.809636593833},{"$f":"SUM(BR1010:BR1011)","v":40205.714454890745},0,0]
[1004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1005,null,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1006,null,null,null,"Wyoming","Service Lines",{"$f":"'ROR-Model'!W1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!D$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!E$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!F$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!G$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!H$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!I$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!J$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!K$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!L$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!M$9,FALSE)*$G1015","v":0},{"$f":"SUM(H1015:Q1015)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1015=$V$646,$H1015,0)","v":0},{"$f":"IF($U1015=$W$646,$H1015,0)","v":0},{"$f":"IF($U1015=$X$646,$H1015,0)+IF($U1015=$Y$646,$H1015,0)*$X$643","v":0},{"$f":"IF($U1015=$Y$646,$H1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AA$646,$I1015,0)","v":0},{"$f":"IF($U1015=$AB$646,$I1015,0)","v":0},{"$f":"IF($U1015=$AC$646,$I1015,0)+IF($U1015=$AD$646,$I1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AD$646,$I1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AF$646,$J1015,0)","v":0},{"$f":"IF($U1015=$AG$646,$J1015,0)","v":0},{"$f":"IF($U1015=$AH$646,$J1015,0)+IF($U1015=$AI$646,$J1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AI$646,$J1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AK$646,$K1015,0)","v":0},{"$f":"IF($U1015=$AL$646,$K1015,0)","v":0},{"$f":"IF($U1015=$AM$646,$K1015,0)+IF($U1015=$AN$646,$K1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AN$646,$K1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AP$646,$L1015,0)","v":0},{"$f":"IF($U1015=$AQ$646,$L1015,0)","v":0},{"$f":"IF($U1015=$AR$646,$L1015,0)+IF($U1015=$AS$646,$L1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AS$646,$L1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AU$646,$M1015,0)","v":0},{"$f":"IF($U1015=$AV$646,$M1015,0)","v":0},{"$f":"IF($U1015=$AW$646,$M1015,0)+IF($U1015=$AX$646,$M1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AX$646,$M1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AZ$646,$N1015,0)","v":0},{"$f":"IF($U1015=$BA$646,$N1015,0)","v":0},{"$f":"IF($U1015=$BB$646,$N1015,0)+IF($U1015=$BC$646,$N1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BC$646,$N1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$BE$646,$O1015,0)","v":0},{"$f":"IF($U1015=$BF$646,$O1015,0)","v":0},{"$f":"IF($U1015=$BG$646,$O1015,0)+IF($U1015=$BH$646,$O1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BH$646,$O1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$BJ$646,$P1015,0)","v":0},{"$f":"IF($U1015=$BK$646,$P1015,0)","v":0},{"$f":"IF($U1015=$BL$646,$P1015,0)+IF($U1015=$BM$646,$P1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BM$646,$P1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$BO$646,$Q1015,0)","v":0},{"$f":"IF($U1015=$BP$646,$Q1015,0)","v":0},{"$f":"IF($U1015=$BQ$646,$Q1015,0)+IF($U1015=$BR$646,$Q1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BR$646,$Q1015,0)*$Y$643","v":0},0,0]
[1007,null,null,null,"Utah","Service Lines",{"$f":"'ROR-Model'!W1016","v":424277611.46360821},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!D$9,FALSE)*$G1016","v":420951569.18990231},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!E$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!F$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!G$9,FALSE)*$G1016","v":653224.85505992558},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!H$9,FALSE)*$G1016","v":52010.96459521418},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!I$9,FALSE)*$G1016","v":2472205.5954629048},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!J$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!K$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!L$9,FALSE)*$G1016","v":23319.667157362961},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!M$9,FALSE)*$G1016","v":125281.1914304447},{"$f":"SUM(H1016:Q1016)","v":424277611.46360815},0,null,"Distribution Plant",{"$f":"IF($U1016=$V$646,$H1016,0)","v":0},{"$f":"IF($U1016=$W$646,$H1016,0)","v":420951569.18990231},{"$f":"IF($U1016=$X$646,$H1016,0)+IF($U1016=$Y$646,$H1016,0)*$X$643","v":0},{"$f":"IF($U1016=$Y$646,$H1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AA$646,$I1016,0)","v":0},{"$f":"IF($U1016=$AB$646,$I1016,0)","v":0},{"$f":"IF($U1016=$AC$646,$I1016,0)+IF($U1016=$AD$646,$I1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AD$646,$I1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AF$646,$J1016,0)","v":0},{"$f":"IF($U1016=$AG$646,$J1016,0)","v":0},{"$f":"IF($U1016=$AH$646,$J1016,0)+IF($U1016=$AI$646,$J1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AI$646,$J1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AK$646,$K1016,0)","v":0},{"$f":"IF($U1016=$AL$646,$K1016,0)","v":653224.85505992558},{"$f":"IF($U1016=$AM$646,$K1016,0)+IF($U1016=$AN$646,$K1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AN$646,$K1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AP$646,$L1016,0)","v":0},{"$f":"IF($U1016=$AQ$646,$L1016,0)","v":52010.96459521418},{"$f":"IF($U1016=$AR$646,$L1016,0)+IF($U1016=$AS$646,$L1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AS$646,$L1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AU$646,$M1016,0)","v":0},{"$f":"IF($U1016=$AV$646,$M1016,0)","v":2472205.5954629048},{"$f":"IF($U1016=$AW$646,$M1016,0)+IF($U1016=$AX$646,$M1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AX$646,$M1016,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1016=$BJ$646,$P1016,0)","v":0},{"$f":"IF($U1016=$BK$646,$P1016,0)","v":23319.667157362961},{"$f":"IF($U1016=$BL$646,$P1016,0)+IF($U1016=$BM$646,$P1016,0)*$X$643","v":0},{"$f":"IF($U1016=$BM$646,$P1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$BO$646,$Q1016,0)","v":0},{"$f":"IF($U1016=$BP$646,$Q1016,0)","v":125281.1914304447},{"$f":"IF($U1016=$BQ$646,$Q1016,0)+IF($U1016=$BR$646,$Q1016,0)*$X$643","v":0},{"$f":"IF($U1016=$BR$646,$Q1016,0)*$Y$643","v":0},0,0]
[1008,null,null,null,"Total",null,{"$f":"SUM(G1015:G1016)","v":424277611.46360821},{"$f":"SUM(H1015:H1016)","v":420951569.18990231},{"$f":"SUM(I1015:I1016)","v":0},0,653224.85505992558,52010.96459521418,2472205.5954629048,{"$f":"SUM(N1015:N1016)","v":0},0,23319.667157362961,125281.1914304447,{"$f":"SUM(R1015:R1016)","v":424277611.46360815},0,null,null,{"$f":"SUM(V1015:V1016)","v":0},{"$f":"SUM(W1015:W1016)","v":420951569.18990231},0,0,0,{"$f":"SUM(AA1015:AA1016)","v":0},{"$f":"SUM(AB1015:AB1016)","v":0},0,0,0,{"$f":"SUM(AF1015:AF1016)","v":0},{"$f":"SUM(AG1015:AG1016)","v":0},0,0,0,{"$f":"SUM(AK1015:AK1016)","v":0},{"$f":"SUM(AL1015:AL1016)","v":653224.85505992558},{"$f":"SUM(AM1015:AM1016)","v":0},{"$f":"SUM(AN1015:AN1016)","v":0},0,{"$f":"SUM(AP1015:AP1016)","v":0},{"$f":"SUM(AQ1015:AQ1016)","v":52010.96459521418},{"$f":"SUM(AR1015:AR1016)","v":0},{"$f":"SUM(AS1015:AS1016)","v":0},0,{"$f":"SUM(AU1015:AU1016)","v":0},{"$f":"SUM(AV1015:AV1016)","v":2472205.5954629048},{"$f":"SUM(AW1015:AW1016)","v":0},{"$f":"SUM(AX1015:AX1016)","v":0},0,{"$f":"SUM(AZ1015:AZ1016)","v":0},{"$f":"SUM(BA1015:BA1016)","v":0},0,0,0,{"$f":"SUM(BE1015:BE1016)","v":0},{"$f":"SUM(BF1015:BF1016)","v":0},0,0,0,{"$f":"SUM(BJ1015:BJ1016)","v":0},{"$f":"SUM(BK1015:BK1016)","v":23319.667157362961},{"$f":"SUM(BL1015:BL1016)","v":0},{"$f":"SUM(BM1015:BM1016)","v":0},0,{"$f":"SUM(BO1015:BO1016)","v":0},{"$f":"SUM(BP1015:BP1016)","v":125281.1914304447},{"$f":"SUM(BQ1015:BQ1016)","v":0},{"$f":"SUM(BR1015:BR1016)","v":0},0,0]
[1009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1010,null,"381.2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1011,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!D$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!E$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!F$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!G$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!H$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!I$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!J$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!K$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!L$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!M$9,FALSE)*$G1020","v":0},{"$f":"SUM(H1020:Q1020)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1020=$V$646,$H1020,0)","v":0},{"$f":"IF($U1020=$W$646,$H1020,0)","v":0},{"$f":"IF($U1020=$X$646,$H1020,0)+IF($U1020=$Y$646,$H1020,0)*$X$643","v":0},{"$f":"IF($U1020=$Y$646,$H1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AA$646,$I1020,0)","v":0},{"$f":"IF($U1020=$AB$646,$I1020,0)","v":0},{"$f":"IF($U1020=$AC$646,$I1020,0)+IF($U1020=$AD$646,$I1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AD$646,$I1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AF$646,$J1020,0)","v":0},{"$f":"IF($U1020=$AG$646,$J1020,0)","v":0},{"$f":"IF($U1020=$AH$646,$J1020,0)+IF($U1020=$AI$646,$J1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AI$646,$J1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AK$646,$K1020,0)","v":0},{"$f":"IF($U1020=$AL$646,$K1020,0)","v":0},{"$f":"IF($U1020=$AM$646,$K1020,0)+IF($U1020=$AN$646,$K1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AN$646,$K1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AP$646,$L1020,0)","v":0},{"$f":"IF($U1020=$AQ$646,$L1020,0)","v":0},{"$f":"IF($U1020=$AR$646,$L1020,0)+IF($U1020=$AS$646,$L1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AS$646,$L1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AU$646,$M1020,0)","v":0},{"$f":"IF($U1020=$AV$646,$M1020,0)","v":0},{"$f":"IF($U1020=$AW$646,$M1020,0)+IF($U1020=$AX$646,$M1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AX$646,$M1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AZ$646,$N1020,0)","v":0},{"$f":"IF($U1020=$BA$646,$N1020,0)","v":0},{"$f":"IF($U1020=$BB$646,$N1020,0)+IF($U1020=$BC$646,$N1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BC$646,$N1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$BE$646,$O1020,0)","v":0},{"$f":"IF($U1020=$BF$646,$O1020,0)","v":0},{"$f":"IF($U1020=$BG$646,$O1020,0)+IF($U1020=$BH$646,$O1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BH$646,$O1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$BJ$646,$P1020,0)","v":0},{"$f":"IF($U1020=$BK$646,$P1020,0)","v":0},{"$f":"IF($U1020=$BL$646,$P1020,0)+IF($U1020=$BM$646,$P1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BM$646,$P1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$BO$646,$Q1020,0)","v":0},{"$f":"IF($U1020=$BP$646,$Q1020,0)","v":0},{"$f":"IF($U1020=$BQ$646,$Q1020,0)+IF($U1020=$BR$646,$Q1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BR$646,$Q1020,0)*$Y$643","v":0},0,0]
[1012,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1021","v":396407120.94336414},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!D$9,FALSE)*$G1021","v":370584904.05941689},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!E$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!F$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!G$9,FALSE)*$G1021","v":2168586.1757929153},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!H$9,FALSE)*$G1021","v":365990.76539250737},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!I$9,FALSE)*$G1021","v":21998266.364419479},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!J$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!K$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!L$9,FALSE)*$G1021","v":1289373.5783423388},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!M$9,FALSE)*$G1021","v":0},{"$f":"SUM(H1021:Q1021)","v":396407120.94336408},0,null,"Distribution Plant",{"$f":"IF($U1021=$V$646,$H1021,0)","v":0},{"$f":"IF($U1021=$W$646,$H1021,0)","v":370584904.05941689},{"$f":"IF($U1021=$X$646,$H1021,0)+IF($U1021=$Y$646,$H1021,0)*$X$643","v":0},{"$f":"IF($U1021=$Y$646,$H1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AA$646,$I1021,0)","v":0},{"$f":"IF($U1021=$AB$646,$I1021,0)","v":0},{"$f":"IF($U1021=$AC$646,$I1021,0)+IF($U1021=$AD$646,$I1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AD$646,$I1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AF$646,$J1021,0)","v":0},{"$f":"IF($U1021=$AG$646,$J1021,0)","v":0},{"$f":"IF($U1021=$AH$646,$J1021,0)+IF($U1021=$AI$646,$J1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AI$646,$J1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AK$646,$K1021,0)","v":0},{"$f":"IF($U1021=$AL$646,$K1021,0)","v":2168586.1757929153},{"$f":"IF($U1021=$AM$646,$K1021,0)+IF($U1021=$AN$646,$K1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AN$646,$K1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AP$646,$L1021,0)","v":0},{"$f":"IF($U1021=$AQ$646,$L1021,0)","v":365990.76539250737},{"$f":"IF($U1021=$AR$646,$L1021,0)+IF($U1021=$AS$646,$L1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AS$646,$L1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AU$646,$M1021,0)","v":0},{"$f":"IF($U1021=$AV$646,$M1021,0)","v":21998266.364419479},{"$f":"IF($U1021=$AW$646,$M1021,0)+IF($U1021=$AX$646,$M1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AX$646,$M1021,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1021=$BJ$646,$P1021,0)","v":0},{"$f":"IF($U1021=$BK$646,$P1021,0)","v":1289373.5783423388},{"$f":"IF($U1021=$BL$646,$P1021,0)+IF($U1021=$BM$646,$P1021,0)*$X$643","v":0},{"$f":"IF($U1021=$BM$646,$P1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$BO$646,$Q1021,0)","v":0},{"$f":"IF($U1021=$BP$646,$Q1021,0)","v":0},{"$f":"IF($U1021=$BQ$646,$Q1021,0)+IF($U1021=$BR$646,$Q1021,0)*$X$643","v":0},{"$f":"IF($U1021=$BR$646,$Q1021,0)*$Y$643","v":0},0,0]
[1013,null,null,null,"Total",null,{"$f":"SUM(G1020:G1021)","v":396407120.94336414},{"$f":"SUM(H1020:H1021)","v":370584904.05941689},{"$f":"SUM(I1020:I1021)","v":0},0,2168586.1757929153,365990.76539250737,21998266.364419479,{"$f":"SUM(N1020:N1021)","v":0},0,1289373.5783423388,0,{"$f":"SUM(R1020:R1021)","v":396407120.94336408},0,null,null,{"$f":"SUM(V1020:V1021)","v":0},{"$f":"SUM(W1020:W1021)","v":370584904.05941689},0,0,0,{"$f":"SUM(AA1020:AA1021)","v":0},{"$f":"SUM(AB1020:AB1021)","v":0},0,0,0,{"$f":"SUM(AF1020:AF1021)","v":0},{"$f":"SUM(AG1020:AG1021)","v":0},0,0,0,{"$f":"SUM(AK1020:AK1021)","v":0},{"$f":"SUM(AL1020:AL1021)","v":2168586.1757929153},{"$f":"SUM(AM1020:AM1021)","v":0},{"$f":"SUM(AN1020:AN1021)","v":0},0,{"$f":"SUM(AP1020:AP1021)","v":0},{"$f":"SUM(AQ1020:AQ1021)","v":365990.76539250737},{"$f":"SUM(AR1020:AR1021)","v":0},{"$f":"SUM(AS1020:AS1021)","v":0},0,{"$f":"SUM(AU1020:AU1021)","v":0},{"$f":"SUM(AV1020:AV1021)","v":21998266.364419479},{"$f":"SUM(AW1020:AW1021)","v":0},{"$f":"SUM(AX1020:AX1021)","v":0},0,{"$f":"SUM(AZ1020:AZ1021)","v":0},{"$f":"SUM(BA1020:BA1021)","v":0},0,0,0,{"$f":"SUM(BE1020:BE1021)","v":0},{"$f":"SUM(BF1020:BF1021)","v":0},0,0,0,{"$f":"SUM(BJ1020:BJ1021)","v":0},{"$f":"SUM(BK1020:BK1021)","v":1289373.5783423388},{"$f":"SUM(BL1020:BL1021)","v":0},{"$f":"SUM(BM1020:BM1021)","v":0},0,{"$f":"SUM(BO1020:BO1021)","v":0},{"$f":"SUM(BP1020:BP1021)","v":0},{"$f":"SUM(BQ1020:BQ1021)","v":0},{"$f":"SUM(BR1020:BR1021)","v":0},0,0]
[1014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1015,null,"383.4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1016,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!D$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!E$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!F$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!G$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!H$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!I$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!J$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!K$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!L$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!M$9,FALSE)*$G1025","v":0},{"$f":"SUM(H1025:Q1025)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1025=$V$646,$H1025,0)","v":0},{"$f":"IF($U1025=$W$646,$H1025,0)","v":0},{"$f":"IF($U1025=$X$646,$H1025,0)+IF($U1025=$Y$646,$H1025,0)*$X$643","v":0},{"$f":"IF($U1025=$Y$646,$H1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AA$646,$I1025,0)","v":0},{"$f":"IF($U1025=$AB$646,$I1025,0)","v":0},{"$f":"IF($U1025=$AC$646,$I1025,0)+IF($U1025=$AD$646,$I1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AD$646,$I1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AF$646,$J1025,0)","v":0},{"$f":"IF($U1025=$AG$646,$J1025,0)","v":0},{"$f":"IF($U1025=$AH$646,$J1025,0)+IF($U1025=$AI$646,$J1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AI$646,$J1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AK$646,$K1025,0)","v":0},{"$f":"IF($U1025=$AL$646,$K1025,0)","v":0},{"$f":"IF($U1025=$AM$646,$K1025,0)+IF($U1025=$AN$646,$K1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AN$646,$K1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AP$646,$L1025,0)","v":0},{"$f":"IF($U1025=$AQ$646,$L1025,0)","v":0},{"$f":"IF($U1025=$AR$646,$L1025,0)+IF($U1025=$AS$646,$L1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AS$646,$L1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AU$646,$M1025,0)","v":0},{"$f":"IF($U1025=$AV$646,$M1025,0)","v":0},{"$f":"IF($U1025=$AW$646,$M1025,0)+IF($U1025=$AX$646,$M1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AX$646,$M1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AZ$646,$N1025,0)","v":0},{"$f":"IF($U1025=$BA$646,$N1025,0)","v":0},{"$f":"IF($U1025=$BB$646,$N1025,0)+IF($U1025=$BC$646,$N1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BC$646,$N1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$BE$646,$O1025,0)","v":0},{"$f":"IF($U1025=$BF$646,$O1025,0)","v":0},{"$f":"IF($U1025=$BG$646,$O1025,0)+IF($U1025=$BH$646,$O1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BH$646,$O1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$BJ$646,$P1025,0)","v":0},{"$f":"IF($U1025=$BK$646,$P1025,0)","v":0},{"$f":"IF($U1025=$BL$646,$P1025,0)+IF($U1025=$BM$646,$P1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BM$646,$P1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$BO$646,$Q1025,0)","v":0},{"$f":"IF($U1025=$BP$646,$Q1025,0)","v":0},{"$f":"IF($U1025=$BQ$646,$Q1025,0)+IF($U1025=$BR$646,$Q1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BR$646,$Q1025,0)*$Y$643","v":0},0,0]
[1017,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1026","v":14208303.550000001},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!D$9,FALSE)*$G1026","v":13282765.444256747},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!E$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!F$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!G$9,FALSE)*$G1026","v":77727.99486213467},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!H$9,FALSE)*$G1026","v":13118.099086662307},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!I$9,FALSE)*$G1026","v":788477.37481507799},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!J$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!K$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!L$9,FALSE)*$G1026","v":46214.636979377232},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!M$9,FALSE)*$G1026","v":0},{"$f":"SUM(H1026:Q1026)","v":14208303.550000001},0,null,"Distribution Plant",{"$f":"IF($U1026=$V$646,$H1026,0)","v":0},{"$f":"IF($U1026=$W$646,$H1026,0)","v":13282765.444256747},{"$f":"IF($U1026=$X$646,$H1026,0)+IF($U1026=$Y$646,$H1026,0)*$X$643","v":0},{"$f":"IF($U1026=$Y$646,$H1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AA$646,$I1026,0)","v":0},{"$f":"IF($U1026=$AB$646,$I1026,0)","v":0},{"$f":"IF($U1026=$AC$646,$I1026,0)+IF($U1026=$AD$646,$I1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AD$646,$I1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AF$646,$J1026,0)","v":0},{"$f":"IF($U1026=$AG$646,$J1026,0)","v":0},{"$f":"IF($U1026=$AH$646,$J1026,0)+IF($U1026=$AI$646,$J1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AI$646,$J1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AK$646,$K1026,0)","v":0},{"$f":"IF($U1026=$AL$646,$K1026,0)","v":77727.99486213467},{"$f":"IF($U1026=$AM$646,$K1026,0)+IF($U1026=$AN$646,$K1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AN$646,$K1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AP$646,$L1026,0)","v":0},{"$f":"IF($U1026=$AQ$646,$L1026,0)","v":13118.099086662307},{"$f":"IF($U1026=$AR$646,$L1026,0)+IF($U1026=$AS$646,$L1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AS$646,$L1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AU$646,$M1026,0)","v":0},{"$f":"IF($U1026=$AV$646,$M1026,0)","v":788477.37481507799},{"$f":"IF($U1026=$AW$646,$M1026,0)+IF($U1026=$AX$646,$M1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AX$646,$M1026,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1026=$BJ$646,$P1026,0)","v":0},{"$f":"IF($U1026=$BK$646,$P1026,0)","v":46214.636979377232},{"$f":"IF($U1026=$BL$646,$P1026,0)+IF($U1026=$BM$646,$P1026,0)*$X$643","v":0},{"$f":"IF($U1026=$BM$646,$P1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$BO$646,$Q1026,0)","v":0},{"$f":"IF($U1026=$BP$646,$Q1026,0)","v":0},{"$f":"IF($U1026=$BQ$646,$Q1026,0)+IF($U1026=$BR$646,$Q1026,0)*$X$643","v":0},{"$f":"IF($U1026=$BR$646,$Q1026,0)*$Y$643","v":0},0,0]
[1018,null,null,null,"Total",null,{"$f":"SUM(G1025:G1026)","v":14208303.550000001},{"$f":"SUM(H1025:H1026)","v":13282765.444256747},{"$f":"SUM(I1025:I1026)","v":0},0,77727.99486213467,13118.099086662307,788477.37481507799,{"$f":"SUM(N1025:N1026)","v":0},0,46214.636979377232,0,{"$f":"SUM(R1025:R1026)","v":14208303.550000001},0,null,null,{"$f":"SUM(V1025:V1026)","v":0},{"$f":"SUM(W1025:W1026)","v":13282765.444256747},0,0,0,{"$f":"SUM(AA1025:AA1026)","v":0},{"$f":"SUM(AB1025:AB1026)","v":0},0,0,0,{"$f":"SUM(AF1025:AF1026)","v":0},{"$f":"SUM(AG1025:AG1026)","v":0},0,0,0,{"$f":"SUM(AK1025:AK1026)","v":0},{"$f":"SUM(AL1025:AL1026)","v":77727.99486213467},{"$f":"SUM(AM1025:AM1026)","v":0},{"$f":"SUM(AN1025:AN1026)","v":0},0,{"$f":"SUM(AP1025:AP1026)","v":0},{"$f":"SUM(AQ1025:AQ1026)","v":13118.099086662307},{"$f":"SUM(AR1025:AR1026)","v":0},{"$f":"SUM(AS1025:AS1026)","v":0},0,{"$f":"SUM(AU1025:AU1026)","v":0},{"$f":"SUM(AV1025:AV1026)","v":788477.37481507799},{"$f":"SUM(AW1025:AW1026)","v":0},{"$f":"SUM(AX1025:AX1026)","v":0},0,{"$f":"SUM(AZ1025:AZ1026)","v":0},{"$f":"SUM(BA1025:BA1026)","v":0},0,0,0,{"$f":"SUM(BE1025:BE1026)","v":0},{"$f":"SUM(BF1025:BF1026)","v":0},0,0,0,{"$f":"SUM(BJ1025:BJ1026)","v":0},{"$f":"SUM(BK1025:BK1026)","v":46214.636979377232},{"$f":"SUM(BL1025:BL1026)","v":0},{"$f":"SUM(BM1025:BM1026)","v":0},0,{"$f":"SUM(BO1025:BO1026)","v":0},{"$f":"SUM(BP1025:BP1026)","v":0},{"$f":"SUM(BQ1025:BQ1026)","v":0},{"$f":"SUM(BR1025:BR1026)","v":0},0,0]
[1019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1020,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1029:Y1029)-H1029","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1029:AN1029)-K1029","v":0},null,null,null,null,{"$f":"SUM(AP1029:AS1029)-L1029","v":0},null,null,null,null,{"$f":"SUM(AU1029:AX1029)-M1029","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1029:BM1029)-P1029","v":0},null,null,null,null,{"$f":"SUM(BO1029:BR1029)-Q1029","v":0},{"$f":"SUM(V1029:BR1029)-R1029","v":0}]
[1021,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!D$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!E$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!F$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!G$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!H$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!I$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!J$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!K$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!L$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!M$9,FALSE)*$G1030","v":0},{"$f":"SUM(H1030:Q1030)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1030=$V$646,$H1030,0)","v":0},{"$f":"IF($U1030=$W$646,$H1030,0)","v":0},{"$f":"IF($U1030=$X$646,$H1030,0)+IF($U1030=$Y$646,$H1030,0)*$X$643","v":0},{"$f":"IF($U1030=$Y$646,$H1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AA$646,$I1030,0)","v":0},{"$f":"IF($U1030=$AB$646,$I1030,0)","v":0},{"$f":"IF($U1030=$AC$646,$I1030,0)+IF($U1030=$AD$646,$I1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AD$646,$I1030,0)*$Y$643","v":0},{"$f":"SUM(AA1030:AD1030)-I1030","v":0},{"$f":"IF($U1030=$AF$646,$J1030,0)","v":0},{"$f":"IF($U1030=$AG$646,$J1030,0)","v":0},{"$f":"IF($U1030=$AH$646,$J1030,0)+IF($U1030=$AI$646,$J1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AI$646,$J1030,0)*$Y$643","v":0},{"$f":"SUM(AF1030:AI1030)-J1030","v":0},{"$f":"IF($U1030=$AK$646,$K1030,0)","v":0},{"$f":"IF($U1030=$AL$646,$K1030,0)","v":0},{"$f":"IF($U1030=$AM$646,$K1030,0)+IF($U1030=$AN$646,$K1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AN$646,$K1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AP$646,$L1030,0)","v":0},{"$f":"IF($U1030=$AQ$646,$L1030,0)","v":0},{"$f":"IF($U1030=$AR$646,$L1030,0)+IF($U1030=$AS$646,$L1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AS$646,$L1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AU$646,$M1030,0)","v":0},{"$f":"IF($U1030=$AV$646,$M1030,0)","v":0},{"$f":"IF($U1030=$AW$646,$M1030,0)+IF($U1030=$AX$646,$M1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AX$646,$M1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AZ$646,$N1030,0)","v":0},{"$f":"IF($U1030=$BA$646,$N1030,0)","v":0},{"$f":"IF($U1030=$BB$646,$N1030,0)+IF($U1030=$BC$646,$N1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BC$646,$N1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$BE$646,$O1030,0)","v":0},{"$f":"IF($U1030=$BF$646,$O1030,0)","v":0},{"$f":"IF($U1030=$BG$646,$O1030,0)+IF($U1030=$BH$646,$O1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BH$646,$O1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$BJ$646,$P1030,0)","v":0},{"$f":"IF($U1030=$BK$646,$P1030,0)","v":0},{"$f":"IF($U1030=$BL$646,$P1030,0)+IF($U1030=$BM$646,$P1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BM$646,$P1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$BO$646,$Q1030,0)","v":0},{"$f":"IF($U1030=$BP$646,$Q1030,0)","v":0},{"$f":"IF($U1030=$BQ$646,$Q1030,0)+IF($U1030=$BR$646,$Q1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BR$646,$Q1030,0)*$Y$643","v":0},0,0]
[1022,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1031","v":2114685.0693827905},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!D$9,FALSE)*$G1031","v":1910952.1134448731},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!E$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!F$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!G$9,FALSE)*$G1031","v":13102.825028222484},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!H$9,FALSE)*$G1031","v":365.83304753388296},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!I$9,FALSE)*$G1031","v":152308.95022594222},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!J$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!K$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!L$9,FALSE)*$G1031","v":37335.065945046597},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!M$9,FALSE)*$G1031","v":620.2816911721377},{"$f":"SUM(H1031:Q1031)","v":2114685.0693827905},0,null,"Distribution Plant",{"$f":"IF($U1031=$V$646,$H1031,0)","v":0},{"$f":"IF($U1031=$W$646,$H1031,0)","v":1910952.1134448731},{"$f":"IF($U1031=$X$646,$H1031,0)+IF($U1031=$Y$646,$H1031,0)*$X$643","v":0},{"$f":"IF($U1031=$Y$646,$H1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AA$646,$I1031,0)","v":0},{"$f":"IF($U1031=$AB$646,$I1031,0)","v":0},{"$f":"IF($U1031=$AC$646,$I1031,0)+IF($U1031=$AD$646,$I1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AD$646,$I1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AF$646,$J1031,0)","v":0},{"$f":"IF($U1031=$AG$646,$J1031,0)","v":0},{"$f":"IF($U1031=$AH$646,$J1031,0)+IF($U1031=$AI$646,$J1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AI$646,$J1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AK$646,$K1031,0)","v":0},{"$f":"IF($U1031=$AL$646,$K1031,0)","v":13102.825028222484},{"$f":"IF($U1031=$AM$646,$K1031,0)+IF($U1031=$AN$646,$K1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AN$646,$K1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AP$646,$L1031,0)","v":0},{"$f":"IF($U1031=$AQ$646,$L1031,0)","v":365.83304753388296},{"$f":"IF($U1031=$AR$646,$L1031,0)+IF($U1031=$AS$646,$L1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AS$646,$L1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AU$646,$M1031,0)","v":0},{"$f":"IF($U1031=$AV$646,$M1031,0)","v":152308.95022594222},{"$f":"IF($U1031=$AW$646,$M1031,0)+IF($U1031=$AX$646,$M1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AX$646,$M1031,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1031=$BJ$646,$P1031,0)","v":0},{"$f":"IF($U1031=$BK$646,$P1031,0)","v":37335.065945046597},{"$f":"IF($U1031=$BL$646,$P1031,0)+IF($U1031=$BM$646,$P1031,0)*$X$643","v":0},{"$f":"IF($U1031=$BM$646,$P1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$BO$646,$Q1031,0)","v":0},{"$f":"IF($U1031=$BP$646,$Q1031,0)","v":620.2816911721377},{"$f":"IF($U1031=$BQ$646,$Q1031,0)+IF($U1031=$BR$646,$Q1031,0)*$X$643","v":0},{"$f":"IF($U1031=$BR$646,$Q1031,0)*$Y$643","v":0},0,0]
[1023,null,null,null,"Total",null,{"$f":"SUM(G1030:G1031)","v":2114685.0693827905},{"$f":"SUM(H1030:H1031)","v":1910952.1134448731},{"$f":"SUM(I1030:I1031)","v":0},0,13102.825028222484,365.83304753388296,152308.95022594222,{"$f":"SUM(N1030:N1031)","v":0},0,37335.065945046597,620.2816911721377,{"$f":"SUM(R1030:R1031)","v":2114685.0693827905},0,null,null,{"$f":"SUM(V1030:V1031)","v":0},{"$f":"SUM(W1030:W1031)","v":1910952.1134448731},0,0,0,{"$f":"SUM(AA1030:AA1031)","v":0},{"$f":"SUM(AB1030:AB1031)","v":0},0,0,0,{"$f":"SUM(AF1030:AF1031)","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},0,0,0,{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":13102.825028222484},{"$f":"SUM(AM1030:AM1031)","v":0},{"$f":"SUM(AN1030:AN1031)","v":0},0,{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":365.83304753388296},{"$f":"SUM(AR1030:AR1031)","v":0},{"$f":"SUM(AS1030:AS1031)","v":0},0,{"$f":"SUM(AU1030:AU1031)","v":0},{"$f":"SUM(AV1030:AV1031)","v":152308.95022594222},{"$f":"SUM(AW1030:AW1031)","v":0},{"$f":"SUM(AX1030:AX1031)","v":0},0,{"$f":"SUM(AZ1030:AZ1031)","v":0},{"$f":"SUM(BA1030:BA1031)","v":0},0,0,0,{"$f":"SUM(BE1030:BE1031)","v":0},{"$f":"SUM(BF1030:BF1031)","v":0},0,0,{"$f":"SUM(BE1032:BH1032)-O1032","v":0},{"$f":"SUM(BJ1030:BJ1031)","v":0},{"$f":"SUM(BK1030:BK1031)","v":37335.065945046597},{"$f":"SUM(BL1030:BL1031)","v":0},{"$f":"SUM(BM1030:BM1031)","v":0},0,{"$f":"SUM(BO1030:BO1031)","v":0},{"$f":"SUM(BP1030:BP1031)","v":620.2816911721377},{"$f":"SUM(BQ1030:BQ1031)","v":0},{"$f":"SUM(BR1030:BR1031)","v":0},0,0]
[1024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1025,null,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1026,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!D$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!E$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!F$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!G$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!H$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!I$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!J$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!K$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!L$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!M$9,FALSE)*$G1035","v":0},{"$f":"SUM(H1035:Q1035)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1035=$V$646,$H1035,0)","v":0},{"$f":"IF($U1035=$W$646,$H1035,0)","v":0},{"$f":"IF($U1035=$X$646,$H1035,0)+IF($U1035=$Y$646,$H1035,0)*$X$643","v":0},{"$f":"IF($U1035=$Y$646,$H1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AA$646,$I1035,0)","v":0},{"$f":"IF($U1035=$AB$646,$I1035,0)","v":0},{"$f":"IF($U1035=$AC$646,$I1035,0)+IF($U1035=$AD$646,$I1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AD$646,$I1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AF$646,$J1035,0)","v":0},{"$f":"IF($U1035=$AG$646,$J1035,0)","v":0},{"$f":"IF($U1035=$AH$646,$J1035,0)+IF($U1035=$AI$646,$J1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AI$646,$J1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AK$646,$K1035,0)","v":0},{"$f":"IF($U1035=$AL$646,$K1035,0)","v":0},{"$f":"IF($U1035=$AM$646,$K1035,0)+IF($U1035=$AN$646,$K1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AN$646,$K1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AP$646,$L1035,0)","v":0},{"$f":"IF($U1035=$AQ$646,$L1035,0)","v":0},{"$f":"IF($U1035=$AR$646,$L1035,0)+IF($U1035=$AS$646,$L1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AS$646,$L1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AU$646,$M1035,0)","v":0},{"$f":"IF($U1035=$AV$646,$M1035,0)","v":0},{"$f":"IF($U1035=$AW$646,$M1035,0)+IF($U1035=$AX$646,$M1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AX$646,$M1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AZ$646,$N1035,0)","v":0},{"$f":"IF($U1035=$BA$646,$N1035,0)","v":0},{"$f":"IF($U1035=$BB$646,$N1035,0)+IF($U1035=$BC$646,$N1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BC$646,$N1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$BE$646,$O1035,0)","v":0},{"$f":"IF($U1035=$BF$646,$O1035,0)","v":0},{"$f":"IF($U1035=$BG$646,$O1035,0)+IF($U1035=$BH$646,$O1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BH$646,$O1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$BJ$646,$P1035,0)","v":0},{"$f":"IF($U1035=$BK$646,$P1035,0)","v":0},{"$f":"IF($U1035=$BL$646,$P1035,0)+IF($U1035=$BM$646,$P1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BM$646,$P1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$BO$646,$Q1035,0)","v":0},{"$f":"IF($U1035=$BP$646,$Q1035,0)","v":0},{"$f":"IF($U1035=$BQ$646,$Q1035,0)+IF($U1035=$BR$646,$Q1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BR$646,$Q1035,0)*$Y$643","v":0},0,0]
[1027,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!D$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!E$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!F$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!G$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!H$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!I$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!J$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!K$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!L$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!M$9,FALSE)*$G1036","v":0},{"$f":"SUM(H1036:Q1036)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1036=$V$646,$H1036,0)","v":0},{"$f":"IF($U1036=$W$646,$H1036,0)","v":0},{"$f":"IF($U1036=$X$646,$H1036,0)+IF($U1036=$Y$646,$H1036,0)*$X$643","v":0},{"$f":"IF($U1036=$Y$646,$H1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AA$646,$I1036,0)","v":0},{"$f":"IF($U1036=$AB$646,$I1036,0)","v":0},{"$f":"IF($U1036=$AC$646,$I1036,0)+IF($U1036=$AD$646,$I1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AD$646,$I1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AF$646,$J1036,0)","v":0},{"$f":"IF($U1036=$AG$646,$J1036,0)","v":0},{"$f":"IF($U1036=$AH$646,$J1036,0)+IF($U1036=$AI$646,$J1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AI$646,$J1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AK$646,$K1036,0)","v":0},{"$f":"IF($U1036=$AL$646,$K1036,0)","v":0},{"$f":"IF($U1036=$AM$646,$K1036,0)+IF($U1036=$AN$646,$K1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AN$646,$K1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AP$646,$L1036,0)","v":0},{"$f":"IF($U1036=$AQ$646,$L1036,0)","v":0},{"$f":"IF($U1036=$AR$646,$L1036,0)+IF($U1036=$AS$646,$L1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AS$646,$L1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AU$646,$M1036,0)","v":0},{"$f":"IF($U1036=$AV$646,$M1036,0)","v":0},{"$f":"IF($U1036=$AW$646,$M1036,0)+IF($U1036=$AX$646,$M1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AX$646,$M1036,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1036=$BJ$646,$P1036,0)","v":0},{"$f":"IF($U1036=$BK$646,$P1036,0)","v":0},{"$f":"IF($U1036=$BL$646,$P1036,0)+IF($U1036=$BM$646,$P1036,0)*$X$643","v":0},{"$f":"IF($U1036=$BM$646,$P1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$BO$646,$Q1036,0)","v":0},{"$f":"IF($U1036=$BP$646,$Q1036,0)","v":0},{"$f":"IF($U1036=$BQ$646,$Q1036,0)+IF($U1036=$BR$646,$Q1036,0)*$X$643","v":0},{"$f":"IF($U1036=$BR$646,$Q1036,0)*$Y$643","v":0},0,0]
[1028,null,null,null,"Total",null,{"$f":"SUM(G1035:G1036)","v":0},{"$f":"SUM(H1035:H1036)","v":0},{"$f":"SUM(I1035:I1036)","v":0},0,0,0,0,{"$f":"SUM(N1035:N1036)","v":0},0,0,0,{"$f":"SUM(R1035:R1036)","v":0},0,null,null,{"$f":"SUM(V1035:V1036)","v":0},0,0,0,0,{"$f":"SUM(AA1035:AA1036)","v":0},0,0,0,0,{"$f":"SUM(AF1035:AF1036)","v":0},0,0,0,0,{"$f":"SUM(AK1035:AK1036)","v":0},0,0,0,0,{"$f":"SUM(AP1035:AP1036)","v":0},0,0,0,0,{"$f":"SUM(AU1035:AU1036)","v":0},0,0,0,0,{"$f":"SUM(AZ1035:AZ1036)","v":0},0,0,0,0,{"$f":"SUM(BE1035:BE1036)","v":0},0,0,0,0,{"$f":"SUM(BJ1035:BJ1036)","v":0},0,0,0,0,{"$f":"SUM(BO1035:BO1036)","v":0},0,0,0,0,0]
[1029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1030,null,"Total Distribution Plant",null,null,null,{"$f":"+G1037+G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986","v":2910207292.2392178},2629832146.7273479,0,0,18031969.629027132,503455.58215244784,209605971.13886455,{"$f":"+N1037+N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986","v":0},0,51380124.039566323,853625.12225921894,2910207292.2392178,0,null,null,{"$f":"+V1037+V1032+V1027+V1022+V1017+V1012+V1007+V1002+V991+V986","v":0},{"$f":"+W1037+W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986","v":1646001107.75822},{"$f":"+X1037+X1032+X1027+X1022+X1017+X1012+X1007+X1002+X991+X986","v":420627059.18453461},{"$f":"+Y1037+Y1032+Y1027+Y1022+Y1017+Y1012+Y1007+Y1002+Y991+Y986","v":563203979.78459334},0,{"$f":"+AA1037+AA1032+AA1027+AA1022+AA1017+AA1012+AA1007+AA1002+AA991+AA986","v":0},{"$f":"+AB1037+AB1032+AB1027+AB1022+AB1017+AB1012+AB1007+AB1002+AB991+AB986","v":0},{"$f":"+AC1037+AC1032+AC1027+AC1022+AC1017+AC1012+AC1007+AC1002+AC991+AC986","v":0},{"$f":"+AD1037+AD1032+AD1027+AD1022+AD1017+AD1012+AD1007+AD1002+AD991+AD986","v":0},0,{"$f":"+AF1037+AF1032+AF1027+AF1022+AF1017+AF1012+AF1007+AF1002+AF991+AF986","v":0},{"$f":"+AG1037+AG1032+AG1027+AG1022+AG1017+AG1012+AG1007+AG1002+AG991+AG986","v":0},{"$f":"+AH1037+AH1032+AH1027+AH1022+AH1017+AH1012+AH1007+AH1002+AH991+AH986","v":0},{"$f":"+AI1037+AI1032+AI1027+AI1022+AI1017+AI1012+AI1007+AI1002+AI991+AI986","v":0},0,{"$f":"+AK1037+AK1032+AK1027+AK1022+AK1017+AK1012+AK1007+AK1002+AK991+AK986","v":0},{"$f":"+AL1037+AL1032+AL1027+AL1022+AL1017+AL1012+AL1007+AL1002+AL991+AL986","v":4002943.0073757041},{"$f":"+AM1037+AM1032+AM1027+AM1022+AM1017+AM1012+AM1007+AM1002+AM991+AM986","v":5997969.1403819937},{"$f":"+AN1037+AN1032+AN1027+AN1022+AN1017+AN1012+AN1007+AN1002+AN991+AN986","v":8031057.4812694294},0,{"$f":"+AP1037+AP1032+AP1027+AP1022+AP1017+AP1012+AP1007+AP1002+AP991+AP986","v":0},{"$f":"+AQ1037+AQ1032+AQ1027+AQ1022+AQ1017+AQ1012+AQ1007+AQ1002+AQ991+AQ986","v":503455.58215244784},{"$f":"+AR1037+AR1032+AR1027+AR1022+AR1017+AR1012+AR1007+AR1002+AR991+AR986","v":0},{"$f":"+AS1037+AS1032+AS1027+AS1022+AS1017+AS1012+AS1007+AS1002+AS991+AS986","v":0},0,{"$f":"+AU1037+AU1032+AU1027+AU1022+AU1017+AU1012+AU1007+AU1002+AU991+AU986","v":0},{"$f":"+AV1037+AV1032+AV1027+AV1022+AV1017+AV1012+AV1007+AV1002+AV991+AV986","v":30670412.031346634},{"$f":"+AW1037+AW1032+AW1027+AW1022+AW1017+AW1012+AW1007+AW1002+AW991+AW986","v":76502097.443276033},{"$f":"+AX1037+AX1032+AX1027+AX1022+AX1017+AX1012+AX1007+AX1002+AX991+AX986","v":102433461.66424188},0,{"$f":"+AZ1037+AZ1032+AZ1027+AZ1022+AZ1017+AZ1012+AZ1007+AZ1002+AZ991+AZ986","v":0},{"$f":"+BA1037+BA1032+BA1027+BA1022+BA1017+BA1012+BA1007+BA1002+BA991+BA986","v":0},{"$f":"+BB1037+BB1032+BB1027+BB1022+BB1017+BB1012+BB1007+BB1002+BB991+BB986","v":0},{"$f":"+BC1037+BC1032+BC1027+BC1022+BC1017+BC1012+BC1007+BC1002+BC991+BC986","v":0},0,{"$f":"+BE1037+BE1032+BE1027+BE1022+BE1017+BE1012+BE1007+BE1002+BE991+BE986","v":0},{"$f":"+BF1037+BF1032+BF1027+BF1022+BF1017+BF1012+BF1007+BF1002+BF991+BF986","v":0},{"$f":"+BG1037+BG1032+BG1027+BG1022+BG1017+BG1012+BG1007+BG1002+BG991+BG986","v":0},{"$f":"+BH1037+BH1032+BH1027+BH1022+BH1017+BH1012+BH1007+BH1002+BH991+BH986","v":0},0,{"$f":"+BJ1037+BJ1032+BJ1027+BJ1022+BJ1017+BJ1012+BJ1007+BJ1002+BJ991+BJ986","v":0},{"$f":"+BK1037+BK1032+BK1027+BK1022+BK1017+BK1012+BK1007+BK1002+BK991+BK986","v":2044402.2852592396},{"$f":"+BL1037+BL1032+BL1027+BL1022+BL1017+BL1012+BL1007+BL1002+BL991+BL986","v":21092991.30875646},{"$f":"+BM1037+BM1032+BM1027+BM1022+BM1017+BM1012+BM1007+BM1002+BM991+BM986","v":28242730.445550621},0,{"$f":"+BO1037+BO1032+BO1027+BO1022+BO1017+BO1012+BO1007+BO1002+BO991+BO986","v":0},{"$f":"+BP1037+BP1032+BP1027+BP1022+BP1017+BP1012+BP1007+BP1002+BP991+BP986","v":233526.13676111773},{"$f":"+BQ1037+BQ1032+BQ1027+BQ1022+BQ1017+BQ1012+BQ1007+BQ1002+BQ991+BQ986","v":265117.08041523211},{"$f":"+BR1037+BR1032+BR1027+BR1022+BR1017+BR1012+BR1007+BR1002+BR991+BR986","v":354981.90508286905},0,0]
[1031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1032,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1033,null,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1034,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!D$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!E$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!F$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!G$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!H$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!I$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!J$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!K$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!L$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!M$9,FALSE)*$G1043","v":0},{"$f":"SUM(H1043:Q1043)","v":0},0,null,"Customer",{"$f":"IF($U1043=$V$646,$H1043,0)","v":0},{"$f":"IF($U1043=$W$646,$H1043,0)","v":0},{"$f":"IF($U1043=$X$646,$H1043,0)+IF($U1043=$Y$646,$H1043,0)*$X$643","v":0},{"$f":"IF($U1043=$Y$646,$H1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AA$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AB$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AC$646,$I1043,0)+IF($U1043=$AD$646,$I1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AD$646,$I1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AF$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AG$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AH$646,$J1043,0)+IF($U1043=$AI$646,$J1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AI$646,$J1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AK$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AL$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AM$646,$K1043,0)+IF($U1043=$AN$646,$K1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AN$646,$K1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AP$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AQ$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AR$646,$L1043,0)+IF($U1043=$AS$646,$L1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AS$646,$L1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AU$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AV$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AW$646,$M1043,0)+IF($U1043=$AX$646,$M1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AX$646,$M1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AZ$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BA$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BB$646,$N1043,0)+IF($U1043=$BC$646,$N1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BC$646,$N1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$BE$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BF$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BG$646,$O1043,0)+IF($U1043=$BH$646,$O1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BH$646,$O1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$BJ$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BK$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BL$646,$P1043,0)+IF($U1043=$BM$646,$P1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BM$646,$P1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$BO$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BP$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BQ$646,$Q1043,0)+IF($U1043=$BR$646,$Q1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BR$646,$Q1043,0)*$Y$643","v":0},0,0]
[1035,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1044","v":3907968.1612942223},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!D$9,FALSE)*$G1044","v":3538038.0946688405},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!E$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!F$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!G$9,FALSE)*$G1044","v":25959.881817781523},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!H$9,FALSE)*$G1044","v":659.67678176956622},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!I$9,FALSE)*$G1044","v":274646.25953576481},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!J$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!K$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!L$9,FALSE)*$G1044","v":67323.267582876753},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!M$9,FALSE)*$G1044","v":1340.980907189369},{"$f":"SUM(H1044:Q1044)","v":3907968.1612942219},0,null,"Customer",{"$f":"IF($U1044=$V$646,$H1044,0)","v":3538038.0946688405},{"$f":"IF($U1044=$W$646,$H1044,0)","v":0},{"$f":"IF($U1044=$X$646,$H1044,0)+IF($U1044=$Y$646,$H1044,0)*$X$643","v":0},{"$f":"IF($U1044=$Y$646,$H1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AA$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AB$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AC$646,$I1044,0)+IF($U1044=$AD$646,$I1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AD$646,$I1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AF$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AG$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AH$646,$J1044,0)+IF($U1044=$AI$646,$J1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AI$646,$J1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AK$646,$K1044,0)","v":25959.881817781523},{"$f":"IF($U1044=$AL$646,$K1044,0)","v":0},{"$f":"IF($U1044=$AM$646,$K1044,0)+IF($U1044=$AN$646,$K1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AN$646,$K1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AP$646,$L1044,0)","v":659.67678176956622},{"$f":"IF($U1044=$AQ$646,$L1044,0)","v":0},{"$f":"IF($U1044=$AR$646,$L1044,0)+IF($U1044=$AS$646,$L1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AS$646,$L1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AU$646,$M1044,0)","v":274646.25953576481},{"$f":"IF($U1044=$AV$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AW$646,$M1044,0)+IF($U1044=$AX$646,$M1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AX$646,$M1044,0)*$Y$643","v":0},0,0,0,0,0,{"$f":"SUM(AZ1044:BC1044)-N1044","v":0},0,0,0,0,0,{"$f":"IF($U1044=$BJ$646,$P1044,0)","v":67323.267582876753},{"$f":"IF($U1044=$BK$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BL$646,$P1044,0)+IF($U1044=$BM$646,$P1044,0)*$X$643","v":0},{"$f":"IF($U1044=$BM$646,$P1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$BO$646,$Q1044,0)","v":1340.980907189369},{"$f":"IF($U1044=$BP$646,$Q1044,0)","v":0},{"$f":"IF($U1044=$BQ$646,$Q1044,0)+IF($U1044=$BR$646,$Q1044,0)*$X$643","v":0},{"$f":"IF($U1044=$BR$646,$Q1044,0)*$Y$643","v":0},0,0]
[1036,null,null,null,"Total",null,{"$f":"SUM(G1043:G1044)","v":3907968.1612942223},{"$f":"SUM(H1043:H1044)","v":3538038.0946688405},{"$f":"SUM(I1043:I1044)","v":0},0,25959.881817781523,659.67678176956622,274646.25953576481,{"$f":"SUM(N1043:N1044)","v":0},0,67323.267582876753,1340.980907189369,{"$f":"SUM(R1043:R1044)","v":3907968.1612942219},0,null,null,{"$f":"SUM(V1043:V1044)","v":3538038.0946688405},{"$f":"SUM(W1043:W1044)","v":0},0,0,0,{"$f":"SUM(AA1043:AA1044)","v":0},{"$f":"SUM(AB1043:AB1044)","v":0},0,0,0,{"$f":"SUM(AF1043:AF1044)","v":0},{"$f":"SUM(AG1043:AG1044)","v":0},0,0,0,{"$f":"SUM(AK1043:AK1044)","v":25959.881817781523},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":0},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":659.67678176956622},{"$f":"SUM(AQ1043:AQ1044)","v":0},{"$f":"SUM(AR1043:AR1044)","v":0},{"$f":"SUM(AS1043:AS1044)","v":0},0,{"$f":"SUM(AU1043:AU1044)","v":274646.25953576481},{"$f":"SUM(AV1043:AV1044)","v":0},{"$f":"SUM(AW1043:AW1044)","v":0},{"$f":"SUM(AX1043:AX1044)","v":0},0,{"$f":"SUM(AZ1043:AZ1044)","v":0},{"$f":"SUM(BA1043:BA1044)","v":0},0,0,0,{"$f":"SUM(BE1043:BE1044)","v":0},{"$f":"SUM(BF1043:BF1044)","v":0},0,0,0,{"$f":"SUM(BJ1043:BJ1044)","v":67323.267582876753},{"$f":"SUM(BK1043:BK1044)","v":0},{"$f":"SUM(BL1043:BL1044)","v":0},{"$f":"SUM(BM1043:BM1044)","v":0},0,{"$f":"SUM(BO1043:BO1044)","v":1340.980907189369},{"$f":"SUM(BP1043:BP1044)","v":0},{"$f":"SUM(BQ1043:BQ1044)","v":0},{"$f":"SUM(BR1043:BR1044)","v":0},0,0]
[1037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1038,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1039,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!D$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!E$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!F$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!G$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!H$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!I$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!J$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!K$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!L$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!M$9,FALSE)*$G1048","v":0},{"$f":"SUM(H1048:Q1048)","v":0},{"$f":"R1048-G1048","v":0},null,"Customer",{"$f":"IF($U1048=$V$646,$H1048,0)","v":0},{"$f":"IF($U1048=$W$646,$H1048,0)","v":0},{"$f":"IF($U1048=$X$646,$H1048,0)+IF($U1048=$Y$646,$H1048,0)*$X$643","v":0},{"$f":"IF($U1048=$Y$646,$H1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AK$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AL$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AM$646,$K1048,0)+IF($U1048=$AN$646,$K1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AN$646,$K1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AP$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AQ$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AR$646,$L1048,0)+IF($U1048=$AS$646,$L1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AS$646,$L1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AK$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AL$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AM$646,$K1048,0)+IF($U1048=$AN$646,$K1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AN$646,$K1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AP$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AQ$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AR$646,$L1048,0)+IF($U1048=$AS$646,$L1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AS$646,$L1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AU$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AV$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AW$646,$M1048,0)+IF($U1048=$AX$646,$M1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AX$646,$M1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AZ$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BA$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BB$646,$N1048,0)+IF($U1048=$BC$646,$N1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BC$646,$N1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$BE$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BF$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BG$646,$O1048,0)+IF($U1048=$BH$646,$O1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BH$646,$O1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$BJ$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BK$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BL$646,$P1048,0)+IF($U1048=$BM$646,$P1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BM$646,$P1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$BO$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BP$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BQ$646,$Q1048,0)+IF($U1048=$BR$646,$Q1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BR$646,$Q1048,0)*$Y$643","v":0},0,0]
[1040,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1049","v":46995965.336743496},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!D$9,FALSE)*$G1049","v":42547305.606008098},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!E$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!F$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!G$9,FALSE)*$G1049","v":312185.17032400315},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!H$9,FALSE)*$G1049","v":7933.0603244295362},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!I$9,FALSE)*$G1049","v":3302807.382323835},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!J$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!K$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!L$9,FALSE)*$G1049","v":809607.91365131561},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!M$9,FALSE)*$G1049","v":16126.204111815368},{"$f":"SUM(H1049:Q1049)","v":46995965.336743504},0,null,"Customer",{"$f":"IF($U1049=$V$646,$H1049,0)","v":42547305.606008098},{"$f":"IF($U1049=$W$646,$H1049,0)","v":0},{"$f":"IF($U1049=$X$646,$H1049,0)+IF($U1049=$Y$646,$H1049,0)*$X$643","v":0},{"$f":"IF($U1049=$Y$646,$H1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AA$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AB$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AC$646,$I1049,0)+IF($U1049=$AD$646,$I1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AD$646,$I1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AF$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AG$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AH$646,$J1049,0)+IF($U1049=$AI$646,$J1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AI$646,$J1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AK$646,$K1049,0)","v":312185.17032400315},{"$f":"IF($U1049=$AL$646,$K1049,0)","v":0},{"$f":"IF($U1049=$AM$646,$K1049,0)+IF($U1049=$AN$646,$K1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AN$646,$K1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AP$646,$L1049,0)","v":7933.0603244295362},{"$f":"IF($U1049=$AQ$646,$L1049,0)","v":0},{"$f":"IF($U1049=$AR$646,$L1049,0)+IF($U1049=$AS$646,$L1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AS$646,$L1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AU$646,$M1049,0)","v":3302807.382323835},{"$f":"IF($U1049=$AV$646,$M1049,0)","v":0},{"$f":"IF($U1049=$AW$646,$M1049,0)+IF($U1049=$AX$646,$M1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AX$646,$M1049,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1049=$BJ$646,$P1049,0)","v":809607.91365131561},{"$f":"IF($U1049=$BK$646,$P1049,0)","v":0},{"$f":"IF($U1049=$BL$646,$P1049,0)+IF($U1049=$BM$646,$P1049,0)*$X$643","v":0},{"$f":"IF($U1049=$BM$646,$P1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$BO$646,$Q1049,0)","v":16126.204111815368},{"$f":"IF($U1049=$BP$646,$Q1049,0)","v":0},{"$f":"IF($U1049=$BQ$646,$Q1049,0)+IF($U1049=$BR$646,$Q1049,0)*$X$643","v":0},{"$f":"IF($U1049=$BR$646,$Q1049,0)*$Y$643","v":0},0,0]
[1041,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1050","v":54354665.563953087},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!D$9,FALSE)*$G1050","v":49209427.879413091},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!E$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!F$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!G$9,FALSE)*$G1050","v":361067.6024079888},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!H$9,FALSE)*$G1050","v":9175.231059588481},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!I$9,FALSE)*$G1050","v":3819966.0205300325},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!J$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!K$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!L$9,FALSE)*$G1050","v":936377.56069330662},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!M$9,FALSE)*$G1050","v":18651.269849083332},{"$f":"SUM(H1050:Q1050)","v":54354665.563953094},0,null,"Customer",{"$f":"IF($U1050=$V$646,$H1050,0)","v":49209427.879413091},{"$f":"IF($U1050=$W$646,$H1050,0)","v":0},{"$f":"IF($U1050=$X$646,$H1050,0)+IF($U1050=$Y$646,$H1050,0)*$X$643","v":0},{"$f":"IF($U1050=$Y$646,$H1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AA$646,$I1050,0)","v":0},{"$f":"IF($U1050=$AB$646,$I1050,0)","v":0},{"$f":"IF($U1050=$AC$646,$I1050,0)+IF($U1050=$AD$646,$I1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AD$646,$I1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AF$646,$J1050,0)","v":0},{"$f":"IF($U1050=$AG$646,$J1050,0)","v":0},{"$f":"IF($U1050=$AH$646,$J1050,0)+IF($U1050=$AI$646,$J1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AI$646,$J1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AK$646,$K1050,0)","v":361067.6024079888},{"$f":"IF($U1050=$AL$646,$K1050,0)","v":0},{"$f":"IF($U1050=$AM$646,$K1050,0)+IF($U1050=$AN$646,$K1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AN$646,$K1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AP$646,$L1050,0)","v":9175.231059588481},{"$f":"IF($U1050=$AQ$646,$L1050,0)","v":0},{"$f":"IF($U1050=$AR$646,$L1050,0)+IF($U1050=$AS$646,$L1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AS$646,$L1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AU$646,$M1050,0)","v":3819966.0205300325},{"$f":"IF($U1050=$AV$646,$M1050,0)","v":0},{"$f":"IF($U1050=$AW$646,$M1050,0)+IF($U1050=$AX$646,$M1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AX$646,$M1050,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1050=$BJ$646,$P1050,0)","v":936377.56069330662},{"$f":"IF($U1050=$BK$646,$P1050,0)","v":0},{"$f":"IF($U1050=$BL$646,$P1050,0)+IF($U1050=$BM$646,$P1050,0)*$X$643","v":0},{"$f":"IF($U1050=$BM$646,$P1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$BO$646,$Q1050,0)","v":18651.269849083332},{"$f":"IF($U1050=$BP$646,$Q1050,0)","v":0},{"$f":"IF($U1050=$BQ$646,$Q1050,0)+IF($U1050=$BR$646,$Q1050,0)*$X$643","v":0},{"$f":"IF($U1050=$BR$646,$Q1050,0)*$Y$643","v":0},0,0]
[1042,null,null,null,"Total",null,{"$f":"SUM(G1048:G1050)","v":101350630.90069658},{"$f":"SUM(H1048:H1050)","v":91756733.485421181},{"$f":"SUM(I1048:I1050)","v":0},0,673252.77273199195,17108.291384018019,7122773.402853867,{"$f":"SUM(N1048:N1050)","v":0},0,1745985.4743446223,34777.4739608987,{"$f":"SUM(R1048:R1050)","v":101350630.90069661},0,null,null,{"$f":"SUM(V1048:V1050)","v":91756733.485421181},{"$f":"SUM(W1048:W1050)","v":0},0,0,0,{"$f":"SUM(AA1048:AA1050)","v":0},{"$f":"SUM(AB1048:AB1050)","v":0},0,0,0,{"$f":"SUM(AF1048:AF1050)","v":0},{"$f":"SUM(AG1048:AG1050)","v":0},0,0,0,{"$f":"SUM(AK1048:AK1050)","v":673252.77273199195},{"$f":"SUM(AL1048:AL1050)","v":0},{"$f":"SUM(AM1048:AM1050)","v":0},{"$f":"SUM(AN1048:AN1050)","v":0},0,{"$f":"SUM(AP1048:AP1050)","v":17108.291384018019},{"$f":"SUM(AQ1048:AQ1050)","v":0},{"$f":"SUM(AR1048:AR1050)","v":0},{"$f":"SUM(AS1048:AS1050)","v":0},0,{"$f":"SUM(AU1048:AU1050)","v":7122773.402853867},{"$f":"SUM(AV1048:AV1050)","v":0},{"$f":"SUM(AW1048:AW1050)","v":0},{"$f":"SUM(AX1048:AX1050)","v":0},0,{"$f":"SUM(AZ1048:AZ1050)","v":0},{"$f":"SUM(BA1048:BA1050)","v":0},0,0,0,{"$f":"SUM(BE1048:BE1050)","v":0},{"$f":"SUM(BF1048:BF1050)","v":0},0,0,0,{"$f":"SUM(BJ1048:BJ1050)","v":1745985.4743446223},{"$f":"SUM(BK1048:BK1050)","v":0},{"$f":"SUM(BL1048:BL1050)","v":0},{"$f":"SUM(BM1048:BM1050)","v":0},0,{"$f":"SUM(BO1048:BO1050)","v":34777.4739608987},{"$f":"SUM(BP1048:BP1050)","v":0},{"$f":"SUM(BQ1048:BQ1050)","v":0},{"$f":"SUM(BR1048:BR1050)","v":0},0,0]
[1043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1044,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1045,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!D$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!E$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!F$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!G$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!H$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!I$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!J$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!K$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!L$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!M$9,FALSE)*$G1054","v":0},{"$f":"SUM(H1054:Q1054)","v":0},0,null,"Customer",{"$f":"IF($U1054=$V$646,$H1054,0)","v":0},{"$f":"IF($U1054=$W$646,$H1054,0)","v":0},{"$f":"IF($U1054=$X$646,$H1054,0)+IF($U1054=$Y$646,$H1054,0)*$X$643","v":0},{"$f":"IF($U1054=$Y$646,$H1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AK$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AL$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AM$646,$K1054,0)+IF($U1054=$AN$646,$K1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AN$646,$K1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AP$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AQ$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AR$646,$L1054,0)+IF($U1054=$AS$646,$L1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AS$646,$L1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AK$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AL$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AM$646,$K1054,0)+IF($U1054=$AN$646,$K1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AN$646,$K1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AP$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AQ$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AR$646,$L1054,0)+IF($U1054=$AS$646,$L1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AS$646,$L1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AU$646,$M1054,0)","v":0},{"$f":"IF($U1054=$AV$646,$M1054,0)","v":0},{"$f":"IF($U1054=$AW$646,$M1054,0)+IF($U1054=$AX$646,$M1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AX$646,$M1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AZ$646,$N1054,0)","v":0},{"$f":"IF($U1054=$BA$646,$N1054,0)","v":0},{"$f":"IF($U1054=$BB$646,$N1054,0)+IF($U1054=$BC$646,$N1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BC$646,$N1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$BE$646,$O1054,0)","v":0},{"$f":"IF($U1054=$BF$646,$O1054,0)","v":0},{"$f":"IF($U1054=$BG$646,$O1054,0)+IF($U1054=$BH$646,$O1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BH$646,$O1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$BJ$646,$P1054,0)","v":0},{"$f":"IF($U1054=$BK$646,$P1054,0)","v":0},{"$f":"IF($U1054=$BL$646,$P1054,0)+IF($U1054=$BM$646,$P1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BM$646,$P1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$BO$646,$Q1054,0)","v":0},{"$f":"IF($U1054=$BP$646,$Q1054,0)","v":0},{"$f":"IF($U1054=$BQ$646,$Q1054,0)+IF($U1054=$BR$646,$Q1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BR$646,$Q1054,0)*$Y$643","v":0},0,0]
[1046,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1055","v":9184932.1447693128},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!D$9,FALSE)*$G1055","v":8315482.2362677911},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!E$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!F$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!G$9,FALSE)*$G1055","v":61013.739913272111},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!H$9,FALSE)*$G1055","v":1550.4441766042025},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!I$9,FALSE)*$G1055","v":645503.53368674242},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!J$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!K$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!L$9,FALSE)*$G1055","v":158230.47143456902},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!M$9,FALSE)*$G1055","v":3151.7192903348841},{"$f":"SUM(H1055:Q1055)","v":9184932.1447693128},0,null,"Customer",{"$f":"IF($U1055=$V$646,$H1055,0)","v":8315482.2362677911},{"$f":"IF($U1055=$W$646,$H1055,0)","v":0},{"$f":"IF($U1055=$X$646,$H1055,0)+IF($U1055=$Y$646,$H1055,0)*$X$643","v":0},{"$f":"IF($U1055=$Y$646,$H1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AA$646,$I1055,0)","v":0},{"$f":"IF($U1055=$AB$646,$I1055,0)","v":0},{"$f":"IF($U1055=$AC$646,$I1055,0)+IF($U1055=$AD$646,$I1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AD$646,$I1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AF$646,$J1055,0)","v":0},{"$f":"IF($U1055=$AG$646,$J1055,0)","v":0},{"$f":"IF($U1055=$AH$646,$J1055,0)+IF($U1055=$AI$646,$J1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AI$646,$J1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AK$646,$K1055,0)","v":61013.739913272111},{"$f":"IF($U1055=$AL$646,$K1055,0)","v":0},{"$f":"IF($U1055=$AM$646,$K1055,0)+IF($U1055=$AN$646,$K1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AN$646,$K1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AP$646,$L1055,0)","v":1550.4441766042025},{"$f":"IF($U1055=$AQ$646,$L1055,0)","v":0},{"$f":"IF($U1055=$AR$646,$L1055,0)+IF($U1055=$AS$646,$L1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AS$646,$L1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AU$646,$M1055,0)","v":645503.53368674242},{"$f":"IF($U1055=$AV$646,$M1055,0)","v":0},{"$f":"IF($U1055=$AW$646,$M1055,0)+IF($U1055=$AX$646,$M1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AX$646,$M1055,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1055=$BJ$646,$P1055,0)","v":158230.47143456902},{"$f":"IF($U1055=$BK$646,$P1055,0)","v":0},{"$f":"IF($U1055=$BL$646,$P1055,0)+IF($U1055=$BM$646,$P1055,0)*$X$643","v":0},{"$f":"IF($U1055=$BM$646,$P1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$BO$646,$Q1055,0)","v":3151.7192903348841},{"$f":"IF($U1055=$BP$646,$Q1055,0)","v":0},{"$f":"IF($U1055=$BQ$646,$Q1055,0)+IF($U1055=$BR$646,$Q1055,0)*$X$643","v":0},{"$f":"IF($U1055=$BR$646,$Q1055,0)*$Y$643","v":0},0,0]
[1047,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1056","v":35537929.762982696},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!D$9,FALSE)*$G1056","v":32173892.958600309},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!E$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!F$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!G$9,FALSE)*$G1056","v":236071.64097010507},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!H$9,FALSE)*$G1056","v":5998.9094509494125},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!I$9,FALSE)*$G1056","v":2497553.4800200462},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!J$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!K$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!L$9,FALSE)*$G1056","v":612218.28224476054},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!M$9,FALSE)*$G1056","v":12194.491696527595},{"$f":"SUM(H1056:Q1056)","v":35537929.762982689},0,null,"Customer",{"$f":"IF($U1056=$V$646,$H1056,0)","v":32173892.958600309},{"$f":"IF($U1056=$W$646,$H1056,0)","v":0},{"$f":"IF($U1056=$X$646,$H1056,0)+IF($U1056=$Y$646,$H1056,0)*$X$643","v":0},{"$f":"IF($U1056=$Y$646,$H1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AA$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AB$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AC$646,$I1056,0)+IF($U1056=$AD$646,$I1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AD$646,$I1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AF$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AG$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AH$646,$J1056,0)+IF($U1056=$AI$646,$J1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AI$646,$J1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AK$646,$K1056,0)","v":236071.64097010507},{"$f":"IF($U1056=$AL$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AM$646,$K1056,0)+IF($U1056=$AN$646,$K1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AN$646,$K1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AP$646,$L1056,0)","v":5998.9094509494125},{"$f":"IF($U1056=$AQ$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AR$646,$L1056,0)+IF($U1056=$AS$646,$L1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AS$646,$L1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AU$646,$M1056,0)","v":2497553.4800200462},{"$f":"IF($U1056=$AV$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AW$646,$M1056,0)+IF($U1056=$AX$646,$M1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AX$646,$M1056,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1056=$BJ$646,$P1056,0)","v":612218.28224476054},{"$f":"IF($U1056=$BK$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BL$646,$P1056,0)+IF($U1056=$BM$646,$P1056,0)*$X$643","v":0},{"$f":"IF($U1056=$BM$646,$P1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$BO$646,$Q1056,0)","v":12194.491696527595},{"$f":"IF($U1056=$BP$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BQ$646,$Q1056,0)+IF($U1056=$BR$646,$Q1056,0)*$X$643","v":0},{"$f":"IF($U1056=$BR$646,$Q1056,0)*$Y$643","v":0},0,0]
[1048,null,null,null,"Total",null,{"$f":"SUM(G1054:G1056)","v":44722861.907752007},{"$f":"SUM(H1054:H1056)","v":40489375.194868103},{"$f":"SUM(I1054:I1056)","v":0},0,297085.38088337716,7549.3536275536153,3143057.0137067884,{"$f":"SUM(N1054:N1056)","v":0},0,770448.75367932953,15346.210986862479,{"$f":"SUM(R1054:R1056)","v":44722861.907752},0,null,null,{"$f":"SUM(V1054:V1056)","v":40489375.194868103},{"$f":"SUM(W1054:W1056)","v":0},0,0,0,{"$f":"SUM(AA1054:AA1056)","v":0},{"$f":"SUM(AB1054:AB1056)","v":0},0,0,0,{"$f":"SUM(AF1054:AF1056)","v":0},{"$f":"SUM(AG1054:AG1056)","v":0},0,0,0,{"$f":"SUM(AK1054:AK1056)","v":297085.38088337716},{"$f":"SUM(AL1054:AL1056)","v":0},{"$f":"SUM(AM1054:AM1056)","v":0},{"$f":"SUM(AN1054:AN1056)","v":0},0,{"$f":"SUM(AP1054:AP1056)","v":7549.3536275536153},{"$f":"SUM(AQ1054:AQ1056)","v":0},{"$f":"SUM(AR1054:AR1056)","v":0},{"$f":"SUM(AS1054:AS1056)","v":0},0,{"$f":"SUM(AU1054:AU1056)","v":3143057.0137067884},{"$f":"SUM(AV1054:AV1056)","v":0},{"$f":"SUM(AW1054:AW1056)","v":0},{"$f":"SUM(AX1054:AX1056)","v":0},0,{"$f":"SUM(AZ1054:AZ1056)","v":0},{"$f":"SUM(BA1054:BA1056)","v":0},0,0,0,{"$f":"SUM(BE1054:BE1056)","v":0},{"$f":"SUM(BF1054:BF1056)","v":0},0,0,0,{"$f":"SUM(BJ1054:BJ1056)","v":770448.75367932953},{"$f":"SUM(BK1054:BK1056)","v":0},{"$f":"SUM(BL1054:BL1056)","v":0},{"$f":"SUM(BM1054:BM1056)","v":0},0,{"$f":"SUM(BO1054:BO1056)","v":15346.210986862479},{"$f":"SUM(BP1054:BP1056)","v":0},{"$f":"SUM(BQ1054:BQ1056)","v":0},{"$f":"SUM(BR1054:BR1056)","v":0},0,0]
[1049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1050,null,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1051,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!D$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!E$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!F$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!G$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!H$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!I$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!J$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!K$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!L$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!M$9,FALSE)*$G1060","v":0},{"$f":"SUM(H1060:Q1060)","v":0},0,null,"Customer",{"$f":"IF($U1060=$V$646,$H1060,0)","v":0},{"$f":"IF($U1060=$W$646,$H1060,0)","v":0},{"$f":"IF($U1060=$X$646,$H1060,0)+IF($U1060=$Y$646,$H1060,0)*$X$643","v":0},{"$f":"IF($U1060=$Y$646,$H1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AA$646,$I1060,0)","v":0},{"$f":"IF($U1060=$AB$646,$I1060,0)","v":0},{"$f":"IF($U1060=$AC$646,$I1060,0)+IF($U1060=$AD$646,$I1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AD$646,$I1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AF$646,$J1060,0)","v":0},{"$f":"IF($U1060=$AG$646,$J1060,0)","v":0},{"$f":"IF($U1060=$AH$646,$J1060,0)+IF($U1060=$AI$646,$J1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AI$646,$J1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AK$646,$K1060,0)","v":0},{"$f":"IF($U1060=$AL$646,$K1060,0)","v":0},{"$f":"IF($U1060=$AM$646,$K1060,0)+IF($U1060=$AN$646,$K1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AN$646,$K1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AP$646,$L1060,0)","v":0},{"$f":"IF($U1060=$AQ$646,$L1060,0)","v":0},{"$f":"IF($U1060=$AR$646,$L1060,0)+IF($U1060=$AS$646,$L1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AS$646,$L1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AU$646,$M1060,0)","v":0},{"$f":"IF($U1060=$AV$646,$M1060,0)","v":0},{"$f":"IF($U1060=$AW$646,$M1060,0)+IF($U1060=$AX$646,$M1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AX$646,$M1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AZ$646,$N1060,0)","v":0},{"$f":"IF($U1060=$BA$646,$N1060,0)","v":0},{"$f":"IF($U1060=$BB$646,$N1060,0)+IF($U1060=$BC$646,$N1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BC$646,$N1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$BE$646,$O1060,0)","v":0},{"$f":"IF($U1060=$BF$646,$O1060,0)","v":0},{"$f":"IF($U1060=$BG$646,$O1060,0)+IF($U1060=$BH$646,$O1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BH$646,$O1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$BJ$646,$P1060,0)","v":0},{"$f":"IF($U1060=$BK$646,$P1060,0)","v":0},{"$f":"IF($U1060=$BL$646,$P1060,0)+IF($U1060=$BM$646,$P1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BM$646,$P1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$BO$646,$Q1060,0)","v":0},{"$f":"IF($U1060=$BP$646,$Q1060,0)","v":0},{"$f":"IF($U1060=$BQ$646,$Q1060,0)+IF($U1060=$BR$646,$Q1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BR$646,$Q1060,0)*$Y$643","v":0},0,0]
[1052,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1061","v":42683756.518343322},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!D$9,FALSE)*$G1061","v":38643292.46107652},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!E$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!F$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!G$9,FALSE)*$G1061","v":283539.99547125032},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!H$9,FALSE)*$G1061","v":7205.1465036837471},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!I$9,FALSE)*$G1061","v":2999751.6834466658},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!J$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!K$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!L$9,FALSE)*$G1061","v":735320.71985333657},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!M$9,FALSE)*$G1061","v":14646.511991863907},{"$f":"SUM(H1061:Q1061)","v":42683756.518343329},0,null,"Customer",{"$f":"IF($U1061=$V$646,$H1061,0)","v":38643292.46107652},{"$f":"IF($U1061=$W$646,$H1061,0)","v":0},{"$f":"IF($U1061=$X$646,$H1061,0)+IF($U1061=$Y$646,$H1061,0)*$X$643","v":0},{"$f":"IF($U1061=$Y$646,$H1061,0)*$Y$643","v":0},{"$f":"SUM(V1061:Y1061)-H1061","v":0},{"$f":"IF($U1061=$AA$646,$I1061,0)","v":0},{"$f":"IF($U1061=$AB$646,$I1061,0)","v":0},{"$f":"IF($U1061=$AC$646,$I1061,0)+IF($U1061=$AD$646,$I1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AD$646,$I1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AF$646,$J1061,0)","v":0},{"$f":"IF($U1061=$AG$646,$J1061,0)","v":0},{"$f":"IF($U1061=$AH$646,$J1061,0)+IF($U1061=$AI$646,$J1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AI$646,$J1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":283539.99547125032},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*$Y$643","v":0},{"$f":"SUM(AK1061:AN1061)-K1061","v":0},{"$f":"IF($U1061=$AP$646,$L1061,0)","v":7205.1465036837471},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},{"$f":"SUM(AP1061:AS1061)-L1061","v":0},{"$f":"IF($U1061=$AU$646,$M1061,0)","v":2999751.6834466658},{"$f":"IF($U1061=$AV$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AW$646,$M1061,0)+IF($U1061=$AX$646,$M1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AX$646,$M1061,0)*$Y$643","v":0},{"$f":"SUM(AU1061:AX1061)-M1061","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1061=$BJ$646,$P1061,0)","v":735320.71985333657},{"$f":"IF($U1061=$BK$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BL$646,$P1061,0)+IF($U1061=$BM$646,$P1061,0)*$X$643","v":0},{"$f":"IF($U1061=$BM$646,$P1061,0)*$Y$643","v":0},{"$f":"SUM(BJ1061:BM1061)-P1061","v":0},{"$f":"IF($U1061=$BO$646,$Q1061,0)","v":14646.511991863907},{"$f":"IF($U1061=$BP$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BQ$646,$Q1061,0)+IF($U1061=$BR$646,$Q1061,0)*$X$643","v":0},{"$f":"IF($U1061=$BR$646,$Q1061,0)*$Y$643","v":0},{"$f":"SUM(BO1061:BR1061)-Q1061","v":0},{"$f":"SUM(V1061:BR1061)-R1061","v":0}]
[1053,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!D$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!E$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!F$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!G$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!H$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!I$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!J$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!K$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!L$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!M$9,FALSE)*$G1062","v":0},{"$f":"SUM(H1062:Q1062)","v":0},0,null,"Customer",{"$f":"IF($U1062=$V$646,$H1062,0)","v":0},{"$f":"IF($U1062=$W$646,$H1062,0)","v":0},{"$f":"IF($U1062=$X$646,$H1062,0)+IF($U1062=$Y$646,$H1062,0)*$X$643","v":0},{"$f":"IF($U1062=$Y$646,$H1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AA$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AB$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AC$646,$I1062,0)+IF($U1062=$AD$646,$I1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AD$646,$I1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AF$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AG$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AH$646,$J1062,0)+IF($U1062=$AI$646,$J1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AI$646,$J1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AK$646,$K1062,0)","v":0},{"$f":"IF($U1062=$AL$646,$K1062,0)","v":0},{"$f":"IF($U1062=$AM$646,$K1062,0)+IF($U1062=$AN$646,$K1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AN$646,$K1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AP$646,$L1062,0)","v":0},{"$f":"IF($U1062=$AQ$646,$L1062,0)","v":0},{"$f":"IF($U1062=$AR$646,$L1062,0)+IF($U1062=$AS$646,$L1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AS$646,$L1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AU$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AV$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AW$646,$M1062,0)+IF($U1062=$AX$646,$M1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AX$646,$M1062,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1062=$BJ$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BK$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BL$646,$P1062,0)+IF($U1062=$BM$646,$P1062,0)*$X$643","v":0},{"$f":"IF($U1062=$BM$646,$P1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$BO$646,$Q1062,0)","v":0},{"$f":"IF($U1062=$BP$646,$Q1062,0)","v":0},{"$f":"IF($U1062=$BQ$646,$Q1062,0)+IF($U1062=$BR$646,$Q1062,0)*$X$643","v":0},{"$f":"IF($U1062=$BR$646,$Q1062,0)*$Y$643","v":0},0,0]
[1054,null,null,null,"Total",null,{"$f":"SUM(G1060:G1062)","v":42683756.518343322},{"$f":"SUM(H1060:H1062)","v":38643292.46107652},{"$f":"SUM(I1060:I1062)","v":0},0,283539.99547125032,7205.1465036837471,2999751.6834466658,{"$f":"SUM(N1060:N1062)","v":0},0,735320.71985333657,14646.511991863907,{"$f":"SUM(R1060:R1062)","v":42683756.518343329},0,null,null,{"$f":"SUM(V1060:V1062)","v":38643292.46107652},{"$f":"SUM(W1060:W1062)","v":0},0,0,0,{"$f":"SUM(AA1060:AA1062)","v":0},{"$f":"SUM(AB1060:AB1062)","v":0},0,0,0,{"$f":"SUM(AF1060:AF1062)","v":0},{"$f":"SUM(AG1060:AG1062)","v":0},0,0,0,{"$f":"SUM(AK1060:AK1062)","v":283539.99547125032},{"$f":"SUM(AL1060:AL1062)","v":0},{"$f":"SUM(AM1060:AM1062)","v":0},{"$f":"SUM(AN1060:AN1062)","v":0},0,{"$f":"SUM(AP1060:AP1062)","v":7205.1465036837471},{"$f":"SUM(AQ1060:AQ1062)","v":0},{"$f":"SUM(AR1060:AR1062)","v":0},{"$f":"SUM(AS1060:AS1062)","v":0},0,{"$f":"SUM(AU1060:AU1062)","v":2999751.6834466658},{"$f":"SUM(AV1060:AV1062)","v":0},{"$f":"SUM(AW1060:AW1062)","v":0},{"$f":"SUM(AX1060:AX1062)","v":0},0,{"$f":"SUM(AZ1060:AZ1062)","v":0},{"$f":"SUM(BA1060:BA1062)","v":0},0,0,0,{"$f":"SUM(BE1060:BE1062)","v":0},{"$f":"SUM(BF1060:BF1062)","v":0},0,0,0,{"$f":"SUM(BJ1060:BJ1062)","v":735320.71985333657},{"$f":"SUM(BK1060:BK1062)","v":0},{"$f":"SUM(BL1060:BL1062)","v":0},{"$f":"SUM(BM1060:BM1062)","v":0},0,{"$f":"SUM(BO1060:BO1062)","v":14646.511991863907},{"$f":"SUM(BP1060:BP1062)","v":0},{"$f":"SUM(BQ1060:BQ1062)","v":0},{"$f":"SUM(BR1060:BR1062)","v":0},0,0]
[1055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1056,null,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1057,null,null,null,"Wyoming","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!D$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!E$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!F$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!G$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!H$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!I$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!J$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!K$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!L$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!M$9,FALSE)*$G1066","v":0},{"$f":"SUM(H1066:Q1066)","v":0},0,null,"Customer",{"$f":"IF($U1066=$V$646,$H1066,0)","v":0},{"$f":"IF($U1066=$W$646,$H1066,0)","v":0},{"$f":"IF($U1066=$X$646,$H1066,0)+IF($U1066=$Y$646,$H1066,0)*$X$643","v":0},{"$f":"IF($U1066=$Y$646,$H1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AA$646,$I1066,0)","v":0},{"$f":"IF($U1066=$AB$646,$I1066,0)","v":0},{"$f":"IF($U1066=$AC$646,$I1066,0)+IF($U1066=$AD$646,$I1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AD$646,$I1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AF$646,$J1066,0)","v":0},{"$f":"IF($U1066=$AG$646,$J1066,0)","v":0},{"$f":"IF($U1066=$AH$646,$J1066,0)+IF($U1066=$AI$646,$J1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AI$646,$J1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AK$646,$K1066,0)","v":0},{"$f":"IF($U1066=$AL$646,$K1066,0)","v":0},{"$f":"IF($U1066=$AM$646,$K1066,0)+IF($U1066=$AN$646,$K1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AN$646,$K1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AP$646,$L1066,0)","v":0},{"$f":"IF($U1066=$AQ$646,$L1066,0)","v":0},{"$f":"IF($U1066=$AR$646,$L1066,0)+IF($U1066=$AS$646,$L1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AS$646,$L1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AU$646,$M1066,0)","v":0},{"$f":"IF($U1066=$AV$646,$M1066,0)","v":0},{"$f":"IF($U1066=$AW$646,$M1066,0)+IF($U1066=$AX$646,$M1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AX$646,$M1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AZ$646,$N1066,0)","v":0},{"$f":"IF($U1066=$BA$646,$N1066,0)","v":0},{"$f":"IF($U1066=$BB$646,$N1066,0)+IF($U1066=$BC$646,$N1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BC$646,$N1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$BE$646,$O1066,0)","v":0},{"$f":"IF($U1066=$BF$646,$O1066,0)","v":0},{"$f":"IF($U1066=$BG$646,$O1066,0)+IF($U1066=$BH$646,$O1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BH$646,$O1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$BJ$646,$P1066,0)","v":0},{"$f":"IF($U1066=$BK$646,$P1066,0)","v":0},{"$f":"IF($U1066=$BL$646,$P1066,0)+IF($U1066=$BM$646,$P1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BM$646,$P1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$BO$646,$Q1066,0)","v":0},{"$f":"IF($U1066=$BP$646,$Q1066,0)","v":0},{"$f":"IF($U1066=$BQ$646,$Q1066,0)+IF($U1066=$BR$646,$Q1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BR$646,$Q1066,0)*$Y$643","v":0},0,0]
[1058,null,null,null,"Utah","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1067","v":52487.310000000005},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!D$9,FALSE)*$G1067","v":25492.164100537932},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!E$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!F$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!G$9,FALSE)*$G1067","v":187.04534819074618},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!H$9,FALSE)*$G1067","v":4.7530830149974852},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!I$9,FALSE)*$G1067","v":1978.872847139304},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!J$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!K$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!L$9,FALSE)*$G1067","v":485.0755529153671},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!M$9,FALSE)*$G1067","v":24339.399068201667},{"$f":"SUM(H1067:Q1067)","v":52487.310000000012},0,null,"Customer",{"$f":"IF($U1067=$V$646,$H1067,0)","v":25492.164100537932},{"$f":"IF($U1067=$W$646,$H1067,0)","v":0},{"$f":"IF($U1067=$X$646,$H1067,0)+IF($U1067=$Y$646,$H1067,0)*$X$643","v":0},{"$f":"IF($U1067=$Y$646,$H1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AA$646,$I1067,0)","v":0},{"$f":"IF($U1067=$AB$646,$I1067,0)","v":0},{"$f":"IF($U1067=$AC$646,$I1067,0)+IF($U1067=$AD$646,$I1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AD$646,$I1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AF$646,$J1067,0)","v":0},{"$f":"IF($U1067=$AG$646,$J1067,0)","v":0},{"$f":"IF($U1067=$AH$646,$J1067,0)+IF($U1067=$AI$646,$J1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AI$646,$J1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AK$646,$K1067,0)","v":187.04534819074618},{"$f":"IF($U1067=$AL$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AM$646,$K1067,0)+IF($U1067=$AN$646,$K1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AN$646,$K1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AP$646,$L1067,0)","v":4.7530830149974852},{"$f":"IF($U1067=$AQ$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AR$646,$L1067,0)+IF($U1067=$AS$646,$L1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AS$646,$L1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AU$646,$M1067,0)","v":1978.872847139304},{"$f":"IF($U1067=$AV$646,$M1067,0)","v":0},{"$f":"IF($U1067=$AW$646,$M1067,0)+IF($U1067=$AX$646,$M1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AX$646,$M1067,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1067=$BJ$646,$P1067,0)","v":485.0755529153671},{"$f":"IF($U1067=$BK$646,$P1067,0)","v":0},{"$f":"IF($U1067=$BL$646,$P1067,0)+IF($U1067=$BM$646,$P1067,0)*$X$643","v":0},{"$f":"IF($U1067=$BM$646,$P1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$BO$646,$Q1067,0)","v":24339.399068201667},{"$f":"IF($U1067=$BP$646,$Q1067,0)","v":0},{"$f":"IF($U1067=$BQ$646,$Q1067,0)+IF($U1067=$BR$646,$Q1067,0)*$X$643","v":0},{"$f":"IF($U1067=$BR$646,$Q1067,0)*$Y$643","v":0},0,0]
[1059,null,null,null,"Total",null,{"$f":"SUM(G1066:G1067)","v":52487.310000000005},{"$f":"SUM(H1066:H1067)","v":25492.164100537932},{"$f":"SUM(I1066:I1067)","v":0},0,187.04534819074618,4.7530830149974852,1978.872847139304,{"$f":"SUM(N1066:N1067)","v":0},0,485.0755529153671,24339.399068201667,{"$f":"SUM(R1066:R1067)","v":52487.310000000012},0,null,null,{"$f":"SUM(V1066:V1067)","v":25492.164100537932},{"$f":"SUM(W1066:W1067)","v":0},0,0,0,{"$f":"SUM(AA1066:AA1067)","v":0},{"$f":"SUM(AB1066:AB1067)","v":0},0,0,0,{"$f":"SUM(AF1066:AF1067)","v":0},{"$f":"SUM(AG1066:AG1067)","v":0},0,0,0,{"$f":"SUM(AK1066:AK1067)","v":187.04534819074618},{"$f":"SUM(AL1066:AL1067)","v":0},{"$f":"SUM(AM1066:AM1067)","v":0},{"$f":"SUM(AN1066:AN1067)","v":0},0,{"$f":"SUM(AP1066:AP1067)","v":4.7530830149974852},{"$f":"SUM(AQ1066:AQ1067)","v":0},{"$f":"SUM(AR1066:AR1067)","v":0},{"$f":"SUM(AS1066:AS1067)","v":0},0,{"$f":"SUM(AU1066:AU1067)","v":1978.872847139304},{"$f":"SUM(AV1066:AV1067)","v":0},{"$f":"SUM(AW1066:AW1067)","v":0},{"$f":"SUM(AX1066:AX1067)","v":0},0,{"$f":"SUM(AZ1066:AZ1067)","v":0},{"$f":"SUM(BA1066:BA1067)","v":0},0,0,0,{"$f":"SUM(BE1066:BE1067)","v":0},{"$f":"SUM(BF1066:BF1067)","v":0},0,0,0,{"$f":"SUM(BJ1066:BJ1067)","v":485.0755529153671},{"$f":"SUM(BK1066:BK1067)","v":0},{"$f":"SUM(BL1066:BL1067)","v":0},{"$f":"SUM(BM1066:BM1067)","v":0},0,{"$f":"SUM(BO1066:BO1067)","v":24339.399068201667},{"$f":"SUM(BP1066:BP1067)","v":0},{"$f":"SUM(BQ1066:BQ1067)","v":0},{"$f":"SUM(BR1066:BR1067)","v":0},0,0]
[1060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1061,null,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1062,null,null,null,"Wyoming","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!D$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!E$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!F$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!G$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!H$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!I$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!J$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!K$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!L$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!M$9,FALSE)*$G1071","v":0},{"$f":"SUM(H1071:Q1071)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1071=$V$646,$H1071,0)","v":0},{"$f":"IF($U1071=$W$646,$H1071,0)","v":0},{"$f":"IF($U1071=$X$646,$H1071,0)+IF($U1071=$Y$646,$H1071,0)*$X$643","v":0},{"$f":"IF($U1071=$Y$646,$H1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AA$646,$I1071,0)","v":0},{"$f":"IF($U1071=$AB$646,$I1071,0)","v":0},{"$f":"IF($U1071=$AC$646,$I1071,0)+IF($U1071=$AD$646,$I1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AD$646,$I1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AF$646,$J1071,0)","v":0},{"$f":"IF($U1071=$AG$646,$J1071,0)","v":0},{"$f":"IF($U1071=$AH$646,$J1071,0)+IF($U1071=$AI$646,$J1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AI$646,$J1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AK$646,$K1071,0)","v":0},{"$f":"IF($U1071=$AL$646,$K1071,0)","v":0},{"$f":"IF($U1071=$AM$646,$K1071,0)+IF($U1071=$AN$646,$K1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AN$646,$K1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AP$646,$L1071,0)","v":0},{"$f":"IF($U1071=$AQ$646,$L1071,0)","v":0},{"$f":"IF($U1071=$AR$646,$L1071,0)+IF($U1071=$AS$646,$L1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AS$646,$L1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AU$646,$M1071,0)","v":0},{"$f":"IF($U1071=$AV$646,$M1071,0)","v":0},{"$f":"IF($U1071=$AW$646,$M1071,0)+IF($U1071=$AX$646,$M1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AX$646,$M1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AZ$646,$N1071,0)","v":0},{"$f":"IF($U1071=$BA$646,$N1071,0)","v":0},{"$f":"IF($U1071=$BB$646,$N1071,0)+IF($U1071=$BC$646,$N1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BC$646,$N1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$BE$646,$O1071,0)","v":0},{"$f":"IF($U1071=$BF$646,$O1071,0)","v":0},{"$f":"IF($U1071=$BG$646,$O1071,0)+IF($U1071=$BH$646,$O1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BH$646,$O1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$BJ$646,$P1071,0)","v":0},{"$f":"IF($U1071=$BK$646,$P1071,0)","v":0},{"$f":"IF($U1071=$BL$646,$P1071,0)+IF($U1071=$BM$646,$P1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BM$646,$P1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$BO$646,$Q1071,0)","v":0},{"$f":"IF($U1071=$BP$646,$Q1071,0)","v":0},{"$f":"IF($U1071=$BQ$646,$Q1071,0)+IF($U1071=$BR$646,$Q1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BR$646,$Q1071,0)*$Y$643","v":0},0,0]
[1063,null,null,null,"Utah","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1072","v":34661399.977263227},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!D$9,FALSE)*$G1072","v":16834432.859576453},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!E$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!F$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!G$9,FALSE)*$G1072","v":123520.40193193214},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!H$9,FALSE)*$G1072","v":3138.8255848502054},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!I$9,FALSE)*$G1072","v":1306801.6489860327},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!J$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!K$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!L$9,FALSE)*$G1072","v":320332.62437704753},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!M$9,FALSE)*$G1072","v":16073173.616806915},{"$f":"SUM(H1072:Q1072)","v":34661399.977263227},0,null,"Distribution Plant",{"$f":"IF($U1072=$V$646,$H1072,0)","v":0},{"$f":"IF($U1072=$W$646,$H1072,0)","v":16834432.859576453},{"$f":"IF($U1072=$X$646,$H1072,0)+IF($U1072=$Y$646,$H1072,0)*$X$643","v":0},{"$f":"IF($U1072=$Y$646,$H1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AA$646,$I1072,0)","v":0},{"$f":"IF($U1072=$AB$646,$I1072,0)","v":0},{"$f":"IF($U1072=$AC$646,$I1072,0)+IF($U1072=$AD$646,$I1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AD$646,$I1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AF$646,$J1072,0)","v":0},{"$f":"IF($U1072=$AG$646,$J1072,0)","v":0},{"$f":"IF($U1072=$AH$646,$J1072,0)+IF($U1072=$AI$646,$J1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AI$646,$J1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AK$646,$K1072,0)","v":0},{"$f":"IF($U1072=$AL$646,$K1072,0)","v":123520.40193193214},{"$f":"IF($U1072=$AM$646,$K1072,0)+IF($U1072=$AN$646,$K1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AN$646,$K1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AP$646,$L1072,0)","v":0},{"$f":"IF($U1072=$AQ$646,$L1072,0)","v":3138.8255848502054},{"$f":"IF($U1072=$AR$646,$L1072,0)+IF($U1072=$AS$646,$L1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AS$646,$L1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AU$646,$M1072,0)","v":0},{"$f":"IF($U1072=$AV$646,$M1072,0)","v":1306801.6489860327},{"$f":"IF($U1072=$AW$646,$M1072,0)+IF($U1072=$AX$646,$M1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AX$646,$M1072,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1072=$BJ$646,$P1072,0)","v":0},{"$f":"IF($U1072=$BK$646,$P1072,0)","v":320332.62437704753},{"$f":"IF($U1072=$BL$646,$P1072,0)+IF($U1072=$BM$646,$P1072,0)*$X$643","v":0},{"$f":"IF($U1072=$BM$646,$P1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$BO$646,$Q1072,0)","v":0},{"$f":"IF($U1072=$BP$646,$Q1072,0)","v":16073173.616806915},{"$f":"IF($U1072=$BQ$646,$Q1072,0)+IF($U1072=$BR$646,$Q1072,0)*$X$643","v":0},{"$f":"IF($U1072=$BR$646,$Q1072,0)*$Y$643","v":0},0,0]
[1064,null,null,null,"General","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!D$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!E$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!F$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!G$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!H$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!I$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!J$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!K$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!L$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!M$9,FALSE)*$G1073","v":0},{"$f":"SUM(H1073:Q1073)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1073=$V$646,$H1073,0)","v":0},{"$f":"IF($U1073=$W$646,$H1073,0)","v":0},{"$f":"IF($U1073=$X$646,$H1073,0)+IF($U1073=$Y$646,$H1073,0)*$X$643","v":0},{"$f":"IF($U1073=$Y$646,$H1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AA$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AB$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AC$646,$I1073,0)+IF($U1073=$AD$646,$I1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AD$646,$I1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AF$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AG$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AH$646,$J1073,0)+IF($U1073=$AI$646,$J1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AI$646,$J1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AK$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AL$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AM$646,$K1073,0)+IF($U1073=$AN$646,$K1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AN$646,$K1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AP$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AQ$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AR$646,$L1073,0)+IF($U1073=$AS$646,$L1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AS$646,$L1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AU$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AV$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AW$646,$M1073,0)+IF($U1073=$AX$646,$M1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AX$646,$M1073,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1073=$BJ$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BK$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BL$646,$P1073,0)+IF($U1073=$BM$646,$P1073,0)*$X$643","v":0},{"$f":"IF($U1073=$BM$646,$P1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$BO$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BP$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BQ$646,$Q1073,0)+IF($U1073=$BR$646,$Q1073,0)*$X$643","v":0},{"$f":"IF($U1073=$BR$646,$Q1073,0)*$Y$643","v":0},0,0]
[1065,null,null,null,"Total",null,{"$f":"SUM(G1071:G1073)","v":34661399.977263227},{"$f":"SUM(H1071:H1073)","v":16834432.859576453},{"$f":"SUM(I1071:I1073)","v":0},0,123520.40193193214,3138.8255848502054,1306801.6489860327,{"$f":"SUM(N1071:N1073)","v":0},0,320332.62437704753,16073173.616806915,{"$f":"SUM(R1071:R1073)","v":34661399.977263227},0,null,null,{"$f":"SUM(V1071:V1073)","v":0},{"$f":"SUM(W1071:W1073)","v":16834432.859576453},0,0,0,{"$f":"SUM(AA1071:AA1073)","v":0},{"$f":"SUM(AB1071:AB1073)","v":0},0,0,0,{"$f":"SUM(AF1071:AF1073)","v":0},{"$f":"SUM(AG1071:AG1073)","v":0},0,0,0,{"$f":"SUM(AK1071:AK1073)","v":0},{"$f":"SUM(AL1071:AL1073)","v":123520.40193193214},{"$f":"SUM(AM1071:AM1073)","v":0},{"$f":"SUM(AN1071:AN1073)","v":0},0,{"$f":"SUM(AP1071:AP1073)","v":0},{"$f":"SUM(AQ1071:AQ1073)","v":3138.8255848502054},{"$f":"SUM(AR1071:AR1073)","v":0},{"$f":"SUM(AS1071:AS1073)","v":0},0,{"$f":"SUM(AU1071:AU1073)","v":0},{"$f":"SUM(AV1071:AV1073)","v":1306801.6489860327},{"$f":"SUM(AW1071:AW1073)","v":0},{"$f":"SUM(AX1071:AX1073)","v":0},0,{"$f":"SUM(AZ1071:AZ1073)","v":0},{"$f":"SUM(BA1071:BA1073)","v":0},0,0,0,{"$f":"SUM(BE1071:BE1073)","v":0},{"$f":"SUM(BF1071:BF1073)","v":0},0,0,0,{"$f":"SUM(BJ1071:BJ1073)","v":0},{"$f":"SUM(BK1071:BK1073)","v":320332.62437704753},{"$f":"SUM(BL1071:BL1073)","v":0},{"$f":"SUM(BM1071:BM1073)","v":0},0,{"$f":"SUM(BO1071:BO1073)","v":0},{"$f":"SUM(BP1071:BP1073)","v":16073173.616806915},{"$f":"SUM(BQ1071:BQ1073)","v":0},{"$f":"SUM(BR1071:BR1073)","v":0},0,0]
[1066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1067,null,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1068,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!D$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!E$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!F$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!G$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!H$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!I$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!J$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!K$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!L$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!M$9,FALSE)*$G1077","v":0},{"$f":"SUM(H1077:Q1077)","v":0},0,null,"Customer",{"$f":"IF($U1077=$V$646,$H1077,0)","v":0},{"$f":"IF($U1077=$W$646,$H1077,0)","v":0},{"$f":"IF($U1077=$X$646,$H1077,0)+IF($U1077=$Y$646,$H1077,0)*$X$643","v":0},{"$f":"IF($U1077=$Y$646,$H1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AA$646,$I1077,0)","v":0},{"$f":"IF($U1077=$AB$646,$I1077,0)","v":0},{"$f":"IF($U1077=$AC$646,$I1077,0)+IF($U1077=$AD$646,$I1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AD$646,$I1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AF$646,$J1077,0)","v":0},{"$f":"IF($U1077=$AG$646,$J1077,0)","v":0},{"$f":"IF($U1077=$AH$646,$J1077,0)+IF($U1077=$AI$646,$J1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AI$646,$J1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AK$646,$K1077,0)","v":0},{"$f":"IF($U1077=$AL$646,$K1077,0)","v":0},{"$f":"IF($U1077=$AM$646,$K1077,0)+IF($U1077=$AN$646,$K1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AN$646,$K1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AP$646,$L1077,0)","v":0},{"$f":"IF($U1077=$AQ$646,$L1077,0)","v":0},{"$f":"IF($U1077=$AR$646,$L1077,0)+IF($U1077=$AS$646,$L1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AS$646,$L1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AU$646,$M1077,0)","v":0},{"$f":"IF($U1077=$AV$646,$M1077,0)","v":0},{"$f":"IF($U1077=$AW$646,$M1077,0)+IF($U1077=$AX$646,$M1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AX$646,$M1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AZ$646,$N1077,0)","v":0},{"$f":"IF($U1077=$BA$646,$N1077,0)","v":0},{"$f":"IF($U1077=$BB$646,$N1077,0)+IF($U1077=$BC$646,$N1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BC$646,$N1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$BE$646,$O1077,0)","v":0},{"$f":"IF($U1077=$BF$646,$O1077,0)","v":0},{"$f":"IF($U1077=$BG$646,$O1077,0)+IF($U1077=$BH$646,$O1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BH$646,$O1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$BJ$646,$P1077,0)","v":0},{"$f":"IF($U1077=$BK$646,$P1077,0)","v":0},{"$f":"IF($U1077=$BL$646,$P1077,0)+IF($U1077=$BM$646,$P1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BM$646,$P1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$BO$646,$Q1077,0)","v":0},{"$f":"IF($U1077=$BP$646,$Q1077,0)","v":0},{"$f":"IF($U1077=$BQ$646,$Q1077,0)+IF($U1077=$BR$646,$Q1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BR$646,$Q1077,0)*$Y$643","v":0},0,0]
[1069,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1078","v":7047.9099999999889},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!D$9,FALSE)*$G1078","v":6380.7515922901785},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!E$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!F$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!G$9,FALSE)*$G1078","v":46.81791230401619},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!H$9,FALSE)*$G1078","v":1.1897084098714328},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!I$9,FALSE)*$G1078","v":495.31675775056959},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!J$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!K$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!L$9,FALSE)*$G1078","v":121.41560812329992},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!M$9,FALSE)*$G1078","v":2.4184211220541356},{"$f":"SUM(H1078:Q1078)","v":7047.9099999999899},0,null,"Customer",{"$f":"IF($U1078=$V$646,$H1078,0)","v":6380.7515922901785},{"$f":"IF($U1078=$W$646,$H1078,0)","v":0},{"$f":"IF($U1078=$X$646,$H1078,0)+IF($U1078=$Y$646,$H1078,0)*$X$643","v":0},{"$f":"IF($U1078=$Y$646,$H1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AA$646,$I1078,0)","v":0},{"$f":"IF($U1078=$AB$646,$I1078,0)","v":0},{"$f":"IF($U1078=$AC$646,$I1078,0)+IF($U1078=$AD$646,$I1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AD$646,$I1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AF$646,$J1078,0)","v":0},{"$f":"IF($U1078=$AG$646,$J1078,0)","v":0},{"$f":"IF($U1078=$AH$646,$J1078,0)+IF($U1078=$AI$646,$J1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AI$646,$J1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AK$646,$K1078,0)","v":46.81791230401619},{"$f":"IF($U1078=$AL$646,$K1078,0)","v":0},{"$f":"IF($U1078=$AM$646,$K1078,0)+IF($U1078=$AN$646,$K1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AN$646,$K1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AP$646,$L1078,0)","v":1.1897084098714328},{"$f":"IF($U1078=$AQ$646,$L1078,0)","v":0},{"$f":"IF($U1078=$AR$646,$L1078,0)+IF($U1078=$AS$646,$L1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AS$646,$L1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AU$646,$M1078,0)","v":495.31675775056959},{"$f":"IF($U1078=$AV$646,$M1078,0)","v":0},{"$f":"IF($U1078=$AW$646,$M1078,0)+IF($U1078=$AX$646,$M1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AX$646,$M1078,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1078=$BJ$646,$P1078,0)","v":121.41560812329992},{"$f":"IF($U1078=$BK$646,$P1078,0)","v":0},{"$f":"IF($U1078=$BL$646,$P1078,0)+IF($U1078=$BM$646,$P1078,0)*$X$643","v":0},{"$f":"IF($U1078=$BM$646,$P1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$BO$646,$Q1078,0)","v":2.4184211220541356},{"$f":"IF($U1078=$BP$646,$Q1078,0)","v":0},{"$f":"IF($U1078=$BQ$646,$Q1078,0)+IF($U1078=$BR$646,$Q1078,0)*$X$643","v":0},{"$f":"IF($U1078=$BR$646,$Q1078,0)*$Y$643","v":0},0,0]
[1070,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!D$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!E$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!F$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!G$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!H$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!I$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!J$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!K$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!L$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!M$9,FALSE)*$G1079","v":0},{"$f":"SUM(H1079:Q1079)","v":0},0,null,"Customer",{"$f":"IF($U1079=$V$646,$H1079,0)","v":0},{"$f":"IF($U1079=$W$646,$H1079,0)","v":0},{"$f":"IF($U1079=$X$646,$H1079,0)+IF($U1079=$Y$646,$H1079,0)*$X$643","v":0},{"$f":"IF($U1079=$Y$646,$H1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AA$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AB$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AC$646,$I1079,0)+IF($U1079=$AD$646,$I1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AD$646,$I1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AF$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AG$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AH$646,$J1079,0)+IF($U1079=$AI$646,$J1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AI$646,$J1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AK$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AL$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AM$646,$K1079,0)+IF($U1079=$AN$646,$K1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AN$646,$K1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AP$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AQ$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AR$646,$L1079,0)+IF($U1079=$AS$646,$L1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AS$646,$L1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AU$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AV$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AW$646,$M1079,0)+IF($U1079=$AX$646,$M1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AX$646,$M1079,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1079=$BJ$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BK$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BL$646,$P1079,0)+IF($U1079=$BM$646,$P1079,0)*$X$643","v":0},{"$f":"IF($U1079=$BM$646,$P1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$BO$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BP$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BQ$646,$Q1079,0)+IF($U1079=$BR$646,$Q1079,0)*$X$643","v":0},{"$f":"IF($U1079=$BR$646,$Q1079,0)*$Y$643","v":0},0,0]
[1071,null,null,null,"Total",null,{"$f":"SUM(G1077:G1079)","v":7047.9099999999889},{"$f":"SUM(H1077:H1079)","v":6380.7515922901785},{"$f":"SUM(I1077:I1079)","v":0},0,46.81791230401619,1.1897084098714328,495.31675775056959,{"$f":"SUM(N1077:N1079)","v":0},0,121.41560812329992,2.4184211220541356,{"$f":"SUM(R1077:R1079)","v":7047.9099999999899},0,null,null,{"$f":"SUM(V1077:V1079)","v":6380.7515922901785},{"$f":"SUM(W1077:W1079)","v":0},0,0,0,{"$f":"SUM(AA1077:AA1079)","v":0},{"$f":"SUM(AB1077:AB1079)","v":0},0,0,0,{"$f":"SUM(AF1077:AF1079)","v":0},{"$f":"SUM(AG1077:AG1079)","v":0},0,0,0,{"$f":"SUM(AK1077:AK1079)","v":46.81791230401619},{"$f":"SUM(AL1077:AL1079)","v":0},{"$f":"SUM(AM1077:AM1079)","v":0},{"$f":"SUM(AN1077:AN1079)","v":0},0,{"$f":"SUM(AP1077:AP1079)","v":1.1897084098714328},{"$f":"SUM(AQ1077:AQ1079)","v":0},{"$f":"SUM(AR1077:AR1079)","v":0},{"$f":"SUM(AS1077:AS1079)","v":0},0,{"$f":"SUM(AU1077:AU1079)","v":495.31675775056959},{"$f":"SUM(AV1077:AV1079)","v":0},{"$f":"SUM(AW1077:AW1079)","v":0},{"$f":"SUM(AX1077:AX1079)","v":0},0,{"$f":"SUM(AZ1077:AZ1079)","v":0},{"$f":"SUM(BA1077:BA1079)","v":0},0,0,0,{"$f":"SUM(BE1077:BE1079)","v":0},{"$f":"SUM(BF1077:BF1079)","v":0},0,0,0,{"$f":"SUM(BJ1077:BJ1079)","v":121.41560812329992},{"$f":"SUM(BK1077:BK1079)","v":0},{"$f":"SUM(BL1077:BL1079)","v":0},{"$f":"SUM(BM1077:BM1079)","v":0},0,{"$f":"SUM(BO1077:BO1079)","v":2.4184211220541356},{"$f":"SUM(BP1077:BP1079)","v":0},{"$f":"SUM(BQ1077:BQ1079)","v":0},{"$f":"SUM(BR1077:BR1079)","v":0},0,0]
[1072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1073,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1074,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!D$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!E$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!F$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!G$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!H$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!I$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!J$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!K$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!L$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!M$9,FALSE)*$G1083","v":0},{"$f":"SUM(H1083:Q1083)","v":0},0,null,"Customer",{"$f":"IF($U1083=$V$646,$H1083,0)","v":0},{"$f":"IF($U1083=$W$646,$H1083,0)","v":0},{"$f":"IF($U1083=$X$646,$H1083,0)+IF($U1083=$Y$646,$H1083,0)*$X$643","v":0},{"$f":"IF($U1083=$Y$646,$H1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AA$646,$I1083,0)","v":0},{"$f":"IF($U1083=$AB$646,$I1083,0)","v":0},{"$f":"IF($U1083=$AC$646,$I1083,0)+IF($U1083=$AD$646,$I1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AD$646,$I1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AF$646,$J1083,0)","v":0},{"$f":"IF($U1083=$AG$646,$J1083,0)","v":0},{"$f":"IF($U1083=$AH$646,$J1083,0)+IF($U1083=$AI$646,$J1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AI$646,$J1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AK$646,$K1083,0)","v":0},{"$f":"IF($U1083=$AL$646,$K1083,0)","v":0},{"$f":"IF($U1083=$AM$646,$K1083,0)+IF($U1083=$AN$646,$K1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AN$646,$K1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AP$646,$L1083,0)","v":0},{"$f":"IF($U1083=$AQ$646,$L1083,0)","v":0},{"$f":"IF($U1083=$AR$646,$L1083,0)+IF($U1083=$AS$646,$L1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AS$646,$L1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AU$646,$M1083,0)","v":0},{"$f":"IF($U1083=$AV$646,$M1083,0)","v":0},{"$f":"IF($U1083=$AW$646,$M1083,0)+IF($U1083=$AX$646,$M1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AX$646,$M1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AZ$646,$N1083,0)","v":0},{"$f":"IF($U1083=$BA$646,$N1083,0)","v":0},{"$f":"IF($U1083=$BB$646,$N1083,0)+IF($U1083=$BC$646,$N1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BC$646,$N1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$BE$646,$O1083,0)","v":0},{"$f":"IF($U1083=$BF$646,$O1083,0)","v":0},{"$f":"IF($U1083=$BG$646,$O1083,0)+IF($U1083=$BH$646,$O1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BH$646,$O1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$BJ$646,$P1083,0)","v":0},{"$f":"IF($U1083=$BK$646,$P1083,0)","v":0},{"$f":"IF($U1083=$BL$646,$P1083,0)+IF($U1083=$BM$646,$P1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BM$646,$P1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$BO$646,$Q1083,0)","v":0},{"$f":"IF($U1083=$BP$646,$Q1083,0)","v":0},{"$f":"IF($U1083=$BQ$646,$Q1083,0)+IF($U1083=$BR$646,$Q1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BR$646,$Q1083,0)*$Y$643","v":0},0,0]
[1075,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1084","v":13045238.344986269},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!D$9,FALSE)*$G1084","v":11810370.073053736},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!E$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!F$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!G$9,FALSE)*$G1084","v":86657.012478955803},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!H$9,FALSE)*$G1084","v":2202.075475964858},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!I$9,FALSE)*$G1084","v":916800.18063823401},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!J$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!K$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!L$9,FALSE)*$G1084","v":224732.65787586686},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!M$9,FALSE)*$G1084","v":4476.3454635126409},{"$f":"SUM(H1084:Q1084)","v":13045238.344986269},0,null,"Customer",{"$f":"IF($U1084=$V$646,$H1084,0)","v":11810370.073053736},{"$f":"IF($U1084=$W$646,$H1084,0)","v":0},{"$f":"IF($U1084=$X$646,$H1084,0)+IF($U1084=$Y$646,$H1084,0)*$X$643","v":0},{"$f":"IF($U1084=$Y$646,$H1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AA$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AB$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AC$646,$I1084,0)+IF($U1084=$AD$646,$I1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AD$646,$I1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AF$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AG$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AH$646,$J1084,0)+IF($U1084=$AI$646,$J1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AI$646,$J1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AK$646,$K1084,0)","v":86657.012478955803},{"$f":"IF($U1084=$AL$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AM$646,$K1084,0)+IF($U1084=$AN$646,$K1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AN$646,$K1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AP$646,$L1084,0)","v":2202.075475964858},{"$f":"IF($U1084=$AQ$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AR$646,$L1084,0)+IF($U1084=$AS$646,$L1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AS$646,$L1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AU$646,$M1084,0)","v":916800.18063823401},{"$f":"IF($U1084=$AV$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AW$646,$M1084,0)+IF($U1084=$AX$646,$M1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AX$646,$M1084,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1084=$BJ$646,$P1084,0)","v":224732.65787586686},{"$f":"IF($U1084=$BK$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BL$646,$P1084,0)+IF($U1084=$BM$646,$P1084,0)*$X$643","v":0},{"$f":"IF($U1084=$BM$646,$P1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$BO$646,$Q1084,0)","v":4476.3454635126409},{"$f":"IF($U1084=$BP$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BQ$646,$Q1084,0)+IF($U1084=$BR$646,$Q1084,0)*$X$643","v":0},{"$f":"IF($U1084=$BR$646,$Q1084,0)*$Y$643","v":0},0,0]
[1076,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!D$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!E$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!F$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!G$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!H$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!I$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!J$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!K$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!L$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!M$9,FALSE)*$G1085","v":0},{"$f":"SUM(H1085:Q1085)","v":0},0,null,"Customer",{"$f":"IF($U1085=$V$646,$H1085,0)","v":0},{"$f":"IF($U1085=$W$646,$H1085,0)","v":0},{"$f":"IF($U1085=$X$646,$H1085,0)+IF($U1085=$Y$646,$H1085,0)*$X$643","v":0},{"$f":"IF($U1085=$Y$646,$H1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AA$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AB$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AC$646,$I1085,0)+IF($U1085=$AD$646,$I1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AD$646,$I1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AF$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AG$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AH$646,$J1085,0)+IF($U1085=$AI$646,$J1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AI$646,$J1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AK$646,$K1085,0)","v":0},{"$f":"IF($U1085=$AL$646,$K1085,0)","v":0},{"$f":"IF($U1085=$AM$646,$K1085,0)+IF($U1085=$AN$646,$K1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AN$646,$K1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AP$646,$L1085,0)","v":0},{"$f":"IF($U1085=$AQ$646,$L1085,0)","v":0},{"$f":"IF($U1085=$AR$646,$L1085,0)+IF($U1085=$AS$646,$L1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AS$646,$L1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AU$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AV$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AW$646,$M1085,0)+IF($U1085=$AX$646,$M1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AX$646,$M1085,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1085=$BJ$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BK$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BL$646,$P1085,0)+IF($U1085=$BM$646,$P1085,0)*$X$643","v":0},{"$f":"IF($U1085=$BM$646,$P1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$BO$646,$Q1085,0)","v":0},{"$f":"IF($U1085=$BP$646,$Q1085,0)","v":0},{"$f":"IF($U1085=$BQ$646,$Q1085,0)+IF($U1085=$BR$646,$Q1085,0)*$X$643","v":0},{"$f":"IF($U1085=$BR$646,$Q1085,0)*$Y$643","v":0},0,0]
[1077,null,null,null,"Total",null,{"$f":"SUM(G1083:G1085)","v":13045238.344986269},{"$f":"SUM(H1083:H1085)","v":11810370.073053736},{"$f":"SUM(I1083:I1085)","v":0},0,86657.012478955803,2202.075475964858,916800.18063823401,{"$f":"SUM(N1083:N1085)","v":0},0,224732.65787586686,4476.3454635126409,{"$f":"SUM(R1083:R1085)","v":13045238.344986269},0,null,null,{"$f":"SUM(V1083:V1085)","v":11810370.073053736},{"$f":"SUM(W1083:W1085)","v":0},0,0,0,{"$f":"SUM(AA1083:AA1085)","v":0},{"$f":"SUM(AB1083:AB1085)","v":0},0,0,0,{"$f":"SUM(AF1083:AF1085)","v":0},{"$f":"SUM(AG1083:AG1085)","v":0},0,0,0,{"$f":"SUM(AK1083:AK1085)","v":86657.012478955803},{"$f":"SUM(AL1083:AL1085)","v":0},{"$f":"SUM(AM1083:AM1085)","v":0},{"$f":"SUM(AN1083:AN1085)","v":0},0,{"$f":"SUM(AP1083:AP1085)","v":2202.075475964858},{"$f":"SUM(AQ1083:AQ1085)","v":0},{"$f":"SUM(AR1083:AR1085)","v":0},{"$f":"SUM(AS1083:AS1085)","v":0},0,{"$f":"SUM(AU1083:AU1085)","v":916800.18063823401},{"$f":"SUM(AV1083:AV1085)","v":0},{"$f":"SUM(AW1083:AW1085)","v":0},{"$f":"SUM(AX1083:AX1085)","v":0},0,{"$f":"SUM(AZ1083:AZ1085)","v":0},{"$f":"SUM(BA1083:BA1085)","v":0},0,0,0,{"$f":"SUM(BE1083:BE1085)","v":0},{"$f":"SUM(BF1083:BF1085)","v":0},0,0,0,{"$f":"SUM(BJ1083:BJ1085)","v":224732.65787586686},{"$f":"SUM(BK1083:BK1085)","v":0},{"$f":"SUM(BL1083:BL1085)","v":0},{"$f":"SUM(BM1083:BM1085)","v":0},0,{"$f":"SUM(BO1083:BO1085)","v":4476.3454635126409},{"$f":"SUM(BP1083:BP1085)","v":0},{"$f":"SUM(BQ1083:BQ1085)","v":0},{"$f":"SUM(BR1083:BR1085)","v":0},0,0]
[1078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1079,null,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1080,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!D$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!E$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!F$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!G$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!H$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!I$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!J$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!K$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!L$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!M$9,FALSE)*$G1089","v":0},{"$f":"SUM(H1089:Q1089)","v":0},0,null,"Customer",{"$f":"IF($U1089=$V$646,$H1089,0)","v":0},{"$f":"IF($U1089=$W$646,$H1089,0)","v":0},{"$f":"IF($U1089=$X$646,$H1089,0)+IF($U1089=$Y$646,$H1089,0)*$X$643","v":0},{"$f":"IF($U1089=$Y$646,$H1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AA$646,$I1089,0)","v":0},{"$f":"IF($U1089=$AB$646,$I1089,0)","v":0},{"$f":"IF($U1089=$AC$646,$I1089,0)+IF($U1089=$AD$646,$I1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AD$646,$I1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AF$646,$J1089,0)","v":0},{"$f":"IF($U1089=$AG$646,$J1089,0)","v":0},{"$f":"IF($U1089=$AH$646,$J1089,0)+IF($U1089=$AI$646,$J1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AI$646,$J1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AK$646,$K1089,0)","v":0},{"$f":"IF($U1089=$AL$646,$K1089,0)","v":0},{"$f":"IF($U1089=$AM$646,$K1089,0)+IF($U1089=$AN$646,$K1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AN$646,$K1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AP$646,$L1089,0)","v":0},{"$f":"IF($U1089=$AQ$646,$L1089,0)","v":0},{"$f":"IF($U1089=$AR$646,$L1089,0)+IF($U1089=$AS$646,$L1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AS$646,$L1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AU$646,$M1089,0)","v":0},{"$f":"IF($U1089=$AV$646,$M1089,0)","v":0},{"$f":"IF($U1089=$AW$646,$M1089,0)+IF($U1089=$AX$646,$M1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AX$646,$M1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AZ$646,$N1089,0)","v":0},{"$f":"IF($U1089=$BA$646,$N1089,0)","v":0},{"$f":"IF($U1089=$BB$646,$N1089,0)+IF($U1089=$BC$646,$N1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BC$646,$N1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$BE$646,$O1089,0)","v":0},{"$f":"IF($U1089=$BF$646,$O1089,0)","v":0},{"$f":"IF($U1089=$BG$646,$O1089,0)+IF($U1089=$BH$646,$O1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BH$646,$O1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$BJ$646,$P1089,0)","v":0},{"$f":"IF($U1089=$BK$646,$P1089,0)","v":0},{"$f":"IF($U1089=$BL$646,$P1089,0)+IF($U1089=$BM$646,$P1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BM$646,$P1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$BO$646,$Q1089,0)","v":0},{"$f":"IF($U1089=$BP$646,$Q1089,0)","v":0},{"$f":"IF($U1089=$BQ$646,$Q1089,0)+IF($U1089=$BR$646,$Q1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BR$646,$Q1089,0)*$Y$643","v":0},0,0]
[1081,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1090","v":16227306.88504112},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!D$9,FALSE)*$G1090","v":14691222.539065858},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!E$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!F$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!G$9,FALSE)*$G1090","v":107794.88255017649},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!H$9,FALSE)*$G1090","v":2739.2182179820761},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!I$9,FALSE)*$G1090","v":1140431.2815177939},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!J$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!K$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!L$9,FALSE)*$G1090","v":279550.72264695237},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!M$9,FALSE)*$G1090","v":5568.2410423569545},{"$f":"SUM(H1090:Q1090)","v":16227306.88504112},0,null,"Customer",{"$f":"IF($U1090=$V$646,$H1090,0)","v":14691222.539065858},{"$f":"IF($U1090=$W$646,$H1090,0)","v":0},{"$f":"IF($U1090=$X$646,$H1090,0)+IF($U1090=$Y$646,$H1090,0)*$X$643","v":0},{"$f":"IF($U1090=$Y$646,$H1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AA$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AB$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AC$646,$I1090,0)+IF($U1090=$AD$646,$I1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AD$646,$I1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AF$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AG$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AH$646,$J1090,0)+IF($U1090=$AI$646,$J1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AI$646,$J1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AK$646,$K1090,0)","v":107794.88255017649},{"$f":"IF($U1090=$AL$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AM$646,$K1090,0)+IF($U1090=$AN$646,$K1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AN$646,$K1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AP$646,$L1090,0)","v":2739.2182179820761},{"$f":"IF($U1090=$AQ$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AR$646,$L1090,0)+IF($U1090=$AS$646,$L1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AS$646,$L1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AU$646,$M1090,0)","v":1140431.2815177939},{"$f":"IF($U1090=$AV$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AW$646,$M1090,0)+IF($U1090=$AX$646,$M1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AX$646,$M1090,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1090=$BJ$646,$P1090,0)","v":279550.72264695237},{"$f":"IF($U1090=$BK$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BL$646,$P1090,0)+IF($U1090=$BM$646,$P1090,0)*$X$643","v":0},{"$f":"IF($U1090=$BM$646,$P1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$BO$646,$Q1090,0)","v":5568.2410423569545},{"$f":"IF($U1090=$BP$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BQ$646,$Q1090,0)+IF($U1090=$BR$646,$Q1090,0)*$X$643","v":0},{"$f":"IF($U1090=$BR$646,$Q1090,0)*$Y$643","v":0},0,0]
[1082,null,null,null,"Total",null,{"$f":"SUM(G1089:G1090)","v":16227306.88504112},{"$f":"SUM(H1089:H1090)","v":14691222.539065858},{"$f":"SUM(I1089:I1090)","v":0},0,107794.88255017649,2739.2182179820761,1140431.2815177939,{"$f":"SUM(N1089:N1090)","v":0},0,279550.72264695237,5568.2410423569545,{"$f":"SUM(R1089:R1090)","v":16227306.88504112},0,null,null,{"$f":"SUM(V1089:V1090)","v":14691222.539065858},{"$f":"SUM(W1089:W1090)","v":0},0,0,0,{"$f":"SUM(AA1089:AA1090)","v":0},{"$f":"SUM(AB1089:AB1090)","v":0},0,0,0,{"$f":"SUM(AF1089:AF1090)","v":0},{"$f":"SUM(AG1089:AG1090)","v":0},0,0,0,{"$f":"SUM(AK1089:AK1090)","v":107794.88255017649},{"$f":"SUM(AL1089:AL1090)","v":0},{"$f":"SUM(AM1089:AM1090)","v":0},{"$f":"SUM(AN1089:AN1090)","v":0},0,{"$f":"SUM(AP1089:AP1090)","v":2739.2182179820761},{"$f":"SUM(AQ1089:AQ1090)","v":0},{"$f":"SUM(AR1089:AR1090)","v":0},{"$f":"SUM(AS1089:AS1090)","v":0},0,{"$f":"SUM(AU1089:AU1090)","v":1140431.2815177939},{"$f":"SUM(AV1089:AV1090)","v":0},{"$f":"SUM(AW1089:AW1090)","v":0},{"$f":"SUM(AX1089:AX1090)","v":0},0,{"$f":"SUM(AZ1089:AZ1090)","v":0},{"$f":"SUM(BA1089:BA1090)","v":0},0,0,0,{"$f":"SUM(BE1089:BE1090)","v":0},{"$f":"SUM(BF1089:BF1090)","v":0},0,0,0,{"$f":"SUM(BJ1089:BJ1090)","v":279550.72264695237},{"$f":"SUM(BK1089:BK1090)","v":0},{"$f":"SUM(BL1089:BL1090)","v":0},{"$f":"SUM(BM1089:BM1090)","v":0},0,{"$f":"SUM(BO1089:BO1090)","v":5568.2410423569545},{"$f":"SUM(BP1089:BP1090)","v":0},{"$f":"SUM(BQ1089:BQ1090)","v":0},{"$f":"SUM(BR1089:BR1090)","v":0},0,0]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1084,null,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1093:Y1093)-H1093","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1093:AN1093)-K1093","v":0},null,null,null,null,{"$f":"SUM(AP1093:AS1093)-L1093","v":0},null,null,null,null,{"$f":"SUM(AU1093:AX1093)-M1093","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1093:BM1093)-P1093","v":0},null,null,null,null,{"$f":"SUM(BO1093:BR1093)-Q1093","v":0},{"$f":"SUM(V1093:BR1093)-R1093","v":0}]
[1085,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!D$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!E$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!F$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!G$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!H$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!I$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!J$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!K$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!L$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!M$9,FALSE)*$G1094","v":0},{"$f":"SUM(H1094:Q1094)","v":0},0,null,"Customer",{"$f":"IF($U1094=$V$646,$H1094,0)","v":0},{"$f":"IF($U1094=$W$646,$H1094,0)","v":0},{"$f":"IF($U1094=$X$646,$H1094,0)+IF($U1094=$Y$646,$H1094,0)*$X$643","v":0},{"$f":"IF($U1094=$Y$646,$H1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AA$646,$I1094,0)","v":0},{"$f":"IF($U1094=$AB$646,$I1094,0)","v":0},{"$f":"IF($U1094=$AC$646,$I1094,0)+IF($U1094=$AD$646,$I1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AD$646,$I1094,0)*$Y$643","v":0},{"$f":"SUM(AA1094:AD1094)-I1094","v":0},{"$f":"IF($U1094=$AF$646,$J1094,0)","v":0},{"$f":"IF($U1094=$AG$646,$J1094,0)","v":0},{"$f":"IF($U1094=$AH$646,$J1094,0)+IF($U1094=$AI$646,$J1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AI$646,$J1094,0)*$Y$643","v":0},{"$f":"SUM(AF1094:AI1094)-J1094","v":0},{"$f":"IF($U1094=$AK$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AL$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AM$646,$K1094,0)+IF($U1094=$AN$646,$K1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AN$646,$K1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AP$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AQ$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AR$646,$L1094,0)+IF($U1094=$AS$646,$L1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AS$646,$L1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AU$646,$M1094,0)","v":0},{"$f":"IF($U1094=$AV$646,$M1094,0)","v":0},{"$f":"IF($U1094=$AW$646,$M1094,0)+IF($U1094=$AX$646,$M1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AX$646,$M1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AZ$646,$N1094,0)","v":0},{"$f":"IF($U1094=$BA$646,$N1094,0)","v":0},{"$f":"IF($U1094=$BB$646,$N1094,0)+IF($U1094=$BC$646,$N1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BC$646,$N1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$BE$646,$O1094,0)","v":0},{"$f":"IF($U1094=$BF$646,$O1094,0)","v":0},{"$f":"IF($U1094=$BG$646,$O1094,0)+IF($U1094=$BH$646,$O1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BH$646,$O1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$BJ$646,$P1094,0)","v":0},{"$f":"IF($U1094=$BK$646,$P1094,0)","v":0},{"$f":"IF($U1094=$BL$646,$P1094,0)+IF($U1094=$BM$646,$P1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BM$646,$P1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$BO$646,$Q1094,0)","v":0},{"$f":"IF($U1094=$BP$646,$Q1094,0)","v":0},{"$f":"IF($U1094=$BQ$646,$Q1094,0)+IF($U1094=$BR$646,$Q1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BR$646,$Q1094,0)*$Y$643","v":0},0,0]
[1086,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1095","v":5593344.1007870259},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!D$9,FALSE)*$G1095","v":5063875.5712436372},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!E$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!F$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!G$9,FALSE)*$G1095","v":37155.510441653438},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!H$9,FALSE)*$G1095","v":944.17331038720727},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!I$9,FALSE)*$G1095","v":393092.00386853825},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!J$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!K$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!L$9,FALSE)*$G1095","v":96357.540808541817},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!M$9,FALSE)*$G1095","v":1919.3011142679547},{"$f":"SUM(H1095:Q1095)","v":5593344.1007870249},0,null,"Customer",{"$f":"IF($U1095=$V$646,$H1095,0)","v":5063875.5712436372},{"$f":"IF($U1095=$W$646,$H1095,0)","v":0},{"$f":"IF($U1095=$X$646,$H1095,0)+IF($U1095=$Y$646,$H1095,0)*$X$643","v":0},{"$f":"IF($U1095=$Y$646,$H1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AA$646,$I1095,0)","v":0},{"$f":"IF($U1095=$AB$646,$I1095,0)","v":0},{"$f":"IF($U1095=$AC$646,$I1095,0)+IF($U1095=$AD$646,$I1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AD$646,$I1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AF$646,$J1095,0)","v":0},{"$f":"IF($U1095=$AG$646,$J1095,0)","v":0},{"$f":"IF($U1095=$AH$646,$J1095,0)+IF($U1095=$AI$646,$J1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AI$646,$J1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AK$646,$K1095,0)","v":37155.510441653438},{"$f":"IF($U1095=$AL$646,$K1095,0)","v":0},{"$f":"IF($U1095=$AM$646,$K1095,0)+IF($U1095=$AN$646,$K1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AN$646,$K1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AP$646,$L1095,0)","v":944.17331038720727},{"$f":"IF($U1095=$AQ$646,$L1095,0)","v":0},{"$f":"IF($U1095=$AR$646,$L1095,0)+IF($U1095=$AS$646,$L1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AS$646,$L1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AU$646,$M1095,0)","v":393092.00386853825},{"$f":"IF($U1095=$AV$646,$M1095,0)","v":0},{"$f":"IF($U1095=$AW$646,$M1095,0)+IF($U1095=$AX$646,$M1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AX$646,$M1095,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1095=$BJ$646,$P1095,0)","v":96357.540808541817},{"$f":"IF($U1095=$BK$646,$P1095,0)","v":0},{"$f":"IF($U1095=$BL$646,$P1095,0)+IF($U1095=$BM$646,$P1095,0)*$X$643","v":0},{"$f":"IF($U1095=$BM$646,$P1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$BO$646,$Q1095,0)","v":1919.3011142679547},{"$f":"IF($U1095=$BP$646,$Q1095,0)","v":0},{"$f":"IF($U1095=$BQ$646,$Q1095,0)+IF($U1095=$BR$646,$Q1095,0)*$X$643","v":0},{"$f":"IF($U1095=$BR$646,$Q1095,0)*$Y$643","v":0},0,0]
[1087,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!D$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!E$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!F$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!G$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!H$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!I$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!J$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!K$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!L$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!M$9,FALSE)*$G1096","v":0},{"$f":"SUM(H1096:Q1096)","v":0},0,null,"Customer",{"$f":"IF($U1096=$V$646,$H1096,0)","v":0},{"$f":"IF($U1096=$W$646,$H1096,0)","v":0},{"$f":"IF($U1096=$X$646,$H1096,0)+IF($U1096=$Y$646,$H1096,0)*$X$643","v":0},{"$f":"IF($U1096=$Y$646,$H1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AA$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AB$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AC$646,$I1096,0)+IF($U1096=$AD$646,$I1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AD$646,$I1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AF$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AG$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AH$646,$J1096,0)+IF($U1096=$AI$646,$J1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AI$646,$J1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AK$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AL$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AM$646,$K1096,0)+IF($U1096=$AN$646,$K1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AN$646,$K1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AP$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AQ$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AR$646,$L1096,0)+IF($U1096=$AS$646,$L1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AS$646,$L1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AU$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AV$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AW$646,$M1096,0)+IF($U1096=$AX$646,$M1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AX$646,$M1096,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1096:BH1096)-O1096","v":0},{"$f":"IF($U1096=$BJ$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BK$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BL$646,$P1096,0)+IF($U1096=$BM$646,$P1096,0)*$X$643","v":0},{"$f":"IF($U1096=$BM$646,$P1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$BO$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BP$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BQ$646,$Q1096,0)+IF($U1096=$BR$646,$Q1096,0)*$X$643","v":0},{"$f":"IF($U1096=$BR$646,$Q1096,0)*$Y$643","v":0},0,0]
[1088,null,null,null,"Total",null,{"$f":"SUM(G1094:G1096)","v":5593344.1007870259},{"$f":"SUM(H1094:H1096)","v":5063875.5712436372},{"$f":"SUM(I1094:I1096)","v":0},0,37155.510441653438,944.17331038720727,393092.00386853825,{"$f":"SUM(N1094:N1096)","v":0},0,96357.540808541817,1919.3011142679547,{"$f":"SUM(R1094:R1096)","v":5593344.1007870249},0,null,null,{"$f":"SUM(V1094:V1096)","v":5063875.5712436372},{"$f":"SUM(W1094:W1096)","v":0},0,0,0,{"$f":"SUM(AA1094:AA1096)","v":0},{"$f":"SUM(AB1094:AB1096)","v":0},0,0,0,{"$f":"SUM(AF1094:AF1096)","v":0},{"$f":"SUM(AG1094:AG1096)","v":0},0,0,0,{"$f":"SUM(AK1094:AK1096)","v":37155.510441653438},{"$f":"SUM(AL1094:AL1096)","v":0},{"$f":"SUM(AM1094:AM1096)","v":0},{"$f":"SUM(AN1094:AN1096)","v":0},0,{"$f":"SUM(AP1094:AP1096)","v":944.17331038720727},{"$f":"SUM(AQ1094:AQ1096)","v":0},{"$f":"SUM(AR1094:AR1096)","v":0},{"$f":"SUM(AS1094:AS1096)","v":0},0,{"$f":"SUM(AU1094:AU1096)","v":393092.00386853825},{"$f":"SUM(AV1094:AV1096)","v":0},{"$f":"SUM(AW1094:AW1096)","v":0},{"$f":"SUM(AX1094:AX1096)","v":0},0,{"$f":"SUM(AZ1094:AZ1096)","v":0},{"$f":"SUM(BA1094:BA1096)","v":0},0,0,0,{"$f":"SUM(BE1094:BE1096)","v":0},{"$f":"SUM(BF1094:BF1096)","v":0},0,0,0,{"$f":"SUM(BJ1094:BJ1096)","v":96357.540808541817},{"$f":"SUM(BK1094:BK1096)","v":0},{"$f":"SUM(BL1094:BL1096)","v":0},{"$f":"SUM(BM1094:BM1096)","v":0},0,{"$f":"SUM(BO1094:BO1096)","v":1919.3011142679547},{"$f":"SUM(BP1094:BP1096)","v":0},{"$f":"SUM(BQ1094:BQ1096)","v":0},{"$f":"SUM(BR1094:BR1096)","v":0},0,0]
[1089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1090,null,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1091,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!D$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!E$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!F$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!G$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!H$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!I$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!J$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!K$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!L$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!M$9,FALSE)*$G1100","v":0},{"$f":"SUM(H1100:Q1100)","v":0},0,null,"Customer",{"$f":"IF($U1100=$V$646,$H1100,0)","v":0},{"$f":"IF($U1100=$W$646,$H1100,0)","v":0},{"$f":"IF($U1100=$X$646,$H1100,0)+IF($U1100=$Y$646,$H1100,0)*$X$643","v":0},{"$f":"IF($U1100=$Y$646,$H1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AA$646,$I1100,0)","v":0},{"$f":"IF($U1100=$AB$646,$I1100,0)","v":0},{"$f":"IF($U1100=$AC$646,$I1100,0)+IF($U1100=$AD$646,$I1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AD$646,$I1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AF$646,$J1100,0)","v":0},{"$f":"IF($U1100=$AG$646,$J1100,0)","v":0},{"$f":"IF($U1100=$AH$646,$J1100,0)+IF($U1100=$AI$646,$J1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AI$646,$J1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AK$646,$K1100,0)","v":0},{"$f":"IF($U1100=$AL$646,$K1100,0)","v":0},{"$f":"IF($U1100=$AM$646,$K1100,0)+IF($U1100=$AN$646,$K1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AN$646,$K1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AP$646,$L1100,0)","v":0},{"$f":"IF($U1100=$AQ$646,$L1100,0)","v":0},{"$f":"IF($U1100=$AR$646,$L1100,0)+IF($U1100=$AS$646,$L1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AS$646,$L1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AU$646,$M1100,0)","v":0},{"$f":"IF($U1100=$AV$646,$M1100,0)","v":0},{"$f":"IF($U1100=$AW$646,$M1100,0)+IF($U1100=$AX$646,$M1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AX$646,$M1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AZ$646,$N1100,0)","v":0},{"$f":"IF($U1100=$BA$646,$N1100,0)","v":0},{"$f":"IF($U1100=$BB$646,$N1100,0)+IF($U1100=$BC$646,$N1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BC$646,$N1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$BE$646,$O1100,0)","v":0},{"$f":"IF($U1100=$BF$646,$O1100,0)","v":0},{"$f":"IF($U1100=$BG$646,$O1100,0)+IF($U1100=$BH$646,$O1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BH$646,$O1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$BJ$646,$P1100,0)","v":0},{"$f":"IF($U1100=$BK$646,$P1100,0)","v":0},{"$f":"IF($U1100=$BL$646,$P1100,0)+IF($U1100=$BM$646,$P1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BM$646,$P1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$BO$646,$Q1100,0)","v":0},{"$f":"IF($U1100=$BP$646,$Q1100,0)","v":0},{"$f":"IF($U1100=$BQ$646,$Q1100,0)+IF($U1100=$BR$646,$Q1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BR$646,$Q1100,0)*$Y$643","v":0},0,0]
[1092,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!D$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!E$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!F$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!G$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!H$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!I$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!J$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!K$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!L$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!M$9,FALSE)*$G1101","v":0},{"$f":"SUM(H1101:Q1101)","v":0},0,null,"Customer",{"$f":"IF($U1101=$V$646,$H1101,0)","v":0},{"$f":"IF($U1101=$W$646,$H1101,0)","v":0},{"$f":"IF($U1101=$X$646,$H1101,0)+IF($U1101=$Y$646,$H1101,0)*$X$643","v":0},{"$f":"IF($U1101=$Y$646,$H1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AA$646,$I1101,0)","v":0},{"$f":"IF($U1101=$AB$646,$I1101,0)","v":0},{"$f":"IF($U1101=$AC$646,$I1101,0)+IF($U1101=$AD$646,$I1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AD$646,$I1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AF$646,$J1101,0)","v":0},{"$f":"IF($U1101=$AG$646,$J1101,0)","v":0},{"$f":"IF($U1101=$AH$646,$J1101,0)+IF($U1101=$AI$646,$J1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AI$646,$J1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AK$646,$K1101,0)","v":0},{"$f":"IF($U1101=$AL$646,$K1101,0)","v":0},{"$f":"IF($U1101=$AM$646,$K1101,0)+IF($U1101=$AN$646,$K1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AN$646,$K1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AP$646,$L1101,0)","v":0},{"$f":"IF($U1101=$AQ$646,$L1101,0)","v":0},{"$f":"IF($U1101=$AR$646,$L1101,0)+IF($U1101=$AS$646,$L1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AS$646,$L1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AU$646,$M1101,0)","v":0},{"$f":"IF($U1101=$AV$646,$M1101,0)","v":0},{"$f":"IF($U1101=$AW$646,$M1101,0)+IF($U1101=$AX$646,$M1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AX$646,$M1101,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1101=$BJ$646,$P1101,0)","v":0},{"$f":"IF($U1101=$BK$646,$P1101,0)","v":0},{"$f":"IF($U1101=$BL$646,$P1101,0)+IF($U1101=$BM$646,$P1101,0)*$X$643","v":0},{"$f":"IF($U1101=$BM$646,$P1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$BO$646,$Q1101,0)","v":0},{"$f":"IF($U1101=$BP$646,$Q1101,0)","v":0},{"$f":"IF($U1101=$BQ$646,$Q1101,0)+IF($U1101=$BR$646,$Q1101,0)*$X$643","v":0},{"$f":"IF($U1101=$BR$646,$Q1101,0)*$Y$643","v":0},0,0]
[1093,null,null,null,"Total",null,{"$f":"SUM(G1100:G1101)","v":0},{"$f":"SUM(H1100:H1101)","v":0},{"$f":"SUM(I1100:I1101)","v":0},0,0,0,0,{"$f":"SUM(N1100:N1101)","v":0},0,0,0,{"$f":"SUM(R1100:R1101)","v":0},0,null,null,{"$f":"SUM(V1100:V1101)","v":0},{"$f":"SUM(W1100:W1101)","v":0},0,0,0,{"$f":"SUM(AA1100:AA1101)","v":0},{"$f":"SUM(AB1100:AB1101)","v":0},0,0,0,{"$f":"SUM(AF1100:AF1101)","v":0},{"$f":"SUM(AG1100:AG1101)","v":0},0,0,0,{"$f":"SUM(AK1100:AK1101)","v":0},{"$f":"SUM(AL1100:AL1101)","v":0},{"$f":"SUM(AM1100:AM1101)","v":0},{"$f":"SUM(AN1100:AN1101)","v":0},0,{"$f":"SUM(AP1100:AP1101)","v":0},{"$f":"SUM(AQ1100:AQ1101)","v":0},{"$f":"SUM(AR1100:AR1101)","v":0},{"$f":"SUM(AS1100:AS1101)","v":0},0,{"$f":"SUM(AU1100:AU1101)","v":0},{"$f":"SUM(AV1100:AV1101)","v":0},{"$f":"SUM(AW1100:AW1101)","v":0},{"$f":"SUM(AX1100:AX1101)","v":0},0,{"$f":"SUM(AZ1100:AZ1101)","v":0},{"$f":"SUM(BA1100:BA1101)","v":0},0,0,0,{"$f":"SUM(BE1100:BE1101)","v":0},{"$f":"SUM(BF1100:BF1101)","v":0},0,0,{"$f":"SUM(BE1102:BH1102)-O1102","v":0},{"$f":"SUM(BJ1100:BJ1101)","v":0},{"$f":"SUM(BK1100:BK1101)","v":0},{"$f":"SUM(BL1100:BL1101)","v":0},{"$f":"SUM(BM1100:BM1101)","v":0},0,{"$f":"SUM(BO1100:BO1101)","v":0},{"$f":"SUM(BP1100:BP1101)","v":0},{"$f":"SUM(BQ1100:BQ1101)","v":0},{"$f":"SUM(BR1100:BR1101)","v":0},0,0]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1103:BH1103)-O1103","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1096,null,"Total General Plant",null,null,null,{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1044","v":262252042.01616377},{"$f":"H1102+H1097+H1091+H1086+H1080+H1074+H1068+H1063+H1057+H1051+H1044","v":222859213.19466713},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1044","v":0},0,1635199.7015676138,41552.703677634163,17299827.664158572,{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1044","v":0},0,4240658.2523296122,16175590.499763189,{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":262252042.0161638},0,null,null,{"$f":"V1102+V1097+V1091+V1086+V1080+V1074+V1068+V1063+V1057+V1051+V1044","v":206024780.3350907},16834432.859576453,0,0,0,{"$f":"AA1102+AA1097+AA1091+AA1086+AA1080+AA1074+AA1068+AA1063+AA1057+AA1051+AA1044","v":0},0,0,0,0,{"$f":"AF1102+AF1097+AF1091+AF1086+AF1080+AF1074+AF1068+AF1063+AF1057+AF1051+AF1044","v":0},0,0,0,0,{"$f":"AK1102+AK1097+AK1091+AK1086+AK1080+AK1074+AK1068+AK1063+AK1057+AK1051+AK1044","v":1511679.2996356816},123520.40193193214,0,0,0,{"$f":"AP1102+AP1097+AP1091+AP1086+AP1080+AP1074+AP1068+AP1063+AP1057+AP1051+AP1044","v":38413.878092783954},3138.8255848502054,0,0,0,{"$f":"AU1102+AU1097+AU1091+AU1086+AU1080+AU1074+AU1068+AU1063+AU1057+AU1051+AU1044","v":15993026.015172543},1306801.6489860327,0,0,0,{"$f":"AZ1102+AZ1097+AZ1091+AZ1086+AZ1080+AZ1074+AZ1068+AZ1063+AZ1057+AZ1051+AZ1044","v":0},0,0,0,0,{"$f":"BE1102+BE1097+BE1091+BE1086+BE1080+BE1074+BE1068+BE1063+BE1057+BE1051+BE1044","v":0},0,0,0,0,{"$f":"BJ1102+BJ1097+BJ1091+BJ1086+BJ1080+BJ1074+BJ1068+BJ1063+BJ1057+BJ1051+BJ1044","v":3920325.6279525645},320332.62437704753,0,0,0,{"$f":"BO1102+BO1097+BO1091+BO1086+BO1080+BO1074+BO1068+BO1063+BO1057+BO1051+BO1044","v":102416.88295627573},16073173.616806915,0,0,0,0]
[1097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1099,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1108:BC1108)-N1108","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1100,null,null,"Production",null,"Firm Sales",{"$f":"G980","v":72297781.03726688},70347720.99197945,0,0,1780264.9065500032,0,0,{"$f":"N980","v":0},0,0,169795.13873746459,{"$f":"SUM(H1109:Q1109)","v":72297781.037266925},0,null,{"$f":"+U980","v":"Throughput"},{"$f":"V980","v":0},{"$f":"W980","v":0},{"$f":"X980","v":70347720.99197945},{"$f":"Y980","v":0},0,{"$f":"AA980","v":0},{"$f":"AB980","v":0},{"$f":"AC980","v":0},{"$f":"AD980","v":0},0,{"$f":"AF980","v":0},{"$f":"AG980","v":0},{"$f":"AH980","v":0},{"$f":"AI980","v":0},0,{"$f":"AK980","v":0},{"$f":"AL980","v":0},{"$f":"AM980","v":1780264.9065500032},{"$f":"AN980","v":0},0,{"$f":"AP980","v":0},{"$f":"AQ980","v":0},{"$f":"AR980","v":0},{"$f":"AS980","v":0},0,{"$f":"AU980","v":0},{"$f":"AV980","v":0},{"$f":"AW980","v":0},{"$f":"AX980","v":0},0,{"$f":"AZ980","v":0},{"$f":"BA980","v":0},{"$f":"BB980","v":0},{"$f":"BC980","v":0},0,{"$f":"BE980","v":0},{"$f":"BF980","v":0},{"$f":"BG980","v":0},{"$f":"BH980","v":0},0,{"$f":"BJ980","v":0},{"$f":"BK980","v":0},{"$f":"BL980","v":0},{"$f":"BM980","v":0},0,{"$f":"BO980","v":0},{"$f":"BP980","v":0},{"$f":"BQ980","v":169795.13873746459},{"$f":"BR980","v":0},0,0]
[1101,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"+G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":0},0,0,0,0,0,0,{"$f":"+N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":0},0,0,0,{"$f":"SUM(H1110:Q1110)","v":0},0,null,null,{"$f":"+V1030+V1025+V1020+V1015+V1010+V1005+V997+V989+V984+V966+V1035","v":0},{"$f":"+W1030+W1025+W1020+W1015+W1010+W1005+W997+W989+W984+W966+W1035","v":0},{"$f":"+X1030+X1025+X1020+X1015+X1010+X1005+X997+X989+X984+X966+X1035","v":0},{"$f":"+Y1030+Y1025+Y1020+Y1015+Y1010+Y1005+Y997+Y989+Y984+Y966+Y1035","v":0},0,{"$f":"+AA1030+AA1025+AA1020+AA1015+AA1010+AA1005+AA997+AA989+AA984+AA966+AA1035","v":0},{"$f":"+AB1030+AB1025+AB1020+AB1015+AB1010+AB1005+AB997+AB989+AB984+AB966+AB1035","v":0},{"$f":"+AC1030+AC1025+AC1020+AC1015+AC1010+AC1005+AC997+AC989+AC984+AC966+AC1035","v":0},{"$f":"+AD1030+AD1025+AD1020+AD1015+AD1010+AD1005+AD997+AD989+AD984+AD966+AD1035","v":0},0,{"$f":"+AF1030+AF1025+AF1020+AF1015+AF1010+AF1005+AF997+AF989+AF984+AF966+AF1035","v":0},{"$f":"+AG1030+AG1025+AG1020+AG1015+AG1010+AG1005+AG997+AG989+AG984+AG966+AG1035","v":0},{"$f":"+AH1030+AH1025+AH1020+AH1015+AH1010+AH1005+AH997+AH989+AH984+AH966+AH1035","v":0},{"$f":"+AI1030+AI1025+AI1020+AI1015+AI1010+AI1005+AI997+AI989+AI984+AI966+AI1035","v":0},0,{"$f":"+AK1030+AK1025+AK1020+AK1015+AK1010+AK1005+AK997+AK989+AK984+AK966+AK1035","v":0},{"$f":"+AL1030+AL1025+AL1020+AL1015+AL1010+AL1005+AL997+AL989+AL984+AL966+AL1035","v":0},{"$f":"+AM1030+AM1025+AM1020+AM1015+AM1010+AM1005+AM997+AM989+AM984+AM966+AM1035","v":0},{"$f":"+AN1030+AN1025+AN1020+AN1015+AN1010+AN1005+AN997+AN989+AN984+AN966+AN1035","v":0},0,{"$f":"+AP1030+AP1025+AP1020+AP1015+AP1010+AP1005+AP997+AP989+AP984+AP966+AP1035","v":0},{"$f":"+AQ1030+AQ1025+AQ1020+AQ1015+AQ1010+AQ1005+AQ997+AQ989+AQ984+AQ966+AQ1035","v":0},{"$f":"+AR1030+AR1025+AR1020+AR1015+AR1010+AR1005+AR997+AR989+AR984+AR966+AR1035","v":0},{"$f":"+AS1030+AS1025+AS1020+AS1015+AS1010+AS1005+AS997+AS989+AS984+AS966+AS1035","v":0},0,{"$f":"+AU1030+AU1025+AU1020+AU1015+AU1010+AU1005+AU997+AU989+AU984+AU966+AU1035","v":0},{"$f":"+AV1030+AV1025+AV1020+AV1015+AV1010+AV1005+AV997+AV989+AV984+AV966+AV1035","v":0},{"$f":"+AW1030+AW1025+AW1020+AW1015+AW1010+AW1005+AW997+AW989+AW984+AW966+AW1035","v":0},{"$f":"+AX1030+AX1025+AX1020+AX1015+AX1010+AX1005+AX997+AX989+AX984+AX966+AX1035","v":0},0,{"$f":"+AZ1030+AZ1025+AZ1020+AZ1015+AZ1010+AZ1005+AZ997+AZ989+AZ984+AZ966+AZ1035","v":0},{"$f":"+BA1030+BA1025+BA1020+BA1015+BA1010+BA1005+BA997+BA989+BA984+BA966+BA1035","v":0},{"$f":"+BB1030+BB1025+BB1020+BB1015+BB1010+BB1005+BB997+BB989+BB984+BB966+BB1035","v":0},{"$f":"+BC1030+BC1025+BC1020+BC1015+BC1010+BC1005+BC997+BC989+BC984+BC966+BC1035","v":0},0,{"$f":"+BE1030+BE1025+BE1020+BE1015+BE1010+BE1005+BE997+BE989+BE984+BE966+BE1035","v":0},{"$f":"+BF1030+BF1025+BF1020+BF1015+BF1010+BF1005+BF997+BF989+BF984+BF966+BF1035","v":0},{"$f":"+BG1030+BG1025+BG1020+BG1015+BG1010+BG1005+BG997+BG989+BG984+BG966+BG1035","v":0},{"$f":"+BH1030+BH1025+BH1020+BH1015+BH1010+BH1005+BH997+BH989+BH984+BH966+BH1035","v":0},0,{"$f":"+BJ1030+BJ1025+BJ1020+BJ1015+BJ1010+BJ1005+BJ997+BJ989+BJ984+BJ966+BJ1035","v":0},{"$f":"+BK1030+BK1025+BK1020+BK1015+BK1010+BK1005+BK997+BK989+BK984+BK966+BK1035","v":0},{"$f":"+BL1030+BL1025+BL1020+BL1015+BL1010+BL1005+BL997+BL989+BL984+BL966+BL1035","v":0},{"$f":"+BM1030+BM1025+BM1020+BM1015+BM1010+BM1005+BM997+BM989+BM984+BM966+BM1035","v":0},0,{"$f":"+BO1030+BO1025+BO1020+BO1015+BO1010+BO1005+BO997+BO989+BO984+BO966+BO1035","v":0},{"$f":"+BP1030+BP1025+BP1020+BP1015+BP1010+BP1005+BP997+BP989+BP984+BP966+BP1035","v":0},{"$f":"+BQ1030+BQ1025+BQ1020+BQ1015+BQ1010+BQ1005+BQ997+BQ989+BQ984+BQ966+BQ1035","v":0},{"$f":"+BR1030+BR1025+BR1020+BR1015+BR1010+BR1005+BR997+BR989+BR984+BR966+BR1035","v":0},0,0]
[1102,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":2910266035.1192179},2629885230.2017202,0,0,18032333.606476746,503465.74446319684,209610202.06029847,{"$f":"N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},0,{"$f":"P1031+P1026+P1021+P1016+P1011+P1006+P1001+P990+P985+P967+P1036","v":51381161.153475322},853642.35278374399,{"$f":"SUM(H1111:Q1111)","v":2910266035.1192174},0,null,null,{"$f":"V1031+V1026+V1021+V1016+V1011+V1006+V1001+V990+V985+V967+V1036","v":0},{"$f":"W1031+W1026+W1021+W1016+W1011+W1006+W1001+W990+W985+W967+W1036","v":1646054191.2325921},{"$f":"X1031+X1026+X1021+X1016+X1011+X1006+X1001+X990+X985+X967+X1036","v":420627059.18453461},{"$f":"Y1031+Y1026+Y1021+Y1016+Y1011+Y1006+Y1001+Y990+Y985+Y967+Y1036","v":563203979.78459334},0,{"$f":"AA1031+AA1026+AA1021+AA1016+AA1011+AA1006+AA1001+AA990+AA985+AA967+AA1036","v":0},{"$f":"AB1031+AB1026+AB1021+AB1016+AB1011+AB1006+AB1001+AB990+AB985+AB967+AB1036","v":0},{"$f":"AC1031+AC1026+AC1021+AC1016+AC1011+AC1006+AC1001+AC990+AC985+AC967+AC1036","v":0},{"$f":"AD1031+AD1026+AD1021+AD1016+AD1011+AD1006+AD1001+AD990+AD985+AD967+AD1036","v":0},0,{"$f":"AF1031+AF1026+AF1021+AF1016+AF1011+AF1006+AF1001+AF990+AF985+AF967+AF1036","v":0},{"$f":"AG1031+AG1026+AG1021+AG1016+AG1011+AG1006+AG1001+AG990+AG985+AG967+AG1036","v":0},{"$f":"AH1031+AH1026+AH1021+AH1016+AH1011+AH1006+AH1001+AH990+AH985+AH967+AH1036","v":0},{"$f":"AI1031+AI1026+AI1021+AI1016+AI1011+AI1006+AI1001+AI990+AI985+AI967+AI1036","v":0},0,{"$f":"AK1031+AK1026+AK1021+AK1016+AK1011+AK1006+AK1001+AK990+AK985+AK967+AK1036","v":0},{"$f":"AL1031+AL1026+AL1021+AL1016+AL1011+AL1006+AL1001+AL990+AL985+AL967+AL1036","v":4003306.9848253196},{"$f":"AM1031+AM1026+AM1021+AM1016+AM1011+AM1006+AM1001+AM990+AM985+AM967+AM1036","v":5997969.1403819937},{"$f":"AN1031+AN1026+AN1021+AN1016+AN1011+AN1006+AN1001+AN990+AN985+AN967+AN1036","v":8031057.4812694294},0,{"$f":"AP1031+AP1026+AP1021+AP1016+AP1011+AP1006+AP1001+AP990+AP985+AP967+AP1036","v":0},{"$f":"AQ1031+AQ1026+AQ1021+AQ1016+AQ1011+AQ1006+AQ1001+AQ990+AQ985+AQ967+AQ1036","v":503465.74446319684},{"$f":"AR1031+AR1026+AR1021+AR1016+AR1011+AR1006+AR1001+AR990+AR985+AR967+AR1036","v":0},{"$f":"AS1031+AS1026+AS1021+AS1016+AS1011+AS1006+AS1001+AS990+AS985+AS967+AS1036","v":0},0,{"$f":"AU1031+AU1026+AU1021+AU1016+AU1011+AU1006+AU1001+AU990+AU985+AU967+AU1036","v":0},{"$f":"AV1031+AV1026+AV1021+AV1016+AV1011+AV1006+AV1001+AV990+AV985+AV967+AV1036","v":30674642.952780556},{"$f":"AW1031+AW1026+AW1021+AW1016+AW1011+AW1006+AW1001+AW990+AW985+AW967+AW1036","v":76502097.443276033},{"$f":"AX1031+AX1026+AX1021+AX1016+AX1011+AX1006+AX1001+AX990+AX985+AX967+AX1036","v":102433461.66424188},0,{"$f":"AZ1031+AZ1026+AZ1021+AZ1016+AZ1011+AZ1006+AZ1001+AZ990+AZ985+AZ967+AZ1036","v":0},{"$f":"BA1031+BA1026+BA1021+BA1016+BA1011+BA1006+BA1001+BA990+BA985+BA967+BA1036","v":0},{"$f":"BB1031+BB1026+BB1021+BB1016+BB1011+BB1006+BB1001+BB990+BB985+BB967+BB1036","v":0},{"$f":"BC1031+BC1026+BC1021+BC1016+BC1011+BC1006+BC1001+BC990+BC985+BC967+BC1036","v":0},0,{"$f":"BE1031+BE1026+BE1021+BE1016+BE1011+BE1006+BE1001+BE990+BE985+BE967+BE1036","v":0},{"$f":"BF1031+BF1026+BF1021+BF1016+BF1011+BF1006+BF1001+BF990+BF985+BF967+BF1036","v":0},{"$f":"BG1031+BG1026+BG1021+BG1016+BG1011+BG1006+BG1001+BG990+BG985+BG967+BG1036","v":0},{"$f":"BH1031+BH1026+BH1021+BH1016+BH1011+BH1006+BH1001+BH990+BH985+BH967+BH1036","v":0},0,{"$f":"BJ1031+BJ1026+BJ1021+BJ1016+BJ1011+BJ1006+BJ1001+BJ990+BJ985+BJ967+BJ1036","v":0},{"$f":"BK1031+BK1026+BK1021+BK1016+BK1011+BK1006+BK1001+BK990+BK985+BK967+BK1036","v":2045439.399168235},{"$f":"BL1031+BL1026+BL1021+BL1016+BL1011+BL1006+BL1001+BL990+BL985+BL967+BL1036","v":21092991.30875646},{"$f":"BM1031+BM1026+BM1021+BM1016+BM1011+BM1006+BM1001+BM990+BM985+BM967+BM1036","v":28242730.445550621},0,{"$f":"BO1031+BO1026+BO1021+BO1016+BO1011+BO1006+BO1001+BO990+BO985+BO967+BO1036","v":0},{"$f":"BP1031+BP1026+BP1021+BP1016+BP1011+BP1006+BP1001+BP990+BP985+BP967+BP1036","v":233543.36728564277},{"$f":"BQ1031+BQ1026+BQ1021+BQ1016+BQ1011+BQ1006+BQ1001+BQ990+BQ985+BQ967+BQ1036","v":265117.08041523211},{"$f":"BR1031+BR1026+BR1021+BR1016+BR1011+BR1006+BR1001+BR990+BR985+BR967+BR1036","v":354981.90508286905},0,0]
[1103,null,null,"General",null,"Gross Plant",{"$f":"G1105","v":262252042.01616377},{"$f":"H1105","v":222859213.19466713},{"$f":"I1105","v":0},0,1635199.7015676138,41552.703677634163,17299827.664158572,{"$f":"N1105","v":0},0,4240658.2523296122,16175590.499763189,{"$f":"SUM(H1112:Q1112)","v":262252042.01616377},{"$f":"R1112-G1112","v":0},null,null,{"$f":"V1105","v":206024780.3350907},16834432.859576453,0,0,0,{"$f":"AA1105","v":0},0,0,0,0,{"$f":"AF1105","v":0},0,0,0,0,{"$f":"AK1105","v":1511679.2996356816},123520.40193193214,0,0,0,{"$f":"AP1105","v":38413.878092783954},3138.8255848502054,0,0,0,{"$f":"AU1105","v":15993026.015172543},1306801.6489860327,0,0,0,{"$f":"AZ1105","v":0},0,0,0,0,{"$f":"BE1105","v":0},0,0,0,0,{"$f":"BJ1105","v":3920325.6279525645},320332.62437704753,0,0,0,{"$f":"BO1105","v":102416.88295627573},16073173.616806915,0,0,0,0]
[1104,null,null,"Gas Plant in Service",null,null,{"$f":"SUM(G1109:G1112)","v":3244815858.1726484},{"$f":"SUM(H1109:H1112)","v":2923092164.3883672},{"$f":"SUM(I1109:I1112)","v":0},0,21447798.214594364,545018.44814083097,226910029.72445706,{"$f":"SUM(N1109:N1112)","v":0},0,55621819.405804932,17199027.991284396,{"$f":"SUM(R1109:R1112)","v":3244815858.172648},0,null,null,{"$f":"SUM(V1109:V1112)","v":206024780.3350907},1662888624.0921686,490974780.17651403,563203979.78459334,0,{"$f":"SUM(AA1109:AA1112)","v":0},0,0,0,0,{"$f":"SUM(AF1109:AF1112)","v":0},0,0,0,0,{"$f":"SUM(AK1109:AK1112)","v":1511679.2996356816},4126827.3867572518,7778234.0469319969,8031057.4812694294,0,{"$f":"SUM(AP1109:AP1112)","v":38413.878092783954},506604.57004804706,0,0,0,{"$f":"SUM(AU1109:AU1112)","v":15993026.015172543},31981444.60176659,76502097.443276033,102433461.66424188,0,{"$f":"SUM(AZ1109:AZ1112)","v":0},0,0,0,0,{"$f":"SUM(BE1109:BE1112)","v":0},0,0,0,0,{"$f":"SUM(BJ1109:BJ1112)","v":3920325.6279525645},2365772.0235452824,21092991.30875646,28242730.445550621,0,{"$f":"SUM(BO1109:BO1112)","v":102416.88295627573},16306716.984092558,434912.21915269666,354981.90508286905,0,0]
[1105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1106,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1107,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1116","v":5036.8300000000008},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!D$9,FALSE)*$G1116","v":4551.571802779983},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!E$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!F$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!G$9,FALSE)*$G1116","v":31.208761598796467},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!H$9,FALSE)*$G1116","v":0.87135379895971721},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!I$9,FALSE)*$G1116","v":362.77472275833509},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!J$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!K$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!L$9,FALSE)*$G1116","v":88.925950689610275},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!M$9,FALSE)*$G1116","v":1.477408374315722},{"$f":"SUM(H1116:Q1116)","v":5036.8300000000008},0,null,"Distribution Plant",{"$f":"IF($U1116=$V$646,$H1116,0)","v":0},{"$f":"IF($U1116=$W$646,$H1116,0)","v":4551.571802779983},{"$f":"IF($U1116=$X$646,$H1116,0)+IF($U1116=$Y$646,$H1116,0)*$X$643","v":0},{"$f":"IF($U1116=$Y$646,$H1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AA$646,$I1116,0)","v":0},{"$f":"IF($U1116=$AB$646,$I1116,0)","v":0},{"$f":"IF($U1116=$AC$646,$I1116,0)+IF($U1116=$AD$646,$I1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AD$646,$I1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AF$646,$J1116,0)","v":0},{"$f":"IF($U1116=$AG$646,$J1116,0)","v":0},{"$f":"IF($U1116=$AH$646,$J1116,0)+IF($U1116=$AI$646,$J1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AI$646,$J1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AK$646,$K1116,0)","v":0},{"$f":"IF($U1116=$AL$646,$K1116,0)","v":31.208761598796467},{"$f":"IF($U1116=$AM$646,$K1116,0)+IF($U1116=$AN$646,$K1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AN$646,$K1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AP$646,$L1116,0)","v":0},{"$f":"IF($U1116=$AQ$646,$L1116,0)","v":0.87135379895971721},{"$f":"IF($U1116=$AR$646,$L1116,0)+IF($U1116=$AS$646,$L1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AS$646,$L1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AU$646,$M1116,0)","v":0},{"$f":"IF($U1116=$AV$646,$M1116,0)","v":362.77472275833509},{"$f":"IF($U1116=$AW$646,$M1116,0)+IF($U1116=$AX$646,$M1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AX$646,$M1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AZ$646,$N1116,0)","v":0},{"$f":"IF($U1116=$BA$646,$N1116,0)","v":0},{"$f":"IF($U1116=$BB$646,$N1116,0)+IF($U1116=$BC$646,$N1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BC$646,$N1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$BE$646,$O1116,0)","v":0},{"$f":"IF($U1116=$BF$646,$O1116,0)","v":0},{"$f":"IF($U1116=$BG$646,$O1116,0)+IF($U1116=$BH$646,$O1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BH$646,$O1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$BJ$646,$P1116,0)","v":0},{"$f":"IF($U1116=$BK$646,$P1116,0)","v":88.925950689610275},{"$f":"IF($U1116=$BL$646,$P1116,0)+IF($U1116=$BM$646,$P1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BM$646,$P1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$BO$646,$Q1116,0)","v":0},{"$f":"IF($U1116=$BP$646,$Q1116,0)","v":1.477408374315722},{"$f":"IF($U1116=$BQ$646,$Q1116,0)+IF($U1116=$BR$646,$Q1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BR$646,$Q1116,0)*$Y$643","v":0},0,0]
[1108,null,null,"Total",null,null,{"$f":"SUM(G1116)","v":5036.8300000000008},{"$f":"SUM(H1116)","v":4551.571802779983},{"$f":"SUM(I1116)","v":0},0,31.208761598796467,0.87135379895971721,362.77472275833509,{"$f":"SUM(N1116)","v":0},0,88.925950689610275,1.477408374315722,{"$f":"SUM(R1116)","v":5036.8300000000008},0,null,null,{"$f":"SUM(V1116)","v":0},{"$f":"SUM(W1116)","v":4551.571802779983},0,0,0,{"$f":"SUM(AA1116)","v":0},{"$f":"SUM(AB1116)","v":0},0,0,0,{"$f":"SUM(AF1116)","v":0},{"$f":"SUM(AG1116)","v":0},0,0,0,{"$f":"SUM(AK1116)","v":0},{"$f":"SUM(AL1116)","v":31.208761598796467},{"$f":"SUM(AM1116)","v":0},{"$f":"SUM(AN1116)","v":0},0,{"$f":"SUM(AP1116)","v":0},{"$f":"SUM(AQ1116)","v":0.87135379895971721},{"$f":"SUM(AR1116)","v":0},{"$f":"SUM(AS1116)","v":0},0,{"$f":"SUM(AU1116)","v":0},{"$f":"SUM(AV1116)","v":362.77472275833509},{"$f":"SUM(AW1116)","v":0},{"$f":"SUM(AX1116)","v":0},0,{"$f":"SUM(AZ1116)","v":0},{"$f":"SUM(BA1116)","v":0},0,0,0,{"$f":"SUM(BE1116)","v":0},{"$f":"SUM(BF1116)","v":0},0,0,0,{"$f":"SUM(BJ1116)","v":0},{"$f":"SUM(BK1116)","v":88.925950689610275},{"$f":"SUM(BL1116)","v":0},{"$f":"SUM(BM1116)","v":0},0,{"$f":"SUM(BO1116)","v":0},{"$f":"SUM(BP1116)","v":1.477408374315722},{"$f":"SUM(BQ1116)","v":0},{"$f":"SUM(BR1116)","v":0},0,0]
[1109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1110,106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1111,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!D$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!E$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!F$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!G$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!H$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!I$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!J$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!K$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!L$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!M$9,FALSE)*$G1120","v":0},{"$f":"SUM(H1120:Q1120)","v":0},0,null,"Throughput",{"$f":"IF($U1120=$V$646,$H1120,0)","v":0},{"$f":"IF($U1120=$W$646,$H1120,0)","v":0},{"$f":"IF($U1120=$X$646,$H1120,0)+IF($U1120=$Y$646,$H1120,0)*$X$643","v":0},{"$f":"IF($U1120=$Y$646,$H1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AA$646,$I1120,0)","v":0},{"$f":"IF($U1120=$AB$646,$I1120,0)","v":0},{"$f":"IF($U1120=$AC$646,$I1120,0)+IF($U1120=$AD$646,$I1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AD$646,$I1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AF$646,$J1120,0)","v":0},{"$f":"IF($U1120=$AG$646,$J1120,0)","v":0},{"$f":"IF($U1120=$AH$646,$J1120,0)+IF($U1120=$AI$646,$J1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AI$646,$J1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AK$646,$K1120,0)","v":0},{"$f":"IF($U1120=$AL$646,$K1120,0)","v":0},{"$f":"IF($U1120=$AM$646,$K1120,0)+IF($U1120=$AN$646,$K1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AN$646,$K1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AP$646,$L1120,0)","v":0},{"$f":"IF($U1120=$AQ$646,$L1120,0)","v":0},{"$f":"IF($U1120=$AR$646,$L1120,0)+IF($U1120=$AS$646,$L1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AS$646,$L1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AU$646,$M1120,0)","v":0},{"$f":"IF($U1120=$AV$646,$M1120,0)","v":0},{"$f":"IF($U1120=$AW$646,$M1120,0)+IF($U1120=$AX$646,$M1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AX$646,$M1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AZ$646,$N1120,0)","v":0},{"$f":"IF($U1120=$BA$646,$N1120,0)","v":0},{"$f":"IF($U1120=$BB$646,$N1120,0)+IF($U1120=$BC$646,$N1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BC$646,$N1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$BE$646,$O1120,0)","v":0},{"$f":"IF($U1120=$BF$646,$O1120,0)","v":0},{"$f":"IF($U1120=$BG$646,$O1120,0)+IF($U1120=$BH$646,$O1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BH$646,$O1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$BJ$646,$P1120,0)","v":0},{"$f":"IF($U1120=$BK$646,$P1120,0)","v":0},{"$f":"IF($U1120=$BL$646,$P1120,0)+IF($U1120=$BM$646,$P1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BM$646,$P1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$BO$646,$Q1120,0)","v":0},{"$f":"IF($U1120=$BP$646,$Q1120,0)","v":0},{"$f":"IF($U1120=$BQ$646,$Q1120,0)+IF($U1120=$BR$646,$Q1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BR$646,$Q1120,0)*$Y$643","v":0},0,0]
[1112,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!D$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!E$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!F$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!G$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!H$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!I$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!J$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!K$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!L$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!M$9,FALSE)*$G1121","v":0},{"$f":"SUM(H1121:Q1121)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1121=$V$646,$H1121,0)","v":0},{"$f":"IF($U1121=$W$646,$H1121,0)","v":0},{"$f":"IF($U1121=$X$646,$H1121,0)+IF($U1121=$Y$646,$H1121,0)*$X$643","v":0},{"$f":"IF($U1121=$Y$646,$H1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AA$646,$I1121,0)","v":0},{"$f":"IF($U1121=$AB$646,$I1121,0)","v":0},{"$f":"IF($U1121=$AC$646,$I1121,0)+IF($U1121=$AD$646,$I1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AD$646,$I1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AF$646,$J1121,0)","v":0},{"$f":"IF($U1121=$AG$646,$J1121,0)","v":0},{"$f":"IF($U1121=$AH$646,$J1121,0)+IF($U1121=$AI$646,$J1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AI$646,$J1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AK$646,$K1121,0)","v":0},{"$f":"IF($U1121=$AL$646,$K1121,0)","v":0},{"$f":"IF($U1121=$AM$646,$K1121,0)+IF($U1121=$AN$646,$K1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AN$646,$K1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AP$646,$L1121,0)","v":0},{"$f":"IF($U1121=$AQ$646,$L1121,0)","v":0},{"$f":"IF($U1121=$AR$646,$L1121,0)+IF($U1121=$AS$646,$L1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AS$646,$L1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AU$646,$M1121,0)","v":0},{"$f":"IF($U1121=$AV$646,$M1121,0)","v":0},{"$f":"IF($U1121=$AW$646,$M1121,0)+IF($U1121=$AX$646,$M1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AX$646,$M1121,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1121=$BJ$646,$P1121,0)","v":0},{"$f":"IF($U1121=$BK$646,$P1121,0)","v":0},{"$f":"IF($U1121=$BL$646,$P1121,0)+IF($U1121=$BM$646,$P1121,0)*$X$643","v":0},{"$f":"IF($U1121=$BM$646,$P1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$BO$646,$Q1121,0)","v":0},{"$f":"IF($U1121=$BP$646,$Q1121,0)","v":0},{"$f":"IF($U1121=$BQ$646,$Q1121,0)+IF($U1121=$BR$646,$Q1121,0)*$X$643","v":0},{"$f":"IF($U1121=$BR$646,$Q1121,0)*$Y$643","v":0},0,0]
[1113,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!D$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!E$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!F$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!G$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!H$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!I$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!J$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!K$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!L$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!M$9,FALSE)*$G1122","v":0},{"$f":"SUM(H1122:Q1122)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1122=$V$646,$H1122,0)","v":0},{"$f":"IF($U1122=$W$646,$H1122,0)","v":0},{"$f":"IF($U1122=$X$646,$H1122,0)+IF($U1122=$Y$646,$H1122,0)*$X$643","v":0},{"$f":"IF($U1122=$Y$646,$H1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AA$646,$I1122,0)","v":0},{"$f":"IF($U1122=$AB$646,$I1122,0)","v":0},{"$f":"IF($U1122=$AC$646,$I1122,0)+IF($U1122=$AD$646,$I1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AD$646,$I1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AF$646,$J1122,0)","v":0},{"$f":"IF($U1122=$AG$646,$J1122,0)","v":0},{"$f":"IF($U1122=$AH$646,$J1122,0)+IF($U1122=$AI$646,$J1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AI$646,$J1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AK$646,$K1122,0)","v":0},{"$f":"IF($U1122=$AL$646,$K1122,0)","v":0},{"$f":"IF($U1122=$AM$646,$K1122,0)+IF($U1122=$AN$646,$K1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AN$646,$K1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AP$646,$L1122,0)","v":0},{"$f":"IF($U1122=$AQ$646,$L1122,0)","v":0},{"$f":"IF($U1122=$AR$646,$L1122,0)+IF($U1122=$AS$646,$L1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AS$646,$L1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AU$646,$M1122,0)","v":0},{"$f":"IF($U1122=$AV$646,$M1122,0)","v":0},{"$f":"IF($U1122=$AW$646,$M1122,0)+IF($U1122=$AX$646,$M1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AX$646,$M1122,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1122=$BJ$646,$P1122,0)","v":0},{"$f":"IF($U1122=$BK$646,$P1122,0)","v":0},{"$f":"IF($U1122=$BL$646,$P1122,0)+IF($U1122=$BM$646,$P1122,0)*$X$643","v":0},{"$f":"IF($U1122=$BM$646,$P1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$BO$646,$Q1122,0)","v":0},{"$f":"IF($U1122=$BP$646,$Q1122,0)","v":0},{"$f":"IF($U1122=$BQ$646,$Q1122,0)+IF($U1122=$BR$646,$Q1122,0)*$X$643","v":0},{"$f":"IF($U1122=$BR$646,$Q1122,0)*$Y$643","v":0},0,0]
[1114,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!D$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!E$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!F$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!G$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!H$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!I$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!J$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!K$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!L$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!M$9,FALSE)*$G1123","v":0},{"$f":"SUM(H1123:Q1123)","v":0},0,null,"Customer",{"$f":"IF($U1123=$V$646,$H1123,0)","v":0},{"$f":"IF($U1123=$W$646,$H1123,0)","v":0},{"$f":"IF($U1123=$X$646,$H1123,0)+IF($U1123=$Y$646,$H1123,0)*$X$643","v":0},{"$f":"IF($U1123=$Y$646,$H1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AA$646,$I1123,0)","v":0},{"$f":"IF($U1123=$AB$646,$I1123,0)","v":0},{"$f":"IF($U1123=$AC$646,$I1123,0)+IF($U1123=$AD$646,$I1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AD$646,$I1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AF$646,$J1123,0)","v":0},{"$f":"IF($U1123=$AG$646,$J1123,0)","v":0},{"$f":"IF($U1123=$AH$646,$J1123,0)+IF($U1123=$AI$646,$J1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AI$646,$J1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AK$646,$K1123,0)","v":0},{"$f":"IF($U1123=$AL$646,$K1123,0)","v":0},{"$f":"IF($U1123=$AM$646,$K1123,0)+IF($U1123=$AN$646,$K1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AN$646,$K1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AP$646,$L1123,0)","v":0},{"$f":"IF($U1123=$AQ$646,$L1123,0)","v":0},{"$f":"IF($U1123=$AR$646,$L1123,0)+IF($U1123=$AS$646,$L1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AS$646,$L1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AU$646,$M1123,0)","v":0},{"$f":"IF($U1123=$AV$646,$M1123,0)","v":0},{"$f":"IF($U1123=$AW$646,$M1123,0)+IF($U1123=$AX$646,$M1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AX$646,$M1123,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1123=$BJ$646,$P1123,0)","v":0},{"$f":"IF($U1123=$BK$646,$P1123,0)","v":0},{"$f":"IF($U1123=$BL$646,$P1123,0)+IF($U1123=$BM$646,$P1123,0)*$X$643","v":0},{"$f":"IF($U1123=$BM$646,$P1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$BO$646,$Q1123,0)","v":0},{"$f":"IF($U1123=$BP$646,$Q1123,0)","v":0},{"$f":"IF($U1123=$BQ$646,$Q1123,0)+IF($U1123=$BR$646,$Q1123,0)*$X$643","v":0},{"$f":"IF($U1123=$BR$646,$Q1123,0)*$Y$643","v":0},0,0]
[1115,null,null,"Total",null,null,{"$f":"SUM(G1120:G1123)","v":0},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":0},0,0,0,0,{"$f":"SUM(N1120:N1123)","v":0},0,0,0,{"$f":"SUM(R1120:R1123)","v":0},0,null,null,{"$f":"SUM(V1120:V1123)","v":0},{"$f":"SUM(W1120:W1123)","v":0},0,0,0,{"$f":"SUM(AA1120:AA1123)","v":0},{"$f":"SUM(AB1120:AB1123)","v":0},0,0,0,{"$f":"SUM(AF1120:AF1123)","v":0},{"$f":"SUM(AG1120:AG1123)","v":0},0,0,0,{"$f":"SUM(AK1120:AK1123)","v":0},{"$f":"SUM(AL1120:AL1123)","v":0},{"$f":"SUM(AM1120:AM1123)","v":0},{"$f":"SUM(AN1120:AN1123)","v":0},0,{"$f":"SUM(AP1120:AP1123)","v":0},{"$f":"SUM(AQ1120:AQ1123)","v":0},{"$f":"SUM(AR1120:AR1123)","v":0},{"$f":"SUM(AS1120:AS1123)","v":0},0,{"$f":"SUM(AU1120:AU1123)","v":0},{"$f":"SUM(AV1120:AV1123)","v":0},{"$f":"SUM(AW1120:AW1123)","v":0},{"$f":"SUM(AX1120:AX1123)","v":0},0,{"$f":"SUM(AZ1120:AZ1123)","v":0},{"$f":"SUM(BA1120:BA1123)","v":0},0,0,0,{"$f":"SUM(BE1120:BE1123)","v":0},{"$f":"SUM(BF1120:BF1123)","v":0},0,0,0,{"$f":"SUM(BJ1120:BJ1123)","v":0},{"$f":"SUM(BK1120:BK1123)","v":0},{"$f":"SUM(BL1120:BL1123)","v":0},{"$f":"SUM(BM1120:BM1123)","v":0},0,{"$f":"SUM(BO1120:BO1123)","v":0},{"$f":"SUM(BP1120:BP1123)","v":0},{"$f":"SUM(BQ1120:BQ1123)","v":0},{"$f":"SUM(BR1120:BR1123)","v":0},0,0]
[1116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1125:Y1125)-H1125","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1125:AN1125)-K1125","v":0},null,null,null,null,{"$f":"SUM(AP1125:AS1125)-L1125","v":0},null,null,null,null,{"$f":"SUM(AU1125:AX1125)-M1125","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1125:BM1125)-P1125","v":0},null,null,null,null,{"$f":"SUM(BO1125:BR1125)-Q1125","v":0},{"$f":"SUM(V1125:BR1125)-R1125","v":0}]
[1117,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1118,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1127","v":-64042208.952596858},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!D$9,FALSE)*$G1127","v":-62314823.255571991},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!E$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!F$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!G$9,FALSE)*$G1127","v":-1576979.2032411275},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!H$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!I$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!J$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!K$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!L$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!M$9,FALSE)*$G1127","v":-150406.49378374004},{"$f":"SUM(H1127:Q1127)","v":-64042208.952596858},0,null,"Throughput",{"$f":"IF($U1127=$V$646,$H1127,0)","v":0},{"$f":"IF($U1127=$W$646,$H1127,0)","v":0},{"$f":"IF($U1127=$X$646,$H1127,0)+IF($U1127=$Y$646,$H1127,0)*$X$643","v":-62314823.255571991},{"$f":"IF($U1127=$Y$646,$H1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AA$646,$I1127,0)","v":0},{"$f":"IF($U1127=$AB$646,$I1127,0)","v":0},{"$f":"IF($U1127=$AC$646,$I1127,0)+IF($U1127=$AD$646,$I1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AD$646,$I1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AF$646,$J1127,0)","v":0},{"$f":"IF($U1127=$AG$646,$J1127,0)","v":0},{"$f":"IF($U1127=$AH$646,$J1127,0)+IF($U1127=$AI$646,$J1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AI$646,$J1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AK$646,$K1127,0)","v":0},{"$f":"IF($U1127=$AL$646,$K1127,0)","v":0},{"$f":"IF($U1127=$AM$646,$K1127,0)+IF($U1127=$AN$646,$K1127,0)*$X$643","v":-1576979.2032411275},{"$f":"IF($U1127=$AN$646,$K1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AP$646,$L1127,0)","v":0},{"$f":"IF($U1127=$AQ$646,$L1127,0)","v":0},{"$f":"IF($U1127=$AR$646,$L1127,0)+IF($U1127=$AS$646,$L1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AS$646,$L1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AU$646,$M1127,0)","v":0},{"$f":"IF($U1127=$AV$646,$M1127,0)","v":0},{"$f":"IF($U1127=$AW$646,$M1127,0)+IF($U1127=$AX$646,$M1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AX$646,$M1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AZ$646,$N1127,0)","v":0},{"$f":"IF($U1127=$BA$646,$N1127,0)","v":0},{"$f":"IF($U1127=$BB$646,$N1127,0)+IF($U1127=$BC$646,$N1127,0)*$X$643","v":0},{"$f":"IF($U1127=$BC$646,$N1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$BE$646,$O1127,0)","v":0},{"$f":"IF($U1127=$BF$646,$O1127,0)","v":0},{"$f":"IF($U1127=$BG$646,$O1127,0)+IF($U1127=$BH$646,$O1127,0)*$X$643","v":0},{"$f":"IF($U1127=$BH$646,$O1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$BJ$646,$P1127,0)","v":0},{"$f":"IF($U1127=$BK$646,$P1127,0)","v":0},{"$f":"IF($U1127=$BL$646,$P1127,0)+IF($U1127=$BM$646,$P1127,0)*$X$643","v":0},{"$f":"IF($U1127=$BM$646,$P1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$BO$646,$Q1127,0)","v":0},{"$f":"IF($U1127=$BP$646,$Q1127,0)","v":0},{"$f":"IF($U1127=$BQ$646,$Q1127,0)+IF($U1127=$BR$646,$Q1127,0)*$X$643","v":-150406.49378374004},{"$f":"IF($U1127=$BR$646,$Q1127,0)*$Y$643","v":0},0,0]
[1119,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!D$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!E$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!F$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!G$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!H$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!I$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!J$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!K$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!L$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!M$9,FALSE)*$G1128","v":0},{"$f":"SUM(H1128:Q1128)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1128=$V$646,$H1128,0)","v":0},{"$f":"IF($U1128=$W$646,$H1128,0)","v":0},{"$f":"IF($U1128=$X$646,$H1128,0)+IF($U1128=$Y$646,$H1128,0)*$X$643","v":0},{"$f":"IF($U1128=$Y$646,$H1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AA$646,$I1128,0)","v":0},{"$f":"IF($U1128=$AB$646,$I1128,0)","v":0},{"$f":"IF($U1128=$AC$646,$I1128,0)+IF($U1128=$AD$646,$I1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AD$646,$I1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AF$646,$J1128,0)","v":0},{"$f":"IF($U1128=$AG$646,$J1128,0)","v":0},{"$f":"IF($U1128=$AH$646,$J1128,0)+IF($U1128=$AI$646,$J1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AI$646,$J1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AK$646,$K1128,0)","v":0},{"$f":"IF($U1128=$AL$646,$K1128,0)","v":0},{"$f":"IF($U1128=$AM$646,$K1128,0)+IF($U1128=$AN$646,$K1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AN$646,$K1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AP$646,$L1128,0)","v":0},{"$f":"IF($U1128=$AQ$646,$L1128,0)","v":0},{"$f":"IF($U1128=$AR$646,$L1128,0)+IF($U1128=$AS$646,$L1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AS$646,$L1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AU$646,$M1128,0)","v":0},{"$f":"IF($U1128=$AV$646,$M1128,0)","v":0},{"$f":"IF($U1128=$AW$646,$M1128,0)+IF($U1128=$AX$646,$M1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AX$646,$M1128,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1128=$BJ$646,$P1128,0)","v":0},{"$f":"IF($U1128=$BK$646,$P1128,0)","v":0},{"$f":"IF($U1128=$BL$646,$P1128,0)+IF($U1128=$BM$646,$P1128,0)*$X$643","v":0},{"$f":"IF($U1128=$BM$646,$P1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$BO$646,$Q1128,0)","v":0},{"$f":"IF($U1128=$BP$646,$Q1128,0)","v":0},{"$f":"IF($U1128=$BQ$646,$Q1128,0)+IF($U1128=$BR$646,$Q1128,0)*$X$643","v":0},{"$f":"IF($U1128=$BR$646,$Q1128,0)*$Y$643","v":0},0,0]
[1120,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1129","v":-597014627.55950463},{"$f":"'Dist Plant'!F48","v":-539497053.63235092},{"$f":"'Dist Plant'!G48","v":0},{"$f":"'Dist Plant'!H48","v":0},{"$f":"'Dist Plant'!I48","v":-3699169.3550306121},{"$f":"'Dist Plant'!J48","v":-103281.42179872956},{"$f":"'Dist Plant'!K48","v":-42999627.939710081},{"$f":"'Dist Plant'!L48","v":0},{"$f":"'Dist Plant'!M48","v":0},{"$f":"'Dist Plant'!N48","v":-10540378.240149565},{"$f":"'Dist Plant'!O48","v":-175116.97046463628},{"$f":"SUM(H1129:Q1129)","v":-597014627.55950451},0,null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F35","v":-337673057.39842129},{"$f":"'Dist Plant'!F41","v":-86287818.381599471},{"$f":"'Dist Plant'!F46","v":-115536177.85233021},0,0,{"$f":"'Dist Plant'!G35","v":0},{"$f":"'Dist Plant'!G41","v":0},{"$f":"'Dist Plant'!G46","v":0},0,0,{"$f":"'Dist Plant'!H35","v":0},{"$f":"'Dist Plant'!H41","v":0},{"$f":"'Dist Plant'!H46","v":0},0,0,{"$f":"'Dist Plant'!I35","v":-821242.04444214865},{"$f":"'Dist Plant'!I41","v":-1230428.857447003},{"$f":"'Dist Plant'!I46","v":-1647498.4531414604},0,0,{"$f":"'Dist Plant'!J35","v":-103281.42179872956},{"$f":"'Dist Plant'!J41","v":0},{"$f":"'Dist Plant'!J46","v":0},0,0,{"$f":"'Dist Plant'!K35","v":-6292624.2195672262},{"$f":"'Dist Plant'!K41","v":-15693710.011891544},{"$f":"'Dist Plant'!K46","v":-21013293.708251316},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dist Plant'!N35","v":-419603.30304990039},{"$f":"'Dist Plant'!N41","v":-4327035.4662944926},{"$f":"'Dist Plant'!N46","v":-5793739.4708051728},0,0,{"$f":"'Dist Plant'!O35","v":-47909.299272469769},{"$f":"'Dist Plant'!O41","v":-54386.359567735963},{"$f":"'Dist Plant'!O46","v":-72821.311624430557},0,0]
[1121,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1130","v":-138460047.83846429},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!D$9,FALSE)*$G1130","v":-125353355.91882652},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!E$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!F$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!G$9,FALSE)*$G1130","v":-919763.501138794},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!H$9,FALSE)*$G1130","v":-23372.47259749658},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!I$9,FALSE)*$G1130","v":-9730768.6921849176},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!J$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!K$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!L$9,FALSE)*$G1130","v":-2385276.0476635434},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!M$9,FALSE)*$G1130","v":-47511.206053024034},{"$f":"SUM(H1130:Q1130)","v":-138460047.83846429},0,null,"Customer",{"$f":"IF($U1130=$V$646,$H1130,0)","v":-125353355.91882652},{"$f":"IF($U1130=$W$646,$H1130,0)","v":0},{"$f":"IF($U1130=$X$646,$H1130,0)+IF($U1130=$Y$646,$H1130,0)*$X$643","v":0},{"$f":"IF($U1130=$Y$646,$H1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AA$646,$I1130,0)","v":0},{"$f":"IF($U1130=$AB$646,$I1130,0)","v":0},{"$f":"IF($U1130=$AC$646,$I1130,0)+IF($U1130=$AD$646,$I1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AD$646,$I1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AF$646,$J1130,0)","v":0},{"$f":"IF($U1130=$AG$646,$J1130,0)","v":0},{"$f":"IF($U1130=$AH$646,$J1130,0)+IF($U1130=$AI$646,$J1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AI$646,$J1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AK$646,$K1130,0)","v":-919763.501138794},{"$f":"IF($U1130=$AL$646,$K1130,0)","v":0},{"$f":"IF($U1130=$AM$646,$K1130,0)+IF($U1130=$AN$646,$K1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AN$646,$K1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AP$646,$L1130,0)","v":-23372.47259749658},{"$f":"IF($U1130=$AQ$646,$L1130,0)","v":0},{"$f":"IF($U1130=$AR$646,$L1130,0)+IF($U1130=$AS$646,$L1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AS$646,$L1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AU$646,$M1130,0)","v":-9730768.6921849176},{"$f":"IF($U1130=$AV$646,$M1130,0)","v":0},{"$f":"IF($U1130=$AW$646,$M1130,0)+IF($U1130=$AX$646,$M1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AX$646,$M1130,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1130=$BJ$646,$P1130,0)","v":-2385276.0476635434},{"$f":"IF($U1130=$BK$646,$P1130,0)","v":0},{"$f":"IF($U1130=$BL$646,$P1130,0)+IF($U1130=$BM$646,$P1130,0)*$X$643","v":0},{"$f":"IF($U1130=$BM$646,$P1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$BO$646,$Q1130,0)","v":-47511.206053024034},{"$f":"IF($U1130=$BP$646,$Q1130,0)","v":0},{"$f":"IF($U1130=$BQ$646,$Q1130,0)+IF($U1130=$BR$646,$Q1130,0)*$X$643","v":0},{"$f":"IF($U1130=$BR$646,$Q1130,0)*$Y$643","v":0},0,0]
[1122,null,null,"Total",null,null,{"$f":"SUM(G1127:G1130)","v":-799516884.35056579},{"$f":"SUM(H1127:H1130)","v":-727165232.80674934},{"$f":"SUM(I1127:I1130)","v":0},0,-6195912.0594105339,-126653.89439622614,-52730396.631894998,{"$f":"SUM(N1127:N1130)","v":0},0,-12925654.287813108,-373034.67030140036,{"$f":"SUM(R1127:R1130)","v":-799516884.35056567},0,null,null,{"$f":"SUM(V1127:V1130)","v":-125353355.91882652},{"$f":"SUM(W1127:W1130)","v":-337673057.39842129},-148602641.63717145,-115536177.85233021,0,{"$f":"SUM(AA1127:AA1130)","v":0},{"$f":"SUM(AB1127:AB1130)","v":0},0,0,0,{"$f":"SUM(AF1127:AF1130)","v":0},{"$f":"SUM(AG1127:AG1130)","v":0},0,0,0,{"$f":"SUM(AK1127:AK1130)","v":-919763.501138794},{"$f":"SUM(AL1127:AL1130)","v":-821242.04444214865},{"$f":"SUM(AM1127:AM1130)","v":-2807408.0606881306},{"$f":"SUM(AN1127:AN1130)","v":-1647498.4531414604},0,{"$f":"SUM(AP1127:AP1130)","v":-23372.47259749658},{"$f":"SUM(AQ1127:AQ1130)","v":-103281.42179872956},{"$f":"SUM(AR1127:AR1130)","v":0},{"$f":"SUM(AS1127:AS1130)","v":0},0,{"$f":"SUM(AU1127:AU1130)","v":-9730768.6921849176},{"$f":"SUM(AV1127:AV1130)","v":-6292624.2195672262},{"$f":"SUM(AW1127:AW1130)","v":-15693710.011891544},{"$f":"SUM(AX1127:AX1130)","v":-21013293.708251316},0,{"$f":"SUM(AZ1127:AZ1130)","v":0},{"$f":"SUM(BA1127:BA1130)","v":0},0,0,0,{"$f":"SUM(BE1127:BE1130)","v":0},{"$f":"SUM(BF1127:BF1130)","v":0},0,0,0,{"$f":"SUM(BJ1127:BJ1130)","v":-2385276.0476635434},{"$f":"SUM(BK1127:BK1130)","v":-419603.30304990039},{"$f":"SUM(BL1127:BL1130)","v":-4327035.4662944926},{"$f":"SUM(BM1127:BM1130)","v":-5793739.4708051728},0,{"$f":"SUM(BO1127:BO1130)","v":-47511.206053024034},{"$f":"SUM(BP1127:BP1130)","v":-47909.299272469769},{"$f":"SUM(BQ1127:BQ1130)","v":-204792.85335147599},{"$f":"SUM(BR1127:BR1130)","v":-72821.311624430557},0,0]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1124,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1125,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1134","v":-5560356.6310873264},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!D$9,FALSE)*$G1134","v":-5410379.2853338877},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!E$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!F$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!G$9,FALSE)*$G1134","v":-136918.55595298065},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!H$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!I$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!J$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!K$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!L$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!M$9,FALSE)*$G1134","v":-13058.789800458651},{"$f":"SUM(H1134:Q1134)","v":-5560356.6310873264},0,null,"Throughput",{"$f":"IF($U1134=$V$646,$H1134,0)","v":0},{"$f":"IF($U1134=$W$646,$H1134,0)","v":0},{"$f":"IF($U1134=$X$646,$H1134,0)+IF($U1134=$Y$646,$H1134,0)*$X$643","v":-5410379.2853338877},{"$f":"IF($U1134=$Y$646,$H1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AA$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AB$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AC$646,$I1134,0)+IF($U1134=$AD$646,$I1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AD$646,$I1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AF$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AG$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AH$646,$J1134,0)+IF($U1134=$AI$646,$J1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AI$646,$J1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AK$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AL$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AM$646,$K1134,0)+IF($U1134=$AN$646,$K1134,0)*$X$643","v":-136918.55595298065},{"$f":"IF($U1134=$AN$646,$K1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AP$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AQ$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AR$646,$L1134,0)+IF($U1134=$AS$646,$L1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AS$646,$L1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AU$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AV$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AW$646,$M1134,0)+IF($U1134=$AX$646,$M1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AX$646,$M1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AZ$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BA$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BB$646,$N1134,0)+IF($U1134=$BC$646,$N1134,0)*$X$643","v":0},{"$f":"IF($U1134=$BC$646,$N1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$BE$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BF$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BG$646,$O1134,0)+IF($U1134=$BH$646,$O1134,0)*$X$643","v":0},{"$f":"IF($U1134=$BH$646,$O1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$BJ$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BK$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BL$646,$P1134,0)+IF($U1134=$BM$646,$P1134,0)*$X$643","v":0},{"$f":"IF($U1134=$BM$646,$P1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$BO$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BP$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BQ$646,$Q1134,0)+IF($U1134=$BR$646,$Q1134,0)*$X$643","v":-13058.789800458651},{"$f":"IF($U1134=$BR$646,$Q1134,0)*$Y$643","v":0},0,0]
[1126,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!D$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!E$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!F$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!G$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!H$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!I$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!J$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!K$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!L$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!M$9,FALSE)*$G1135","v":0},{"$f":"SUM(H1135:Q1135)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1135=$V$646,$H1135,0)","v":0},{"$f":"IF($U1135=$W$646,$H1135,0)","v":0},{"$f":"IF($U1135=$X$646,$H1135,0)+IF($U1135=$Y$646,$H1135,0)*$X$643","v":0},{"$f":"IF($U1135=$Y$646,$H1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AA$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AB$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AC$646,$I1135,0)+IF($U1135=$AD$646,$I1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AD$646,$I1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AF$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AG$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AH$646,$J1135,0)+IF($U1135=$AI$646,$J1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AI$646,$J1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AK$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AL$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AM$646,$K1135,0)+IF($U1135=$AN$646,$K1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AN$646,$K1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AP$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AQ$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AR$646,$L1135,0)+IF($U1135=$AS$646,$L1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AS$646,$L1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AU$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AV$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AW$646,$M1135,0)+IF($U1135=$AX$646,$M1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AX$646,$M1135,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1135=$BJ$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BK$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BL$646,$P1135,0)+IF($U1135=$BM$646,$P1135,0)*$X$643","v":0},{"$f":"IF($U1135=$BM$646,$P1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$BO$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BP$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BQ$646,$Q1135,0)+IF($U1135=$BR$646,$Q1135,0)*$X$643","v":0},{"$f":"IF($U1135=$BR$646,$Q1135,0)*$Y$643","v":0},0,0]
[1127,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1136","v":-58742.89},{"$f":"'Dist Plant'!F79","v":-53083.483408772227},{"$f":"'Dist Plant'!G79","v":0},{"$f":"'Dist Plant'!H79","v":0},{"$f":"'Dist Plant'!I79","v":-363.97751157659172},{"$f":"'Dist Plant'!J79","v":-10.162312478954579},{"$f":"'Dist Plant'!K79","v":-4230.9221541670804},{"$f":"'Dist Plant'!L79","v":0},{"$f":"'Dist Plant'!M79","v":0},{"$f":"'Dist Plant'!N79","v":-1037.1140855469014},{"$f":"'Dist Plant'!O79","v":-17.23052745824403},{"$f":"SUM(H1136:Q1136)","v":-58742.89},0,null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F65","v":-33225.134445708536},{"$f":"+'Dist Plant'!F72","v":-8490.2372396647297},{"$f":"'Dist Plant'!F77","v":-11368.111723398963},0,0,{"$f":"'Dist Plant'!G65","v":0},{"$f":"'Dist Plant'!G72","v":0},{"$f":"'Dist Plant'!G77","v":0},0,0,{"$f":"'Dist Plant'!H65","v":0},{"$f":"'Dist Plant'!H72","v":0},{"$f":"'Dist Plant'!H77","v":0},0,0,{"$f":"'Dist Plant'!I65","v":-80.805609867962474},{"$f":"+'Dist Plant'!I72","v":-121.06729666122109},{"$f":"'Dist Plant'!I77","v":-162.10460504740811},0,0,{"$f":"'Dist Plant'!J65","v":-10.162312478954579},{"$f":"+'Dist Plant'!J72","v":0},{"$f":"'Dist Plant'!J77","v":0},0,0,{"$f":"'Dist Plant'!K65","v":-619.15892053169262},{"$f":"+'Dist Plant'!K72","v":-1544.1730208336617},{"$f":"'Dist Plant'!K77","v":-2067.590212801726},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dist Plant'!N65","v":-41.28661097544083},{"$f":"+'Dist Plant'!N72","v":-425.75601449112168},{"$f":"'Dist Plant'!N77","v":-570.07146008033885},0,0,{"$f":"'Dist Plant'!O65","v":-4.7140062692337752},{"$f":"+'Dist Plant'!O72","v":-5.3513126648970299},{"$f":"'Dist Plant'!O77","v":-7.1652085241132264},0,0]
[1128,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1137","v":-5686.005560467649},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!D$9,FALSE)*$G1137","v":-5147.7656544599486},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!E$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!F$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!G$9,FALSE)*$G1137","v":-37.771042719064688},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!H$9,FALSE)*$G1137","v":-0.95981484353008228},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!I$9,FALSE)*$G1137","v":-399.60411508696205},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!J$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!K$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!L$9,FALSE)*$G1137","v":-97.953836373711553},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!M$9,FALSE)*$G1137","v":-1.9510969844325832},{"$f":"SUM(H1137:Q1137)","v":-5686.00556046765},0,null,"Customer",{"$f":"IF($U1137=$V$646,$H1137,0)","v":-5147.7656544599486},{"$f":"IF($U1137=$W$646,$H1137,0)","v":0},{"$f":"IF($U1137=$X$646,$H1137,0)+IF($U1137=$Y$646,$H1137,0)*$X$643","v":0},{"$f":"IF($U1137=$Y$646,$H1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AA$646,$I1137,0)","v":0},{"$f":"IF($U1137=$AB$646,$I1137,0)","v":0},{"$f":"IF($U1137=$AC$646,$I1137,0)+IF($U1137=$AD$646,$I1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AD$646,$I1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AF$646,$J1137,0)","v":0},{"$f":"IF($U1137=$AG$646,$J1137,0)","v":0},{"$f":"IF($U1137=$AH$646,$J1137,0)+IF($U1137=$AI$646,$J1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AI$646,$J1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AK$646,$K1137,0)","v":-37.771042719064688},{"$f":"IF($U1137=$AL$646,$K1137,0)","v":0},{"$f":"IF($U1137=$AM$646,$K1137,0)+IF($U1137=$AN$646,$K1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AN$646,$K1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AP$646,$L1137,0)","v":-0.95981484353008228},{"$f":"IF($U1137=$AQ$646,$L1137,0)","v":0},{"$f":"IF($U1137=$AR$646,$L1137,0)+IF($U1137=$AS$646,$L1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AS$646,$L1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AU$646,$M1137,0)","v":-399.60411508696205},{"$f":"IF($U1137=$AV$646,$M1137,0)","v":0},{"$f":"IF($U1137=$AW$646,$M1137,0)+IF($U1137=$AX$646,$M1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AX$646,$M1137,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1137=$BJ$646,$P1137,0)","v":-97.953836373711553},{"$f":"IF($U1137=$BK$646,$P1137,0)","v":0},{"$f":"IF($U1137=$BL$646,$P1137,0)+IF($U1137=$BM$646,$P1137,0)*$X$643","v":0},{"$f":"IF($U1137=$BM$646,$P1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$BO$646,$Q1137,0)","v":-1.9510969844325832},{"$f":"IF($U1137=$BP$646,$Q1137,0)","v":0},{"$f":"IF($U1137=$BQ$646,$Q1137,0)+IF($U1137=$BR$646,$Q1137,0)*$X$643","v":0},{"$f":"IF($U1137=$BR$646,$Q1137,0)*$Y$643","v":0},0,0]
[1129,null,null,"Total",null,null,{"$f":"SUM(G1134:G1137)","v":-5624785.5266477941},{"$f":"SUM(H1134:H1137)","v":-5468610.5343971197},{"$f":"SUM(I1134:I1137)","v":0},0,-137320.30450727631,-11.122127322484662,-4630.5262692540427,{"$f":"SUM(N1134:N1137)","v":0},0,-1135.0679219206129,-13077.971424901327,{"$f":"SUM(R1134:R1137)","v":-5624785.5266477941},0,null,null,{"$f":"SUM(V1134:V1137)","v":-5147.7656544599486},{"$f":"SUM(W1134:W1137)","v":-33225.134445708536},-5418869.5225735521,-11368.111723398963,0,{"$f":"SUM(AA1134:AA1137)","v":0},{"$f":"SUM(AB1134:AB1137)","v":0},0,0,0,{"$f":"SUM(AF1134:AF1137)","v":0},{"$f":"SUM(AG1134:AG1137)","v":0},0,0,0,{"$f":"SUM(AK1134:AK1137)","v":-37.771042719064688},{"$f":"SUM(AL1134:AL1137)","v":-80.805609867962474},{"$f":"SUM(AM1134:AM1137)","v":-137039.62324964188},{"$f":"SUM(AN1134:AN1137)","v":-162.10460504740811},0,{"$f":"SUM(AP1134:AP1137)","v":-0.95981484353008228},{"$f":"SUM(AQ1134:AQ1137)","v":-10.162312478954579},{"$f":"SUM(AR1134:AR1137)","v":0},{"$f":"SUM(AS1134:AS1137)","v":0},0,{"$f":"SUM(AU1134:AU1137)","v":-399.60411508696205},{"$f":"SUM(AV1134:AV1137)","v":-619.15892053169262},{"$f":"SUM(AW1134:AW1137)","v":-1544.1730208336617},{"$f":"SUM(AX1134:AX1137)","v":-2067.590212801726},0,{"$f":"SUM(AZ1134:AZ1137)","v":0},{"$f":"SUM(BA1134:BA1137)","v":0},0,0,0,{"$f":"SUM(BE1134:BE1137)","v":0},{"$f":"SUM(BF1134:BF1137)","v":0},0,0,0,{"$f":"SUM(BJ1134:BJ1137)","v":-97.953836373711553},{"$f":"SUM(BK1134:BK1137)","v":-41.28661097544083},{"$f":"SUM(BL1134:BL1137)","v":-425.75601449112168},{"$f":"SUM(BM1134:BM1137)","v":-570.07146008033885},0,{"$f":"SUM(BO1134:BO1137)","v":-1.9510969844325832},{"$f":"SUM(BP1134:BP1137)","v":-4.7140062692337752},{"$f":"SUM(BQ1134:BQ1137)","v":-13064.141113123549},{"$f":"SUM(BR1134:BR1137)","v":-7.1652085241132264},0,0]
[1130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ1139:BC1139)-N1139","v":0},null,null,null,null,{"$f":"SUM(BE1139:BH1139)-O1139","v":0}]
[1131,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ1140:BC1140)-N1140","v":0},null,null,null,null,{"$f":"SUM(BE1140:BH1140)-O1140","v":0}]
[1132,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!D$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!E$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!F$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!G$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!H$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!I$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!J$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!K$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!L$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!M$9,FALSE)*$G1141","v":0},{"$f":"SUM(H1141:Q1141)","v":0},{"$f":"R1141-G1141","v":0},null,"Throughput",{"$f":"IF($U1141=$V$646,$H1141,0)","v":0},{"$f":"IF($U1141=$W$646,$H1141,0)","v":0},{"$f":"IF($U1141=$X$646,$H1141,0)+IF($U1141=$Y$646,$H1141,0)*$X$643","v":0},{"$f":"IF($U1141=$Y$646,$H1141,0)*$Y$643","v":0},{"$f":"SUM(V1141:Y1141)-H1141","v":0},{"$f":"IF($U1141=$AA$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AB$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AC$646,$I1141,0)+IF($U1141=$AD$646,$I1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AD$646,$I1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AF$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AG$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AH$646,$J1141,0)+IF($U1141=$AI$646,$J1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AI$646,$J1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AK$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AL$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AM$646,$K1141,0)+IF($U1141=$AN$646,$K1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AN$646,$K1141,0)*$Y$643","v":0},{"$f":"SUM(AK1141:AN1141)-K1141","v":0},{"$f":"IF($U1141=$AP$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AQ$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AR$646,$L1141,0)+IF($U1141=$AS$646,$L1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AS$646,$L1141,0)*$Y$643","v":0},{"$f":"SUM(AP1141:AS1141)-L1141","v":0},{"$f":"IF($U1141=$AU$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AV$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AW$646,$M1141,0)+IF($U1141=$AX$646,$M1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AX$646,$M1141,0)*$Y$643","v":0},{"$f":"SUM(AU1141:AX1141)-M1141","v":0},{"$f":"IF($U1141=$AZ$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BA$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BB$646,$N1141,0)+IF($U1141=$BC$646,$N1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BC$646,$N1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$BE$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BF$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BG$646,$O1141,0)+IF($U1141=$BH$646,$O1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BH$646,$O1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$BJ$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BK$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BL$646,$P1141,0)+IF($U1141=$BM$646,$P1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BM$646,$P1141,0)*$Y$643","v":0},{"$f":"SUM(BJ1141:BM1141)-P1141","v":0},{"$f":"IF($U1141=$BO$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BP$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BQ$646,$Q1141,0)+IF($U1141=$BR$646,$Q1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BR$646,$Q1141,0)*$Y$643","v":0},{"$f":"SUM(BO1141:BR1141)-Q1141","v":0},{"$f":"SUM(V1141:BR1141)-R1141","v":0}]
[1133,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!D$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!E$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!F$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!G$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!H$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!I$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!J$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!K$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!L$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!M$9,FALSE)*$G1142","v":0},{"$f":"SUM(H1142:Q1142)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1142=$V$646,$H1142,0)","v":0},{"$f":"IF($U1142=$W$646,$H1142,0)","v":0},{"$f":"IF($U1142=$X$646,$H1142,0)+IF($U1142=$Y$646,$H1142,0)*$X$643","v":0},{"$f":"IF($U1142=$Y$646,$H1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AA$646,$I1142,0)","v":0},{"$f":"IF($U1142=$AB$646,$I1142,0)","v":0},{"$f":"IF($U1142=$AC$646,$I1142,0)+IF($U1142=$AD$646,$I1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AD$646,$I1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AF$646,$J1142,0)","v":0},{"$f":"IF($U1142=$AG$646,$J1142,0)","v":0},{"$f":"IF($U1142=$AH$646,$J1142,0)+IF($U1142=$AI$646,$J1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AI$646,$J1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AK$646,$K1142,0)","v":0},{"$f":"IF($U1142=$AL$646,$K1142,0)","v":0},{"$f":"IF($U1142=$AM$646,$K1142,0)+IF($U1142=$AN$646,$K1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AN$646,$K1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AP$646,$L1142,0)","v":0},{"$f":"IF($U1142=$AQ$646,$L1142,0)","v":0},{"$f":"IF($U1142=$AR$646,$L1142,0)+IF($U1142=$AS$646,$L1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AS$646,$L1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AU$646,$M1142,0)","v":0},{"$f":"IF($U1142=$AV$646,$M1142,0)","v":0},{"$f":"IF($U1142=$AW$646,$M1142,0)+IF($U1142=$AX$646,$M1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AX$646,$M1142,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1142:BH1142)-O1142","v":0},{"$f":"IF($U1142=$BJ$646,$P1142,0)","v":0},{"$f":"IF($U1142=$BK$646,$P1142,0)","v":0},{"$f":"IF($U1142=$BL$646,$P1142,0)+IF($U1142=$BM$646,$P1142,0)*$X$643","v":0},{"$f":"IF($U1142=$BM$646,$P1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$BO$646,$Q1142,0)","v":0},{"$f":"IF($U1142=$BP$646,$Q1142,0)","v":0},{"$f":"IF($U1142=$BQ$646,$Q1142,0)+IF($U1142=$BR$646,$Q1142,0)*$X$643","v":0},{"$f":"IF($U1142=$BR$646,$Q1142,0)*$Y$643","v":0},0,0]
[1134,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1143","v":-162824402.11612192},{"$f":"'Dist Plant'!F108","v":-147137576.10962647},{"$f":"'Dist Plant'!G108","v":0},{"$f":"'Dist Plant'!H108","v":0},{"$f":"'Dist Plant'!I108","v":-1008878.1928531673},{"$f":"'Dist Plant'!J108","v":-28168.046439373073},{"$f":"'Dist Plant'!K108","v":-11727331.940122616},{"$f":"'Dist Plant'!L108","v":0},{"$f":"'Dist Plant'!M108","v":0},{"$f":"'Dist Plant'!N108","v":-2874687.9989285981},{"$f":"'Dist Plant'!O108","v":-47759.828151696427},{"$f":"SUM(H1143:Q1143)","v":-162824402.11612192},0,null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F94","v":-92093913.856643081},{"$f":"+'Dist Plant'!F101","v":-23533363.822795287},{"$f":"'Dist Plant'!F106","v":-31510298.430188105},0,0,{"$f":"'Dist Plant'!G94","v":0},{"$f":"'Dist Plant'!G101","v":0},{"$f":"'Dist Plant'!G106","v":0},0,0,{"$f":"'Dist Plant'!H94","v":0},{"$f":"'Dist Plant'!H101","v":0},{"$f":"'Dist Plant'!H106","v":0},0,0,{"$f":"'Dist Plant'!I94","v":-223978.17190096693},{"$f":"+'Dist Plant'!I101","v":-335576.1045239431},{"$f":"'Dist Plant'!I106","v":-449323.91642825725},0,0,{"$f":"'Dist Plant'!J94","v":-28168.046439373073},{"$f":"+'Dist Plant'!J101","v":0},{"$f":"'Dist Plant'!J106","v":0},0,0,{"$f":"'Dist Plant'!K94","v":-1716193.7563922422},{"$f":"+'Dist Plant'!K101","v":-4280161.375803723},{"$f":"'Dist Plant'!K106","v":-5730976.8079266502},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1143:BH1143)-O1143","v":0},0,{"$f":"'Dist Plant'!N94","v":-114438.83246937748},{"$f":"+'Dist Plant'!N101","v":-1180116.7512674271},{"$f":"'Dist Plant'!N106","v":-1580132.4151917933},0,0,{"$f":"'Dist Plant'!O94","v":-13066.351559476216},{"$f":"+'Dist Plant'!O101","v":-14832.846752999216},{"$f":"'Dist Plant'!O106","v":-19860.629839220994},0,0]
[1135,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1144","v":-241433609.33665639},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!D$9,FALSE)*$G1144","v":-218579392.64366847},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!E$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!F$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!G$9,FALSE)*$G1144","v":-1603797.0900828331},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!H$9,FALSE)*$G1144","v":-40754.719548551933},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!I$9,FALSE)*$G1144","v":-16967599.272500709},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!J$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!K$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!L$9,FALSE)*$G1144","v":-4159220.0381408674},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!M$9,FALSE)*$G1144","v":-82845.572714966183},{"$f":"SUM(H1144:Q1144)","v":-241433609.33665639},0,null,"Customer",{"$f":"IF($U1144=$V$646,$H1144,0)","v":-218579392.64366847},{"$f":"IF($U1144=$W$646,$H1144,0)","v":0},{"$f":"IF($U1144=$X$646,$H1144,0)+IF($U1144=$Y$646,$H1144,0)*$X$643","v":0},{"$f":"IF($U1144=$Y$646,$H1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AA$646,$I1144,0)","v":0},{"$f":"IF($U1144=$AB$646,$I1144,0)","v":0},{"$f":"IF($U1144=$AC$646,$I1144,0)+IF($U1144=$AD$646,$I1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AD$646,$I1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AF$646,$J1144,0)","v":0},{"$f":"IF($U1144=$AG$646,$J1144,0)","v":0},{"$f":"IF($U1144=$AH$646,$J1144,0)+IF($U1144=$AI$646,$J1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AI$646,$J1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AK$646,$K1144,0)","v":-1603797.0900828331},{"$f":"IF($U1144=$AL$646,$K1144,0)","v":0},{"$f":"IF($U1144=$AM$646,$K1144,0)+IF($U1144=$AN$646,$K1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AN$646,$K1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AP$646,$L1144,0)","v":-40754.719548551933},{"$f":"IF($U1144=$AQ$646,$L1144,0)","v":0},{"$f":"IF($U1144=$AR$646,$L1144,0)+IF($U1144=$AS$646,$L1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AS$646,$L1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AU$646,$M1144,0)","v":-16967599.272500709},{"$f":"IF($U1144=$AV$646,$M1144,0)","v":0},{"$f":"IF($U1144=$AW$646,$M1144,0)+IF($U1144=$AX$646,$M1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AX$646,$M1144,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1144=$BJ$646,$P1144,0)","v":-4159220.0381408674},{"$f":"IF($U1144=$BK$646,$P1144,0)","v":0},{"$f":"IF($U1144=$BL$646,$P1144,0)+IF($U1144=$BM$646,$P1144,0)*$X$643","v":0},{"$f":"IF($U1144=$BM$646,$P1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$BO$646,$Q1144,0)","v":-82845.572714966183},{"$f":"IF($U1144=$BP$646,$Q1144,0)","v":0},{"$f":"IF($U1144=$BQ$646,$Q1144,0)+IF($U1144=$BR$646,$Q1144,0)*$X$643","v":0},{"$f":"IF($U1144=$BR$646,$Q1144,0)*$Y$643","v":0},0,0]
[1136,null,null,"Total",null,null,{"$f":"SUM(G1141:G1144)","v":-404258011.45277834},{"$f":"SUM(H1141:H1144)","v":-365716968.75329494},{"$f":"SUM(I1141:I1144)","v":0},0,-2612675.2829360003,-68922.765987924999,-28694931.212623324,{"$f":"SUM(N1141:N1144)","v":0},0,-7033908.037069466,-130605.40086666262,{"$f":"SUM(R1141:R1144)","v":-404258011.45277834},0,null,null,{"$f":"SUM(V1141:V1144)","v":-218579392.64366847},{"$f":"SUM(W1141:W1144)","v":-92093913.856643081},-23533363.822795287,-31510298.430188105,0,{"$f":"SUM(AA1141:AA1144)","v":0},{"$f":"SUM(AB1141:AB1144)","v":0},0,0,0,{"$f":"SUM(AF1141:AF1144)","v":0},{"$f":"SUM(AG1141:AG1144)","v":0},0,0,0,{"$f":"SUM(AK1141:AK1144)","v":-1603797.0900828331},{"$f":"SUM(AL1141:AL1144)","v":-223978.17190096693},-335576.1045239431,-449323.91642825725,0,{"$f":"SUM(AP1141:AP1144)","v":-40754.719548551933},{"$f":"SUM(AQ1141:AQ1144)","v":-28168.046439373073},0,0,0,{"$f":"SUM(AU1141:AU1144)","v":-16967599.272500709},{"$f":"SUM(AV1141:AV1144)","v":-1716193.7563922422},-4280161.375803723,-5730976.8079266502,0,{"$f":"SUM(AZ1141:AZ1144)","v":0},{"$f":"SUM(BA1141:BA1144)","v":0},0,0,0,{"$f":"SUM(BE1141:BE1144)","v":0},{"$f":"SUM(BF1141:BF1144)","v":0},0,0,0,{"$f":"SUM(BJ1141:BJ1144)","v":-4159220.0381408674},{"$f":"SUM(BK1141:BK1144)","v":-114438.83246937748},-1180116.7512674271,-1580132.4151917933,0,{"$f":"SUM(BO1141:BO1144)","v":-82845.572714966183},{"$f":"SUM(BP1141:BP1144)","v":-13066.351559476216},-14832.846752999216,-19860.629839220994,0,0]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1139,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1140,null,"Production",null,null,null,{"$f":"G1109+G1120+G1127+G1134","v":2695215.4535826957},2622518.4510735711,0,0,66367.147355895024,0,0,{"$f":"N1109+N1120+N1127+N1134","v":0},0,0,6329.8551532658985,2695215.4535827404,4.4703483581542969E-8,null,null,{"$f":"V1109+V1120+V1127+V1134","v":0},0,2622518.4510735711,0,0,{"$f":"AA1109+AA1120+AA1127+AA1134","v":0},0,0,0,0,{"$f":"AF1109+AF1120+AF1127+AF1134","v":0},0,0,0,0,{"$f":"AK1109+AK1120+AK1127+AK1134","v":0},0,66367.147355895024,0,0,{"$f":"AP1109+AP1120+AP1127+AP1134","v":0},0,0,0,0,{"$f":"AU1109+AU1120+AU1127+AU1134","v":0},0,0,0,0,{"$f":"AZ1109+AZ1120+AZ1127+AZ1134","v":0},0,0,0,0,{"$f":"BE1109+BE1120+BE1127+BE1134","v":0},0,0,0,0,{"$f":"BJ1109+BJ1120+BJ1127+BJ1134","v":0},0,0,0,0,{"$f":"BO1109+BO1120+BO1127+BO1134","v":0},0,6329.8551532658985,0,0,-8.3819031715393066E-9]
[1141,null,"Distribution - Wyoming",null,null,null,{"$f":"G1110+G1121+G1128+G1135","v":0},0,0,0,0,0,0,{"$f":"N1110+N1121+N1128+N1135","v":0},0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AA1110+AA1121+AA1128+AA1135","v":0},0,0,0,0,{"$f":"AF1110+AF1121+AF1128+AF1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ1110+AZ1121+AZ1128+AZ1135","v":0},0,0,0,0,{"$f":"BE1110+BE1121+BE1128+BE1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1142,null,"Distribution - Utah",null,null,null,{"$f":"G1111+G1116+G1122+G1129+G1136+G1143","v":2150373299.3835917},1943202068.5481367,{"$f":"I1111+I1116+I1122+I1129+I1136+I1143","v":0},0,13323953.289842989,372006.98526641424,154879374.03303438,{"$f":"N1111+N1116+N1122+N1129+N1136+N1143","v":0},0,37965146.726262301,630749.80104832735,2150373299.3835912,0,null,null,{"$f":"V1111+V1116+V1122+V1129+V1136+V1143","v":0},{"$f":"W1111+W1116+W1122+W1129+W1136+W1143","v":1216258546.414885},{"$f":"X1111+X1116+X1122+X1129+X1136+X1143","v":310797386.74290019},{"$f":"Y1111+Y1116+Y1122+Y1129+Y1136+Y1143","v":416146135.39035159},0,{"$f":"AA1111+AA1116+AA1122+AA1129+AA1136+AA1143","v":0},{"$f":"AB1111+AB1116+AB1122+AB1129+AB1136+AB1143","v":0},{"$f":"AC1111+AC1116+AC1122+AC1129+AC1136+AC1143","v":0},{"$f":"AD1111+AD1116+AD1122+AD1129+AD1136+AD1143","v":0},0,{"$f":"AF1111+AF1116+AF1122+AF1129+AF1136+AF1143","v":0},{"$f":"AG1111+AG1116+AG1122+AG1129+AG1136+AG1143","v":0},{"$f":"AH1111+AH1116+AH1122+AH1129+AH1136+AH1143","v":0},{"$f":"AI1111+AI1116+AI1122+AI1129+AI1136+AI1143","v":0},0,{"$f":"AK1111+AK1116+AK1122+AK1129+AK1136+AK1143","v":0},{"$f":"AL1111+AL1116+AL1122+AL1129+AL1136+AL1143","v":2958037.1716339346},{"$f":"AM1111+AM1116+AM1122+AM1129+AM1136+AM1143","v":4431843.1111143865},{"$f":"AN1111+AN1116+AN1122+AN1129+AN1136+AN1143","v":5934073.0070946645},0,{"$f":"AP1111+AP1116+AP1122+AP1129+AP1136+AP1143","v":0},{"$f":"AQ1111+AQ1116+AQ1122+AQ1129+AQ1136+AQ1143","v":372006.98526641424},{"$f":"AR1111+AR1116+AR1122+AR1129+AR1136+AR1143","v":0},{"$f":"AS1111+AS1116+AS1122+AS1129+AS1136+AS1143","v":0},0,{"$f":"AU1111+AU1116+AU1122+AU1129+AU1136+AU1143","v":0},{"$f":"AV1111+AV1116+AV1122+AV1129+AV1136+AV1143","v":22665568.592623319},{"$f":"AW1111+AW1116+AW1122+AW1129+AW1136+AW1143","v":56526681.882559933},{"$f":"AX1111+AX1116+AX1122+AX1129+AX1136+AX1143","v":75687123.557851106},0,{"$f":"AZ1111+AZ1116+AZ1122+AZ1129+AZ1136+AZ1143","v":0},{"$f":"BA1111+BA1116+BA1122+BA1129+BA1136+BA1143","v":0},{"$f":"BB1111+BB1116+BB1122+BB1129+BB1136+BB1143","v":0},{"$f":"BC1111+BC1116+BC1122+BC1129+BC1136+BC1143","v":0},0,{"$f":"BE1111+BE1116+BE1122+BE1129+BE1136+BE1143","v":0},{"$f":"BF1111+BF1116+BF1122+BF1129+BF1136+BF1143","v":0},{"$f":"BG1111+BG1116+BG1122+BG1129+BG1136+BG1143","v":0},{"$f":"BH1111+BH1116+BH1122+BH1129+BH1136+BH1143","v":0},0,{"$f":"BJ1111+BJ1116+BJ1122+BJ1129+BJ1136+BJ1143","v":0},{"$f":"BK1111+BK1116+BK1122+BK1129+BK1136+BK1143","v":1511444.9029886716},{"$f":"BL1111+BL1116+BL1122+BL1129+BL1136+BL1143","v":15585413.335180048},{"$f":"BM1111+BM1116+BM1122+BM1129+BM1136+BM1143","v":20868288.488093577},0,{"$f":"BO1111+BO1116+BO1122+BO1129+BO1136+BO1143","v":0},{"$f":"BP1111+BP1116+BP1122+BP1129+BP1136+BP1143","v":172564.47985580185},{"$f":"BQ1111+BQ1116+BQ1122+BQ1129+BQ1136+BQ1143","v":195892.52278183206},{"$f":"BR1111+BR1116+BR1122+BR1129+BR1136+BR1143","v":262292.79841069342},0,0]
[1143,null,"General",null,null,null,{"$f":"G1112+G1123+G1130+G1137+G1144","v":-117647301.16451739},{"$f":"H1112+H1123+H1130+H1137+H1144","v":-121078683.13348232},0,0,-888398.66069673235,-22575.44828325788,-9398939.9046421424,0,0,-2303935.7873111721,16045231.769898215,-117647301.16451739,0,null,null,{"$f":"V1112+V1123+V1130+V1137+V1144","v":-137913115.99305874},{"$f":"W1112+W1123+W1130+W1137+W1144","v":16834432.859576453},0,0,0,{"$f":"AA1112+AA1123+AA1130+AA1137","v":0},{"$f":"AB1112+AB1123+AB1130+AB1137","v":0},{"$f":"AC1112+AC1123+AC1130+AC1137","v":0},{"$f":"AD1112+AD1123+AD1130+AD1137","v":0},0,{"$f":"AF1112+AF1123+AF1130+AF1137","v":0},{"$f":"AG1112+AG1123+AG1130+AG1137","v":0},{"$f":"AH1112+AH1123+AH1130+AH1137","v":0},{"$f":"AI1112+AI1123+AI1130+AI1137","v":0},0,{"$f":"AK1112+AK1123+AK1130+AK1137+AK1144","v":-1011919.0626286645},{"$f":"AL1112+AL1123+AL1130+AL1137+AL1144","v":123520.40193193214},0,0,0,{"$f":"AP1112+AP1123+AP1130+AP1137+AP1144","v":-25714.273868108088},{"$f":"AQ1112+AQ1123+AQ1130+AQ1137+AQ1144","v":3138.8255848502054},0,0,0,{"$f":"AU1112+AU1123+AU1130+AU1137+AU1144","v":-10705741.553628169},{"$f":"AV1112+AV1123+AV1130+AV1137+AV1144","v":1306801.6489860327},0,0,0,{"$f":"AZ1112+AZ1123+AZ1130+AZ1137","v":0},{"$f":"BA1112+BA1123+BA1130+BA1137","v":0},{"$f":"BB1112+BB1123+BB1130+BB1137","v":0},{"$f":"BC1112+BC1123+BC1130+BC1137","v":0},0,{"$f":"BE1112+BE1123+BE1130+BE1137","v":0},{"$f":"BF1112+BF1123+BF1130+BF1137","v":0},{"$f":"BG1112+BG1123+BG1130+BG1137","v":0},{"$f":"BH1112+BH1123+BH1130+BH1137","v":0},0,{"$f":"BJ1112+BJ1123+BJ1130+BJ1137+BJ1144","v":-2624268.4116882198},{"$f":"BK1112+BK1123+BK1130+BK1137+BK1144","v":320332.62437704753},0,0,0,{"$f":"BO1112+BO1123+BO1130+BO1137+BO1144","v":-27941.846908698921},{"$f":"BP1112+BP1123+BP1130+BP1137+BP1144","v":16073173.616806915},0,0,0,0]
[1144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1146,null,"Net Utility Plant",null,null,null,{"$f":"SUM(G1149:G1153)","v":2035421213.672657},{"$f":"SUM(H1149:H1153)","v":1824745903.8657281},{"$f":"SUM(I1149:I1153)","v":0},0,12501921.776502153,349431.53698315634,145480434.12839225,{"$f":"SUM(N1149:N1153)","v":0},0,35661210.938951127,16682311.426099809,{"$f":"SUM(R1149:R1153)","v":2035421213.6726565},0,null,null,{"$f":"SUM(V1149:V1153)","v":-137913115.99305874},{"$f":"SUM(W1149:W1153)","v":1233092979.2744615},313419905.19397378,416146135.39035159,0,{"$f":"SUM(AA1149:AA1153)","v":0},{"$f":"SUM(AB1149:AB1153)","v":0},0,0,0,{"$f":"SUM(AF1149:AF1153)","v":0},{"$f":"SUM(AG1149:AG1153)","v":0},0,0,0,{"$f":"SUM(AK1149:AK1153)","v":-1011919.0626286645},{"$f":"SUM(AL1149:AL1153)","v":3081557.5735658668},4498210.258470282,5934073.0070946645,0,{"$f":"SUM(AP1149:AP1153)","v":-25714.273868108088},{"$f":"SUM(AQ1149:AQ1153)","v":375145.81085126445},0,0,0,{"$f":"SUM(AU1149:AU1153)","v":-10705741.553628169},{"$f":"SUM(AV1149:AV1153)","v":23972370.241609354},56526681.882559933,75687123.557851106,0,{"$f":"SUM(AZ1149:AZ1153)","v":0},{"$f":"SUM(BA1149:BA1153)","v":0},0,0,0,{"$f":"SUM(BE1149:BE1153)","v":0},{"$f":"SUM(BF1149:BF1153)","v":0},0,0,0,{"$f":"SUM(BJ1149:BJ1153)","v":-2624268.4116882198},{"$f":"SUM(BK1149:BK1153)","v":1831777.527365719},15585413.335180048,20868288.488093577,0,{"$f":"SUM(BO1149:BO1153)","v":-27941.846908698921},{"$f":"SUM(BP1149:BP1153)","v":16245738.096662717},202222.37793509796,262292.79841069342,0,0]
[1147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1149,"OTHER RATE BASE ACCOUNTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA1158:AD1158)-I1158","v":0},null,null,null,null,{"$f":"SUM(AF1158:AI1158)-J1158","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1158:BC1158)-N1158","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1159:BC1159)-N1159","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1151,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1152,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!D$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!E$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!F$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!G$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!H$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!I$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!J$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!K$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!L$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!M$9,FALSE)*$G1161","v":0},{"$f":"SUM(H1161:Q1161)","v":0},0,null,"Customer",{"$f":"IF($U1161=$V$646,$H1161,0)","v":0},{"$f":"IF($U1161=$W$646,$H1161,0)","v":0},{"$f":"IF($U1161=$X$646,$H1161,0)+IF($U1161=$Y$646,$H1161,0)*$X$643","v":0},{"$f":"IF($U1161=$Y$646,$H1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AA$646,$I1161,0)","v":0},{"$f":"IF($U1161=$AB$646,$I1161,0)","v":0},{"$f":"IF($U1161=$AC$646,$I1161,0)+IF($U1161=$AD$646,$I1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AD$646,$I1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AF$646,$J1161,0)","v":0},{"$f":"IF($U1161=$AG$646,$J1161,0)","v":0},{"$f":"IF($U1161=$AH$646,$J1161,0)+IF($U1161=$AI$646,$J1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AI$646,$J1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AK$646,$K1161,0)","v":0},{"$f":"IF($U1161=$AL$646,$K1161,0)","v":0},{"$f":"IF($U1161=$AM$646,$K1161,0)+IF($U1161=$AN$646,$K1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AN$646,$K1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AP$646,$L1161,0)","v":0},{"$f":"IF($U1161=$AQ$646,$L1161,0)","v":0},{"$f":"IF($U1161=$AR$646,$L1161,0)+IF($U1161=$AS$646,$L1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AS$646,$L1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AU$646,$M1161,0)","v":0},{"$f":"IF($U1161=$AV$646,$M1161,0)","v":0},{"$f":"IF($U1161=$AW$646,$M1161,0)+IF($U1161=$AX$646,$M1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AX$646,$M1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AZ$646,$N1161,0)","v":0},{"$f":"IF($U1161=$BA$646,$N1161,0)","v":0},{"$f":"IF($U1161=$BB$646,$N1161,0)+IF($U1161=$BC$646,$N1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BC$646,$N1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$BE$646,$O1161,0)","v":0},{"$f":"IF($U1161=$BF$646,$O1161,0)","v":0},{"$f":"IF($U1161=$BG$646,$O1161,0)+IF($U1161=$BH$646,$O1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BH$646,$O1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$BJ$646,$P1161,0)","v":0},{"$f":"IF($U1161=$BK$646,$P1161,0)","v":0},{"$f":"IF($U1161=$BL$646,$P1161,0)+IF($U1161=$BM$646,$P1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BM$646,$P1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$BO$646,$Q1161,0)","v":0},{"$f":"IF($U1161=$BP$646,$Q1161,0)","v":0},{"$f":"IF($U1161=$BQ$646,$Q1161,0)+IF($U1161=$BR$646,$Q1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BR$646,$Q1161,0)*$Y$643","v":0},0,0]
[1153,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1162","v":24807024.296942219},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!D$9,FALSE)*$G1162","v":22458779.947912991},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!E$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!F$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!G$9,FALSE)*$G1162","v":164788.29724809786},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!H$9,FALSE)*$G1162","v":4187.5003270412326},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!I$9,FALSE)*$G1162","v":1743401.2131541185},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!J$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!K$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!L$9,FALSE)*$G1162","v":427355.05146103184},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!M$9,FALSE)*$G1162","v":8512.2868389402392},{"$f":"SUM(H1162:Q1162)","v":24807024.296942223},0,null,"Customer",{"$f":"IF($U1162=$V$646,$H1162,0)","v":22458779.947912991},{"$f":"IF($U1162=$W$646,$H1162,0)","v":0},{"$f":"IF($U1162=$X$646,$H1162,0)+IF($U1162=$Y$646,$H1162,0)*$X$643","v":0},{"$f":"IF($U1162=$Y$646,$H1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AA$646,$I1162,0)","v":0},{"$f":"IF($U1162=$AB$646,$I1162,0)","v":0},{"$f":"IF($U1162=$AC$646,$I1162,0)+IF($U1162=$AD$646,$I1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AD$646,$I1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AF$646,$J1162,0)","v":0},{"$f":"IF($U1162=$AG$646,$J1162,0)","v":0},{"$f":"IF($U1162=$AH$646,$J1162,0)+IF($U1162=$AI$646,$J1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AI$646,$J1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AK$646,$K1162,0)","v":164788.29724809786},{"$f":"IF($U1162=$AL$646,$K1162,0)","v":0},{"$f":"IF($U1162=$AM$646,$K1162,0)+IF($U1162=$AN$646,$K1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AN$646,$K1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AP$646,$L1162,0)","v":4187.5003270412326},{"$f":"IF($U1162=$AQ$646,$L1162,0)","v":0},{"$f":"IF($U1162=$AR$646,$L1162,0)+IF($U1162=$AS$646,$L1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AS$646,$L1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AU$646,$M1162,0)","v":1743401.2131541185},{"$f":"IF($U1162=$AV$646,$M1162,0)","v":0},{"$f":"IF($U1162=$AW$646,$M1162,0)+IF($U1162=$AX$646,$M1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AX$646,$M1162,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1162=$BJ$646,$P1162,0)","v":427355.05146103184},{"$f":"IF($U1162=$BK$646,$P1162,0)","v":0},{"$f":"IF($U1162=$BL$646,$P1162,0)+IF($U1162=$BM$646,$P1162,0)*$X$643","v":0},{"$f":"IF($U1162=$BM$646,$P1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$BO$646,$Q1162,0)","v":8512.2868389402392},{"$f":"IF($U1162=$BP$646,$Q1162,0)","v":0},{"$f":"IF($U1162=$BQ$646,$Q1162,0)+IF($U1162=$BR$646,$Q1162,0)*$X$643","v":0},{"$f":"IF($U1162=$BR$646,$Q1162,0)*$Y$643","v":0},0,0]
[1154,null,null,"Total",null,null,{"$f":"SUM(G1161:G1162)","v":24807024.296942219},{"$f":"SUM(H1161:H1162)","v":22458779.947912991},{"$f":"SUM(I1161:I1162)","v":0},0,164788.29724809786,4187.5003270412326,1743401.2131541185,{"$f":"SUM(N1161:N1162)","v":0},0,427355.05146103184,8512.2868389402392,{"$f":"SUM(R1161:R1162)","v":24807024.296942223},0,null,null,{"$f":"SUM(V1161:V1162)","v":22458779.947912991},{"$f":"SUM(W1161:W1162)","v":0},0,0,0,{"$f":"SUM(AA1161:AA1162)","v":0},{"$f":"SUM(AB1161:AB1162)","v":0},0,0,0,{"$f":"SUM(AF1161:AF1162)","v":0},{"$f":"SUM(AG1161:AG1162)","v":0},0,0,0,{"$f":"SUM(AK1161:AK1162)","v":164788.29724809786},{"$f":"SUM(AL1161:AL1162)","v":0},{"$f":"SUM(AM1161:AM1162)","v":0},{"$f":"SUM(AN1161:AN1162)","v":0},0,{"$f":"SUM(AP1161:AP1162)","v":4187.5003270412326},{"$f":"SUM(AQ1161:AQ1162)","v":0},{"$f":"SUM(AR1161:AR1162)","v":0},{"$f":"SUM(AS1161:AS1162)","v":0},0,{"$f":"SUM(AU1161:AU1162)","v":1743401.2131541185},{"$f":"SUM(AV1161:AV1162)","v":0},{"$f":"SUM(AW1161:AW1162)","v":0},{"$f":"SUM(AX1161:AX1162)","v":0},0,{"$f":"SUM(AZ1161:AZ1162)","v":0},{"$f":"SUM(BA1161:BA1162)","v":0},0,0,0,{"$f":"SUM(BE1161:BE1162)","v":0},{"$f":"SUM(BF1161:BF1162)","v":0},0,0,0,{"$f":"SUM(BJ1161:BJ1162)","v":427355.05146103184},{"$f":"SUM(BK1161:BK1162)","v":0},{"$f":"SUM(BL1161:BL1162)","v":0},{"$f":"SUM(BM1161:BM1162)","v":0},0,{"$f":"SUM(BO1161:BO1162)","v":8512.2868389402392},{"$f":"SUM(BP1161:BP1162)","v":0},{"$f":"SUM(BQ1161:BQ1162)","v":0},{"$f":"SUM(BR1161:BR1162)","v":0},0,0]
[1155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1156,1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1157,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!D$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!E$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!F$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!G$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!H$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!I$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!J$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!K$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!L$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!M$9,FALSE)*$G1166","v":0},{"$f":"SUM(H1166:Q1166)","v":0},0,null,"Throughput",{"$f":"IF($U1166=$V$646,$H1166,0)","v":0},{"$f":"IF($U1166=$W$646,$H1166,0)","v":0},{"$f":"IF($U1166=$X$646,$H1166,0)+IF($U1166=$Y$646,$H1166,0)*$X$643","v":0},{"$f":"IF($U1166=$Y$646,$H1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AA$646,$I1166,0)","v":0},{"$f":"IF($U1166=$AB$646,$I1166,0)","v":0},{"$f":"IF($U1166=$AC$646,$I1166,0)+IF($U1166=$AD$646,$I1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AD$646,$I1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AF$646,$J1166,0)","v":0},{"$f":"IF($U1166=$AG$646,$J1166,0)","v":0},{"$f":"IF($U1166=$AH$646,$J1166,0)+IF($U1166=$AI$646,$J1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AI$646,$J1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AK$646,$K1166,0)","v":0},{"$f":"IF($U1166=$AL$646,$K1166,0)","v":0},{"$f":"IF($U1166=$AM$646,$K1166,0)+IF($U1166=$AN$646,$K1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AN$646,$K1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AP$646,$L1166,0)","v":0},{"$f":"IF($U1166=$AQ$646,$L1166,0)","v":0},{"$f":"IF($U1166=$AR$646,$L1166,0)+IF($U1166=$AS$646,$L1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AS$646,$L1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AU$646,$M1166,0)","v":0},{"$f":"IF($U1166=$AV$646,$M1166,0)","v":0},{"$f":"IF($U1166=$AW$646,$M1166,0)+IF($U1166=$AX$646,$M1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AX$646,$M1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AZ$646,$N1166,0)","v":0},{"$f":"IF($U1166=$BA$646,$N1166,0)","v":0},{"$f":"IF($U1166=$BB$646,$N1166,0)+IF($U1166=$BC$646,$N1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BC$646,$N1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$BE$646,$O1166,0)","v":0},{"$f":"IF($U1166=$BF$646,$O1166,0)","v":0},{"$f":"IF($U1166=$BG$646,$O1166,0)+IF($U1166=$BH$646,$O1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BH$646,$O1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$BJ$646,$P1166,0)","v":0},{"$f":"IF($U1166=$BK$646,$P1166,0)","v":0},{"$f":"IF($U1166=$BL$646,$P1166,0)+IF($U1166=$BM$646,$P1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BM$646,$P1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$BO$646,$Q1166,0)","v":0},{"$f":"IF($U1166=$BP$646,$Q1166,0)","v":0},{"$f":"IF($U1166=$BQ$646,$Q1166,0)+IF($U1166=$BR$646,$Q1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BR$646,$Q1166,0)*$Y$643","v":0},0,0]
[1158,null,null,"Total",null,null,{"$f":"SUM(G1166)","v":0},{"$f":"SUM(H1166)","v":0},{"$f":"SUM(I1166)","v":0},0,0,0,0,{"$f":"SUM(N1166)","v":0},0,0,0,{"$f":"SUM(R1166)","v":0},0,null,null,{"$f":"SUM(V1166)","v":0},{"$f":"SUM(W1166)","v":0},0,0,0,{"$f":"SUM(AA1166)","v":0},{"$f":"SUM(AB1166)","v":0},0,0,0,{"$f":"SUM(AF1166)","v":0},{"$f":"SUM(AG1166)","v":0},0,0,0,{"$f":"SUM(AK1166)","v":0},{"$f":"SUM(AL1166)","v":0},{"$f":"SUM(AM1166)","v":0},{"$f":"SUM(AN1166)","v":0},0,{"$f":"SUM(AP1166)","v":0},{"$f":"SUM(AQ1166)","v":0},{"$f":"SUM(AR1166)","v":0},{"$f":"SUM(AS1166)","v":0},0,{"$f":"SUM(AU1166)","v":0},{"$f":"SUM(AV1166)","v":0},{"$f":"SUM(AW1166)","v":0},{"$f":"SUM(AX1166)","v":0},0,{"$f":"SUM(AZ1166)","v":0},{"$f":"SUM(BA1166)","v":0},0,0,0,{"$f":"SUM(BE1166)","v":0},{"$f":"SUM(BF1166)","v":0},0,0,0,{"$f":"SUM(BJ1166)","v":0},{"$f":"SUM(BK1166)","v":0},{"$f":"SUM(BL1166)","v":0},{"$f":"SUM(BM1166)","v":0},0,{"$f":"SUM(BO1166)","v":0},{"$f":"SUM(BP1166)","v":0},{"$f":"SUM(BQ1166)","v":0},{"$f":"SUM(BR1166)","v":0},0,0]
[1159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1160,165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1161,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1170","v":2774808.2806198751},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!D$9,FALSE)*$G1170","v":2512143.6503680195},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!E$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!F$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!G$9,FALSE)*$G1170","v":18432.518398010114},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!H$9,FALSE)*$G1170","v":468.39598508414002},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!I$9,FALSE)*$G1170","v":195009.44832383946},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!J$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!K$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!L$9,FALSE)*$G1170","v":47802.119325733569},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!M$9,FALSE)*$G1170","v":952.14821918864391},{"$f":"SUM(H1170:Q1170)","v":2774808.2806198755},0,null,"Customer",{"$f":"IF($U1170=$V$646,$H1170,0)","v":2512143.6503680195},{"$f":"IF($U1170=$W$646,$H1170,0)","v":0},{"$f":"IF($U1170=$X$646,$H1170,0)+IF($U1170=$Y$646,$H1170,0)*$X$643","v":0},{"$f":"IF($U1170=$Y$646,$H1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AA$646,$I1170,0)","v":0},{"$f":"IF($U1170=$AB$646,$I1170,0)","v":0},{"$f":"IF($U1170=$AC$646,$I1170,0)+IF($U1170=$AD$646,$I1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AD$646,$I1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AF$646,$J1170,0)","v":0},{"$f":"IF($U1170=$AG$646,$J1170,0)","v":0},{"$f":"IF($U1170=$AH$646,$J1170,0)+IF($U1170=$AI$646,$J1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AI$646,$J1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AK$646,$K1170,0)","v":18432.518398010114},{"$f":"IF($U1170=$AL$646,$K1170,0)","v":0},{"$f":"IF($U1170=$AM$646,$K1170,0)+IF($U1170=$AN$646,$K1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AN$646,$K1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AP$646,$L1170,0)","v":468.39598508414002},{"$f":"IF($U1170=$AQ$646,$L1170,0)","v":0},{"$f":"IF($U1170=$AR$646,$L1170,0)+IF($U1170=$AS$646,$L1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AS$646,$L1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AU$646,$M1170,0)","v":195009.44832383946},{"$f":"IF($U1170=$AV$646,$M1170,0)","v":0},{"$f":"IF($U1170=$AW$646,$M1170,0)+IF($U1170=$AX$646,$M1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AX$646,$M1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AZ$646,$N1170,0)","v":0},{"$f":"IF($U1170=$BA$646,$N1170,0)","v":0},{"$f":"IF($U1170=$BB$646,$N1170,0)+IF($U1170=$BC$646,$N1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BC$646,$N1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$BE$646,$O1170,0)","v":0},{"$f":"IF($U1170=$BF$646,$O1170,0)","v":0},{"$f":"IF($U1170=$BG$646,$O1170,0)+IF($U1170=$BH$646,$O1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BH$646,$O1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$BJ$646,$P1170,0)","v":47802.119325733569},{"$f":"IF($U1170=$BK$646,$P1170,0)","v":0},{"$f":"IF($U1170=$BL$646,$P1170,0)+IF($U1170=$BM$646,$P1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BM$646,$P1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$BO$646,$Q1170,0)","v":952.14821918864391},{"$f":"IF($U1170=$BP$646,$Q1170,0)","v":0},{"$f":"IF($U1170=$BQ$646,$Q1170,0)+IF($U1170=$BR$646,$Q1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BR$646,$Q1170,0)*$Y$643","v":0},0,0]
[1162,null,null,"Total",null,null,{"$f":"SUM(G1170)","v":2774808.2806198751},{"$f":"SUM(H1170)","v":2512143.6503680195},{"$f":"SUM(I1170)","v":0},0,18432.518398010114,468.39598508414002,195009.44832383946,{"$f":"SUM(N1170)","v":0},0,47802.119325733569,952.14821918864391,{"$f":"SUM(R1170)","v":2774808.2806198755},0,null,null,{"$f":"SUM(V1170)","v":2512143.6503680195},{"$f":"SUM(W1170)","v":0},0,0,0,{"$f":"SUM(AA1170)","v":0},{"$f":"SUM(AB1170)","v":0},0,0,0,{"$f":"SUM(AF1170)","v":0},{"$f":"SUM(AG1170)","v":0},0,0,0,{"$f":"SUM(AK1170)","v":18432.518398010114},{"$f":"SUM(AL1170)","v":0},{"$f":"SUM(AM1170)","v":0},{"$f":"SUM(AN1170)","v":0},0,{"$f":"SUM(AP1170)","v":468.39598508414002},{"$f":"SUM(AQ1170)","v":0},{"$f":"SUM(AR1170)","v":0},{"$f":"SUM(AS1170)","v":0},0,{"$f":"SUM(AU1170)","v":195009.44832383946},{"$f":"SUM(AV1170)","v":0},{"$f":"SUM(AW1170)","v":0},{"$f":"SUM(AX1170)","v":0},0,{"$f":"SUM(AZ1170)","v":0},{"$f":"SUM(BA1170)","v":0},0,0,0,{"$f":"SUM(BE1170)","v":0},{"$f":"SUM(BF1170)","v":0},0,0,0,{"$f":"SUM(BJ1170)","v":47802.119325733569},{"$f":"SUM(BK1170)","v":0},{"$f":"SUM(BL1170)","v":0},{"$f":"SUM(BM1170)","v":0},0,{"$f":"SUM(BO1170)","v":952.14821918864391},{"$f":"SUM(BP1170)","v":0},{"$f":"SUM(BQ1170)","v":0},{"$f":"SUM(BR1170)","v":0},0,0]
[1163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1164,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1173-G1173","v":0},null,null,null,null,null,null,{"$f":"SUM(V1173:Y1173)-H1173","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1173:AN1173)-K1173","v":0},null,null,null,null,{"$f":"SUM(AP1173:AS1173)-L1173","v":0},null,null,null,null,{"$f":"SUM(AU1173:AX1173)-M1173","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1173:BM1173)-P1173","v":0},null,null,null,null,{"$f":"SUM(BO1173:BR1173)-Q1173","v":0},{"$f":"SUM(V1173:BR1173)-R1173","v":0}]
[1165,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!D$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!E$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!F$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!G$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!H$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!I$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!J$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!K$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!L$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!M$9,FALSE)*$G1174","v":0},{"$f":"SUM(H1174:Q1174)","v":0},0,null,"Throughput",{"$f":"IF($U1174=$V$646,$H1174,0)","v":0},{"$f":"IF($U1174=$W$646,$H1174,0)","v":0},{"$f":"IF($U1174=$X$646,$H1174,0)+IF($U1174=$Y$646,$H1174,0)*$X$643","v":0},{"$f":"IF($U1174=$Y$646,$H1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AA$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AB$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AC$646,$I1174,0)+IF($U1174=$AD$646,$I1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AD$646,$I1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AF$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AG$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AH$646,$J1174,0)+IF($U1174=$AI$646,$J1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AI$646,$J1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AK$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AL$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AM$646,$K1174,0)+IF($U1174=$AN$646,$K1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AN$646,$K1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AP$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AQ$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AR$646,$L1174,0)+IF($U1174=$AS$646,$L1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AS$646,$L1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AU$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AV$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AW$646,$M1174,0)+IF($U1174=$AX$646,$M1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AX$646,$M1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AZ$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BA$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BB$646,$N1174,0)+IF($U1174=$BC$646,$N1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BC$646,$N1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$BE$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BF$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BG$646,$O1174,0)+IF($U1174=$BH$646,$O1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BH$646,$O1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$BJ$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BK$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BL$646,$P1174,0)+IF($U1174=$BM$646,$P1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BM$646,$P1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$BO$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BP$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BQ$646,$Q1174,0)+IF($U1174=$BR$646,$Q1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BR$646,$Q1174,0)*$Y$643","v":0},0,0]
[1166,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!D$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!E$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!F$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!G$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!H$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!I$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!J$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!K$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!L$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!M$9,FALSE)*$G1175","v":0},{"$f":"SUM(H1175:Q1175)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1175=$V$646,$H1175,0)","v":0},{"$f":"IF($U1175=$W$646,$H1175,0)","v":0},{"$f":"IF($U1175=$X$646,$H1175,0)+IF($U1175=$Y$646,$H1175,0)*$X$643","v":0},{"$f":"IF($U1175=$Y$646,$H1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AA$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AB$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AC$646,$I1175,0)+IF($U1175=$AD$646,$I1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AD$646,$I1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AF$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AG$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AH$646,$J1175,0)+IF($U1175=$AI$646,$J1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AI$646,$J1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AK$646,$K1175,0)","v":0},{"$f":"IF($U1175=$AL$646,$K1175,0)","v":0},{"$f":"IF($U1175=$AM$646,$K1175,0)+IF($U1175=$AN$646,$K1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AN$646,$K1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AP$646,$L1175,0)","v":0},{"$f":"IF($U1175=$AQ$646,$L1175,0)","v":0},{"$f":"IF($U1175=$AR$646,$L1175,0)+IF($U1175=$AS$646,$L1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AS$646,$L1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AU$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AV$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AW$646,$M1175,0)+IF($U1175=$AX$646,$M1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AX$646,$M1175,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1175=$BJ$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BK$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BL$646,$P1175,0)+IF($U1175=$BM$646,$P1175,0)*$X$643","v":0},{"$f":"IF($U1175=$BM$646,$P1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$BO$646,$Q1175,0)","v":0},{"$f":"IF($U1175=$BP$646,$Q1175,0)","v":0},{"$f":"IF($U1175=$BQ$646,$Q1175,0)+IF($U1175=$BR$646,$Q1175,0)*$X$643","v":0},{"$f":"IF($U1175=$BR$646,$Q1175,0)*$Y$643","v":0},0,0]
[1167,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!D$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!E$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!F$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!G$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!H$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!I$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!J$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!K$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!L$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!M$9,FALSE)*$G1176","v":0},{"$f":"SUM(H1176:Q1176)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1176=$V$646,$H1176,0)","v":0},{"$f":"IF($U1176=$W$646,$H1176,0)","v":0},{"$f":"IF($U1176=$X$646,$H1176,0)+IF($U1176=$Y$646,$H1176,0)*$X$643","v":0},{"$f":"IF($U1176=$Y$646,$H1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AA$646,$I1176,0)","v":0},{"$f":"IF($U1176=$AB$646,$I1176,0)","v":0},{"$f":"IF($U1176=$AC$646,$I1176,0)+IF($U1176=$AD$646,$I1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AD$646,$I1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AF$646,$J1176,0)","v":0},{"$f":"IF($U1176=$AG$646,$J1176,0)","v":0},{"$f":"IF($U1176=$AH$646,$J1176,0)+IF($U1176=$AI$646,$J1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AI$646,$J1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AK$646,$K1176,0)","v":0},{"$f":"IF($U1176=$AL$646,$K1176,0)","v":0},{"$f":"IF($U1176=$AM$646,$K1176,0)+IF($U1176=$AN$646,$K1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AN$646,$K1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AP$646,$L1176,0)","v":0},{"$f":"IF($U1176=$AQ$646,$L1176,0)","v":0},{"$f":"IF($U1176=$AR$646,$L1176,0)+IF($U1176=$AS$646,$L1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AS$646,$L1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AU$646,$M1176,0)","v":0},{"$f":"IF($U1176=$AV$646,$M1176,0)","v":0},{"$f":"IF($U1176=$AW$646,$M1176,0)+IF($U1176=$AX$646,$M1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AX$646,$M1176,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1176=$BJ$646,$P1176,0)","v":0},{"$f":"IF($U1176=$BK$646,$P1176,0)","v":0},{"$f":"IF($U1176=$BL$646,$P1176,0)+IF($U1176=$BM$646,$P1176,0)*$X$643","v":0},{"$f":"IF($U1176=$BM$646,$P1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$BO$646,$Q1176,0)","v":0},{"$f":"IF($U1176=$BP$646,$Q1176,0)","v":0},{"$f":"IF($U1176=$BQ$646,$Q1176,0)+IF($U1176=$BR$646,$Q1176,0)*$X$643","v":0},{"$f":"IF($U1176=$BR$646,$Q1176,0)*$Y$643","v":0},0,0]
[1168,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1177","v":31711929.259102914},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!D$9,FALSE)*$G1177","v":28710063.425130956},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!E$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!F$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!G$9,FALSE)*$G1177","v":210656.25455544234},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!H$9,FALSE)*$G1177","v":5353.0690563305652},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!I$9,FALSE)*$G1177","v":2228667.7869942016},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!J$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!K$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!L$9,FALSE)*$G1177","v":546307.08617974038},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!M$9,FALSE)*$G1177","v":10881.63718624403},{"$f":"SUM(H1177:Q1177)","v":31711929.259102914},0,null,"Customer",{"$f":"IF($U1177=$V$646,$H1177,0)","v":28710063.425130956},{"$f":"IF($U1177=$W$646,$H1177,0)","v":0},{"$f":"IF($U1177=$X$646,$H1177,0)+IF($U1177=$Y$646,$H1177,0)*$X$643","v":0},{"$f":"IF($U1177=$Y$646,$H1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AA$646,$I1177,0)","v":0},{"$f":"IF($U1177=$AB$646,$I1177,0)","v":0},{"$f":"IF($U1177=$AC$646,$I1177,0)+IF($U1177=$AD$646,$I1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AD$646,$I1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AF$646,$J1177,0)","v":0},{"$f":"IF($U1177=$AG$646,$J1177,0)","v":0},{"$f":"IF($U1177=$AH$646,$J1177,0)+IF($U1177=$AI$646,$J1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AI$646,$J1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AK$646,$K1177,0)","v":210656.25455544234},{"$f":"IF($U1177=$AL$646,$K1177,0)","v":0},{"$f":"IF($U1177=$AM$646,$K1177,0)+IF($U1177=$AN$646,$K1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AN$646,$K1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AP$646,$L1177,0)","v":5353.0690563305652},{"$f":"IF($U1177=$AQ$646,$L1177,0)","v":0},{"$f":"IF($U1177=$AR$646,$L1177,0)+IF($U1177=$AS$646,$L1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AS$646,$L1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AU$646,$M1177,0)","v":2228667.7869942016},{"$f":"IF($U1177=$AV$646,$M1177,0)","v":0},{"$f":"IF($U1177=$AW$646,$M1177,0)+IF($U1177=$AX$646,$M1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AX$646,$M1177,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1177=$BJ$646,$P1177,0)","v":546307.08617974038},{"$f":"IF($U1177=$BK$646,$P1177,0)","v":0},{"$f":"IF($U1177=$BL$646,$P1177,0)+IF($U1177=$BM$646,$P1177,0)*$X$643","v":0},{"$f":"IF($U1177=$BM$646,$P1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$BO$646,$Q1177,0)","v":10881.63718624403},{"$f":"IF($U1177=$BP$646,$Q1177,0)","v":0},{"$f":"IF($U1177=$BQ$646,$Q1177,0)+IF($U1177=$BR$646,$Q1177,0)*$X$643","v":0},{"$f":"IF($U1177=$BR$646,$Q1177,0)*$Y$643","v":0},0,0]
[1169,null,null,"Total",null,null,{"$f":"SUM(G1174:G1177)","v":31711929.259102914},{"$f":"SUM(H1174:H1177)","v":28710063.425130956},{"$f":"SUM(I1174:I1177)","v":0},0,210656.25455544234,5353.0690563305652,2228667.7869942016,{"$f":"SUM(N1174:N1177)","v":0},0,546307.08617974038,10881.63718624403,{"$f":"SUM(R1174:R1177)","v":31711929.259102914},0,null,null,{"$f":"SUM(V1174:V1177)","v":28710063.425130956},{"$f":"SUM(W1174:W1177)","v":0},0,0,0,{"$f":"SUM(AA1174:AA1177)","v":0},{"$f":"SUM(AB1174:AB1177)","v":0},0,0,0,{"$f":"SUM(AF1174:AF1177)","v":0},{"$f":"SUM(AG1174:AG1177)","v":0},0,0,0,{"$f":"SUM(AK1174:AK1177)","v":210656.25455544234},{"$f":"SUM(AL1174:AL1177)","v":0},0,0,0,{"$f":"SUM(AP1174:AP1177)","v":5353.0690563305652},{"$f":"SUM(AQ1174:AQ1177)","v":0},{"$f":"SUM(AR1174:AR1177)","v":0},{"$f":"SUM(AS1174:AS1177)","v":0},0,{"$f":"SUM(AU1174:AU1177)","v":2228667.7869942016},{"$f":"SUM(AV1174:AV1177)","v":0},{"$f":"SUM(AW1174:AW1177)","v":0},{"$f":"SUM(AX1174:AX1177)","v":0},0,{"$f":"SUM(AZ1174:AZ1177)","v":0},{"$f":"SUM(BA1174:BA1177)","v":0},0,0,0,{"$f":"SUM(BE1174:BE1177)","v":0},{"$f":"SUM(BF1174:BF1177)","v":0},0,0,0,{"$f":"SUM(BJ1174:BJ1177)","v":546307.08617974038},{"$f":"SUM(BK1174:BK1177)","v":0},{"$f":"SUM(BL1174:BL1177)","v":0},{"$f":"SUM(BM1174:BM1177)","v":0},0,{"$f":"SUM(BO1174:BO1177)","v":10881.63718624403},{"$f":"SUM(BP1174:BP1177)","v":0},{"$f":"SUM(BQ1174:BQ1177)","v":0},{"$f":"SUM(BR1174:BR1177)","v":0},0,0]
[1170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1171,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1172,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!D$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!E$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!F$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!G$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!H$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!I$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!J$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!K$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!L$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!M$9,FALSE)*$G1181","v":0},{"$f":"SUM(H1181:Q1181)","v":0},0,null,"Throughput",{"$f":"IF($U1181=$V$646,$H1181,0)","v":0},{"$f":"IF($U1181=$W$646,$H1181,0)","v":0},{"$f":"IF($U1181=$X$646,$H1181,0)+IF($U1181=$Y$646,$H1181,0)*$X$643","v":0},{"$f":"IF($U1181=$Y$646,$H1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AA$646,$I1181,0)","v":0},{"$f":"IF($U1181=$AB$646,$I1181,0)","v":0},{"$f":"IF($U1181=$AC$646,$I1181,0)+IF($U1181=$AD$646,$I1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AD$646,$I1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AF$646,$J1181,0)","v":0},{"$f":"IF($U1181=$AG$646,$J1181,0)","v":0},{"$f":"IF($U1181=$AH$646,$J1181,0)+IF($U1181=$AI$646,$J1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AI$646,$J1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AK$646,$K1181,0)","v":0},{"$f":"IF($U1181=$AL$646,$K1181,0)","v":0},{"$f":"IF($U1181=$AM$646,$K1181,0)+IF($U1181=$AN$646,$K1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AN$646,$K1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AP$646,$L1181,0)","v":0},{"$f":"IF($U1181=$AQ$646,$L1181,0)","v":0},{"$f":"IF($U1181=$AR$646,$L1181,0)+IF($U1181=$AS$646,$L1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AS$646,$L1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AU$646,$M1181,0)","v":0},{"$f":"IF($U1181=$AV$646,$M1181,0)","v":0},{"$f":"IF($U1181=$AW$646,$M1181,0)+IF($U1181=$AX$646,$M1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AX$646,$M1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AZ$646,$N1181,0)","v":0},{"$f":"IF($U1181=$BA$646,$N1181,0)","v":0},{"$f":"IF($U1181=$BB$646,$N1181,0)+IF($U1181=$BC$646,$N1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BC$646,$N1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$BE$646,$O1181,0)","v":0},{"$f":"IF($U1181=$BF$646,$O1181,0)","v":0},{"$f":"IF($U1181=$BG$646,$O1181,0)+IF($U1181=$BH$646,$O1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BH$646,$O1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$BJ$646,$P1181,0)","v":0},{"$f":"IF($U1181=$BK$646,$P1181,0)","v":0},{"$f":"IF($U1181=$BL$646,$P1181,0)+IF($U1181=$BM$646,$P1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BM$646,$P1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$BO$646,$Q1181,0)","v":0},{"$f":"IF($U1181=$BP$646,$Q1181,0)","v":0},{"$f":"IF($U1181=$BQ$646,$Q1181,0)+IF($U1181=$BR$646,$Q1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BR$646,$Q1181,0)*$Y$643","v":0},0,0]
[1173,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!D$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!E$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!F$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!G$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!H$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!I$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!J$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!K$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!L$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!M$9,FALSE)*$G1182","v":0},{"$f":"SUM(H1182:Q1182)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1182=$V$646,$H1182,0)","v":0},{"$f":"IF($U1182=$W$646,$H1182,0)","v":0},{"$f":"IF($U1182=$X$646,$H1182,0)+IF($U1182=$Y$646,$H1182,0)*$X$643","v":0},{"$f":"IF($U1182=$Y$646,$H1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AA$646,$I1182,0)","v":0},{"$f":"IF($U1182=$AB$646,$I1182,0)","v":0},{"$f":"IF($U1182=$AC$646,$I1182,0)+IF($U1182=$AD$646,$I1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AD$646,$I1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AF$646,$J1182,0)","v":0},{"$f":"IF($U1182=$AG$646,$J1182,0)","v":0},{"$f":"IF($U1182=$AH$646,$J1182,0)+IF($U1182=$AI$646,$J1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AI$646,$J1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AK$646,$K1182,0)","v":0},{"$f":"IF($U1182=$AL$646,$K1182,0)","v":0},{"$f":"IF($U1182=$AM$646,$K1182,0)+IF($U1182=$AN$646,$K1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AN$646,$K1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AP$646,$L1182,0)","v":0},{"$f":"IF($U1182=$AQ$646,$L1182,0)","v":0},{"$f":"IF($U1182=$AR$646,$L1182,0)+IF($U1182=$AS$646,$L1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AS$646,$L1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AU$646,$M1182,0)","v":0},{"$f":"IF($U1182=$AV$646,$M1182,0)","v":0},{"$f":"IF($U1182=$AW$646,$M1182,0)+IF($U1182=$AX$646,$M1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AX$646,$M1182,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1182=$BJ$646,$P1182,0)","v":0},{"$f":"IF($U1182=$BK$646,$P1182,0)","v":0},{"$f":"IF($U1182=$BL$646,$P1182,0)+IF($U1182=$BM$646,$P1182,0)*$X$643","v":0},{"$f":"IF($U1182=$BM$646,$P1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$BO$646,$Q1182,0)","v":0},{"$f":"IF($U1182=$BP$646,$Q1182,0)","v":0},{"$f":"IF($U1182=$BQ$646,$Q1182,0)+IF($U1182=$BR$646,$Q1182,0)*$X$643","v":0},{"$f":"IF($U1182=$BR$646,$Q1182,0)*$Y$643","v":0},0,0]
[1174,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!D$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!E$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!F$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!G$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!H$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!I$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!J$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!K$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!L$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!M$9,FALSE)*$G1183","v":0},{"$f":"SUM(H1183:Q1183)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1183=$V$646,$H1183,0)","v":0},{"$f":"IF($U1183=$W$646,$H1183,0)","v":0},{"$f":"IF($U1183=$X$646,$H1183,0)+IF($U1183=$Y$646,$H1183,0)*$X$643","v":0},{"$f":"IF($U1183=$Y$646,$H1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AA$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AB$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AC$646,$I1183,0)+IF($U1183=$AD$646,$I1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AD$646,$I1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AF$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AG$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AH$646,$J1183,0)+IF($U1183=$AI$646,$J1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AI$646,$J1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AK$646,$K1183,0)","v":0},{"$f":"IF($U1183=$AL$646,$K1183,0)","v":0},{"$f":"IF($U1183=$AM$646,$K1183,0)+IF($U1183=$AN$646,$K1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AN$646,$K1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AP$646,$L1183,0)","v":0},{"$f":"IF($U1183=$AQ$646,$L1183,0)","v":0},{"$f":"IF($U1183=$AR$646,$L1183,0)+IF($U1183=$AS$646,$L1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AS$646,$L1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AU$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AV$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AW$646,$M1183,0)+IF($U1183=$AX$646,$M1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AX$646,$M1183,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1183=$BJ$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BK$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BL$646,$P1183,0)+IF($U1183=$BM$646,$P1183,0)*$X$643","v":0},{"$f":"IF($U1183=$BM$646,$P1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$BO$646,$Q1183,0)","v":0},{"$f":"IF($U1183=$BP$646,$Q1183,0)","v":0},{"$f":"IF($U1183=$BQ$646,$Q1183,0)+IF($U1183=$BR$646,$Q1183,0)*$X$643","v":0},{"$f":"IF($U1183=$BR$646,$Q1183,0)*$Y$643","v":0},0,0]
[1175,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1184","v":7523878.7165264692},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!D$9,FALSE)*$G1184","v":6811664.8908221759},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!E$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!F$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!G$9,FALSE)*$G1184","v":49979.681059546827},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!H$9,FALSE)*$G1184","v":1270.0533610537361},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!I$9,FALSE)*$G1184","v":528767.13970218319},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!J$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!K$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!L$9,FALSE)*$G1184","v":129615.20646730959},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!M$9,FALSE)*$G1184","v":2581.7451141999832},{"$f":"SUM(H1184:Q1184)","v":7523878.7165264692},0,null,"Customer",{"$f":"IF($U1184=$V$646,$H1184,0)","v":6811664.8908221759},{"$f":"IF($U1184=$W$646,$H1184,0)","v":0},{"$f":"IF($U1184=$X$646,$H1184,0)+IF($U1184=$Y$646,$H1184,0)*$X$643","v":0},{"$f":"IF($U1184=$Y$646,$H1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AA$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AB$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AC$646,$I1184,0)+IF($U1184=$AD$646,$I1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AD$646,$I1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AF$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AG$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AH$646,$J1184,0)+IF($U1184=$AI$646,$J1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AI$646,$J1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AK$646,$K1184,0)","v":49979.681059546827},{"$f":"IF($U1184=$AL$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AM$646,$K1184,0)+IF($U1184=$AN$646,$K1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AN$646,$K1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AP$646,$L1184,0)","v":1270.0533610537361},{"$f":"IF($U1184=$AQ$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AR$646,$L1184,0)+IF($U1184=$AS$646,$L1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AS$646,$L1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AU$646,$M1184,0)","v":528767.13970218319},{"$f":"IF($U1184=$AV$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AW$646,$M1184,0)+IF($U1184=$AX$646,$M1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AX$646,$M1184,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1184=$BJ$646,$P1184,0)","v":129615.20646730959},{"$f":"IF($U1184=$BK$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BL$646,$P1184,0)+IF($U1184=$BM$646,$P1184,0)*$X$643","v":0},{"$f":"IF($U1184=$BM$646,$P1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$BO$646,$Q1184,0)","v":2581.7451141999832},{"$f":"IF($U1184=$BP$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BQ$646,$Q1184,0)+IF($U1184=$BR$646,$Q1184,0)*$X$643","v":0},{"$f":"IF($U1184=$BR$646,$Q1184,0)*$Y$643","v":0},0,0]
[1176,null,null,"Total",null,null,{"$f":"SUM(G1181:G1184)","v":7523878.7165264692},{"$f":"SUM(H1181:H1184)","v":6811664.8908221759},{"$f":"SUM(I1181:I1184)","v":0},0,49979.681059546827,1270.0533610537361,528767.13970218319,{"$f":"SUM(N1181:N1184)","v":0},0,129615.20646730959,2581.7451141999832,{"$f":"SUM(R1181:R1184)","v":7523878.7165264692},0,null,null,{"$f":"SUM(V1181:V1184)","v":6811664.8908221759},{"$f":"SUM(W1181:W1184)","v":0},0,0,0,{"$f":"SUM(AA1181:AA1184)","v":0},{"$f":"SUM(AB1181:AB1184)","v":0},0,0,0,{"$f":"SUM(AF1181:AF1184)","v":0},{"$f":"SUM(AG1181:AG1184)","v":0},0,0,0,{"$f":"SUM(AK1181:AK1184)","v":49979.681059546827},{"$f":"SUM(AL1181:AL1184)","v":0},0,0,0,{"$f":"SUM(AP1181:AP1184)","v":1270.0533610537361},{"$f":"SUM(AQ1181:AQ1184)","v":0},{"$f":"SUM(AR1181:AR1184)","v":0},{"$f":"SUM(AS1181:AS1184)","v":0},0,{"$f":"SUM(AU1181:AU1184)","v":528767.13970218319},{"$f":"SUM(AV1181:AV1184)","v":0},{"$f":"SUM(AW1181:AW1184)","v":0},{"$f":"SUM(AX1181:AX1184)","v":0},0,{"$f":"SUM(AZ1181:AZ1184)","v":0},{"$f":"SUM(BA1181:BA1184)","v":0},0,0,0,{"$f":"SUM(BE1181:BE1184)","v":0},{"$f":"SUM(BF1181:BF1184)","v":0},0,0,0,{"$f":"SUM(BJ1181:BJ1184)","v":129615.20646730959},{"$f":"SUM(BK1181:BK1184)","v":0},{"$f":"SUM(BL1181:BL1184)","v":0},{"$f":"SUM(BM1181:BM1184)","v":0},0,{"$f":"SUM(BO1181:BO1184)","v":2581.7451141999832},{"$f":"SUM(BP1181:BP1184)","v":0},{"$f":"SUM(BQ1181:BQ1184)","v":0},{"$f":"SUM(BR1181:BR1184)","v":0},0,0]
[1177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1178,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1179,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!D$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!E$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!F$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!G$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!H$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!I$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!J$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!K$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!L$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!M$9,FALSE)*$G1188","v":0},{"$f":"SUM(H1188:Q1188)","v":0},0,null,"Customer",{"$f":"IF($U1188=$V$646,$H1188,0)","v":0},{"$f":"IF($U1188=$W$646,$H1188,0)","v":0},{"$f":"IF($U1188=$X$646,$H1188,0)+IF($U1188=$Y$646,$H1188,0)*$X$643","v":0},{"$f":"IF($U1188=$Y$646,$H1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AA$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AB$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AC$646,$I1188,0)+IF($U1188=$AD$646,$I1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AD$646,$I1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AF$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AG$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AH$646,$J1188,0)+IF($U1188=$AI$646,$J1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AI$646,$J1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AK$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AL$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AM$646,$K1188,0)+IF($U1188=$AN$646,$K1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AN$646,$K1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AP$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AQ$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AR$646,$L1188,0)+IF($U1188=$AS$646,$L1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AS$646,$L1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AU$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AV$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AW$646,$M1188,0)+IF($U1188=$AX$646,$M1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AX$646,$M1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AZ$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BA$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BB$646,$N1188,0)+IF($U1188=$BC$646,$N1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BC$646,$N1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$BE$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BF$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BG$646,$O1188,0)+IF($U1188=$BH$646,$O1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BH$646,$O1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$BJ$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BK$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BL$646,$P1188,0)+IF($U1188=$BM$646,$P1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BM$646,$P1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$BO$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BP$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BQ$646,$Q1188,0)+IF($U1188=$BR$646,$Q1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BR$646,$Q1188,0)*$Y$643","v":0},0,0]
[1180,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W1189","v":-5361638.9033333333},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!D$9,FALSE)*$G1189","v":-5353307.4459801326},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!E$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!F$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!G$9,FALSE)*$G1189","v":-2224.9063843037534},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!H$9,FALSE)*$G1189","v":-90.504666480152665},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!I$9,FALSE)*$G1189","v":-5870.2332286432356},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!J$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!K$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!L$9,FALSE)*$G1189","v":-30.168222160050892},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!M$9,FALSE)*$G1189","v":-115.64485161352843},{"$f":"SUM(H1189:Q1189)","v":-5361638.9033333343},0,null,"Customer",{"$f":"IF($U1189=$V$646,$H1189,0)","v":-5353307.4459801326},{"$f":"IF($U1189=$W$646,$H1189,0)","v":0},{"$f":"IF($U1189=$X$646,$H1189,0)+IF($U1189=$Y$646,$H1189,0)*$X$643","v":0},{"$f":"IF($U1189=$Y$646,$H1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AA$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AB$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AC$646,$I1189,0)+IF($U1189=$AD$646,$I1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AD$646,$I1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AF$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AG$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AH$646,$J1189,0)+IF($U1189=$AI$646,$J1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AI$646,$J1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AK$646,$K1189,0)","v":-2224.9063843037534},{"$f":"IF($U1189=$AL$646,$K1189,0)","v":0},{"$f":"IF($U1189=$AM$646,$K1189,0)+IF($U1189=$AN$646,$K1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AN$646,$K1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AP$646,$L1189,0)","v":-90.504666480152665},{"$f":"IF($U1189=$AQ$646,$L1189,0)","v":0},{"$f":"IF($U1189=$AR$646,$L1189,0)+IF($U1189=$AS$646,$L1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AS$646,$L1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AU$646,$M1189,0)","v":-5870.2332286432356},{"$f":"IF($U1189=$AV$646,$M1189,0)","v":0},{"$f":"IF($U1189=$AW$646,$M1189,0)+IF($U1189=$AX$646,$M1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AX$646,$M1189,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1189=$BJ$646,$P1189,0)","v":-30.168222160050892},{"$f":"IF($U1189=$BK$646,$P1189,0)","v":0},{"$f":"IF($U1189=$BL$646,$P1189,0)+IF($U1189=$BM$646,$P1189,0)*$X$643","v":0},{"$f":"IF($U1189=$BM$646,$P1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$BO$646,$Q1189,0)","v":-115.64485161352843},{"$f":"IF($U1189=$BP$646,$Q1189,0)","v":0},{"$f":"IF($U1189=$BQ$646,$Q1189,0)+IF($U1189=$BR$646,$Q1189,0)*$X$643","v":0},{"$f":"IF($U1189=$BR$646,$Q1189,0)*$Y$643","v":0},0,0]
[1181,null,null,"Total",null,null,{"$f":"SUM(G1188:G1189)","v":-5361638.9033333333},{"$f":"SUM(H1188:H1189)","v":-5353307.4459801326},{"$f":"SUM(I1188:I1189)","v":0},0,-2224.9063843037534,-90.504666480152665,-5870.2332286432356,{"$f":"SUM(N1188:N1189)","v":0},0,-30.168222160050892,-115.64485161352843,{"$f":"SUM(R1188:R1189)","v":-5361638.9033333343},0,null,null,{"$f":"SUM(V1188:V1189)","v":-5353307.4459801326},{"$f":"SUM(W1188:W1189)","v":0},0,0,0,{"$f":"SUM(AA1188:AA1189)","v":0},{"$f":"SUM(AB1188:AB1189)","v":0},0,0,0,{"$f":"SUM(AF1188:AF1189)","v":0},{"$f":"SUM(AG1188:AG1189)","v":0},0,0,0,{"$f":"SUM(AK1188:AK1189)","v":-2224.9063843037534},{"$f":"SUM(AL1188:AL1189)","v":0},{"$f":"SUM(AM1188:AM1189)","v":0},{"$f":"SUM(AN1188:AN1189)","v":0},0,{"$f":"SUM(AP1188:AP1189)","v":-90.504666480152665},{"$f":"SUM(AQ1188:AQ1189)","v":0},{"$f":"SUM(AR1188:AR1189)","v":0},{"$f":"SUM(AS1188:AS1189)","v":0},0,{"$f":"SUM(AU1188:AU1189)","v":-5870.2332286432356},{"$f":"SUM(AV1188:AV1189)","v":0},{"$f":"SUM(AW1188:AW1189)","v":0},{"$f":"SUM(AX1188:AX1189)","v":0},0,{"$f":"SUM(AZ1188:AZ1189)","v":0},{"$f":"SUM(BA1188:BA1189)","v":0},0,0,0,{"$f":"SUM(BE1188:BE1189)","v":0},{"$f":"SUM(BF1188:BF1189)","v":0},0,0,0,{"$f":"SUM(BJ1188:BJ1189)","v":-30.168222160050892},{"$f":"SUM(BK1188:BK1189)","v":0},{"$f":"SUM(BL1188:BL1189)","v":0},{"$f":"SUM(BM1188:BM1189)","v":0},0,{"$f":"SUM(BO1188:BO1189)","v":-115.64485161352843},{"$f":"SUM(BP1188:BP1189)","v":0},{"$f":"SUM(BQ1188:BQ1189)","v":0},{"$f":"SUM(BR1188:BR1189)","v":0},0,0]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1183,252,"Contributions in Aid of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1184,null,null,"Wyoming",null,"GS",{"$f":"'ROR-Model'!W1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!D$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!E$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!F$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!G$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!H$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!I$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!J$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!K$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!L$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!M$9,FALSE)*$G1193","v":0},{"$f":"'ROR-Model'!AF1193","v":0},{"$f":"R1193-G1193","v":0},null,"Distribution Plant",{"$f":"IF($U1193=$V$646,$H1193,0)","v":0},{"$f":"IF($U1193=$W$646,$H1193,0)","v":0},{"$f":"IF($U1193=$X$646,$H1193,0)+IF($U1193=$Y$646,$H1193,0)*$X$643","v":0},{"$f":"IF($U1193=$Y$646,$H1193,0)*$Y$643","v":0},{"$f":"SUM(V1193:Y1193)-H1193","v":0},{"$f":"IF($U1193=$AA$646,$I1193,0)","v":0},{"$f":"IF($U1193=$AB$646,$I1193,0)","v":0},{"$f":"IF($U1193=$AC$646,$I1193,0)+IF($U1193=$AD$646,$I1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AD$646,$I1193,0)*$Y$643","v":0},{"$f":"SUM(AA1193:AD1193)-I1193","v":0},{"$f":"IF($U1193=$AF$646,$J1193,0)","v":0},{"$f":"IF($U1193=$AG$646,$J1193,0)","v":0},{"$f":"IF($U1193=$AH$646,$J1193,0)+IF($U1193=$AI$646,$J1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AI$646,$J1193,0)*$Y$643","v":0},{"$f":"SUM(AF1193:AI1193)-J1193","v":0},{"$f":"IF($U1193=$AK$646,$K1193,0)","v":0},{"$f":"IF($U1193=$AL$646,$K1193,0)","v":0},{"$f":"IF($U1193=$AM$646,$K1193,0)+IF($U1193=$AN$646,$K1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AN$646,$K1193,0)*$Y$643","v":0},{"$f":"SUM(AK1193:AN1193)-K1193","v":0},{"$f":"IF($U1193=$AP$646,$L1193,0)","v":0},{"$f":"IF($U1193=$AQ$646,$L1193,0)","v":0},{"$f":"IF($U1193=$AR$646,$L1193,0)+IF($U1193=$AS$646,$L1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AS$646,$L1193,0)*$Y$643","v":0},{"$f":"SUM(AP1193:AS1193)-L1193","v":0},{"$f":"IF($U1193=$AU$646,$M1193,0)","v":0},{"$f":"IF($U1193=$AV$646,$M1193,0)","v":0},{"$f":"IF($U1193=$AW$646,$M1193,0)+IF($U1193=$AX$646,$M1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AX$646,$M1193,0)*$Y$643","v":0},{"$f":"SUM(AU1193:AX1193)-M1193","v":0},{"$f":"IF($U1193=$AZ$646,$N1193,0)","v":0},{"$f":"IF($U1193=$BA$646,$N1193,0)","v":0},{"$f":"IF($U1193=$BB$646,$N1193,0)+IF($U1193=$BC$646,$N1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BC$646,$N1193,0)*$Y$643","v":0},{"$f":"SUM(AZ1193:BC1193)-N1193","v":0},{"$f":"IF($U1193=$BE$646,$O1193,0)","v":0},{"$f":"IF($U1193=$BF$646,$O1193,0)","v":0},{"$f":"IF($U1193=$BG$646,$O1193,0)+IF($U1193=$BH$646,$O1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BH$646,$O1193,0)*$Y$643","v":0},{"$f":"SUM(BE1193:BH1193)-O1193","v":0},{"$f":"IF($U1193=$BJ$646,$P1193,0)","v":0},{"$f":"IF($U1193=$BK$646,$P1193,0)","v":0},{"$f":"IF($U1193=$BL$646,$P1193,0)+IF($U1193=$BM$646,$P1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BM$646,$P1193,0)*$Y$643","v":0},{"$f":"SUM(BJ1193:BM1193)-P1193","v":0},{"$f":"IF($U1193=$BO$646,$Q1193,0)","v":0},{"$f":"IF($U1193=$BP$646,$Q1193,0)","v":0},{"$f":"IF($U1193=$BQ$646,$Q1193,0)+IF($U1193=$BR$646,$Q1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BR$646,$Q1193,0)*$Y$643","v":0},{"$f":"SUM(BO1193:BR1193)-Q1193","v":0},{"$f":"SUM(V1193:BR1193)-R1193","v":0}]
[1185,null,null,"Utah",null,"GS",{"$f":"'ROR-Model'!W1194","v":0.73683116817846894},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!D$9,FALSE)*$G1194","v":0.73683116817846894},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!E$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!F$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!G$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!H$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!I$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!J$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!K$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!L$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!M$9,FALSE)*$G1194","v":0},{"$f":"SUM(H1194:Q1194)","v":0.73683116817846894},0,null,"Distribution Plant",{"$f":"IF($U1194=$V$646,$H1194,0)","v":0},{"$f":"IF($U1194=$W$646,$H1194,0)","v":0.73683116817846894},{"$f":"IF($U1194=$X$646,$H1194,0)+IF($U1194=$Y$646,$H1194,0)*$X$643","v":0},{"$f":"IF($U1194=$Y$646,$H1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AA$646,$I1194,0)","v":0},{"$f":"IF($U1194=$AB$646,$I1194,0)","v":0},{"$f":"IF($U1194=$AC$646,$I1194,0)+IF($U1194=$AD$646,$I1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AD$646,$I1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AF$646,$J1194,0)","v":0},{"$f":"IF($U1194=$AG$646,$J1194,0)","v":0},{"$f":"IF($U1194=$AH$646,$J1194,0)+IF($U1194=$AI$646,$J1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AI$646,$J1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AK$646,$K1194,0)","v":0},{"$f":"IF($U1194=$AL$646,$K1194,0)","v":0},{"$f":"IF($U1194=$AM$646,$K1194,0)+IF($U1194=$AN$646,$K1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AN$646,$K1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AP$646,$L1194,0)","v":0},{"$f":"IF($U1194=$AQ$646,$L1194,0)","v":0},{"$f":"IF($U1194=$AR$646,$L1194,0)+IF($U1194=$AS$646,$L1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AS$646,$L1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AU$646,$M1194,0)","v":0},{"$f":"IF($U1194=$AV$646,$M1194,0)","v":0},{"$f":"IF($U1194=$AW$646,$M1194,0)+IF($U1194=$AX$646,$M1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AX$646,$M1194,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1194=$BJ$646,$P1194,0)","v":0},{"$f":"IF($U1194=$BK$646,$P1194,0)","v":0},{"$f":"IF($U1194=$BL$646,$P1194,0)+IF($U1194=$BM$646,$P1194,0)*$X$643","v":0},{"$f":"IF($U1194=$BM$646,$P1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$BO$646,$Q1194,0)","v":0},{"$f":"IF($U1194=$BP$646,$Q1194,0)","v":0},{"$f":"IF($U1194=$BQ$646,$Q1194,0)+IF($U1194=$BR$646,$Q1194,0)*$X$643","v":0},{"$f":"IF($U1194=$BR$646,$Q1194,0)*$Y$643","v":0},0,0]
[1186,null,null,"Total",null,null,{"$f":"SUM(G1194)","v":0.73683116817846894},{"$f":"SUM(H1194)","v":0.73683116817846894},{"$f":"SUM(I1194)","v":0},0,0,0,0,{"$f":"SUM(N1194)","v":0},0,0,0,{"$f":"SUM(R1194)","v":0.73683116817846894},0,null,null,{"$f":"SUM(V1194)","v":0},{"$f":"SUM(W1194)","v":0.73683116817846894},0,0,0,{"$f":"SUM(AA1194)","v":0},{"$f":"SUM(AB1194)","v":0},0,0,0,{"$f":"SUM(AF1194)","v":0},{"$f":"SUM(AG1194)","v":0},0,0,0,{"$f":"SUM(AK1194)","v":0},{"$f":"SUM(AL1194)","v":0},{"$f":"SUM(AM1194)","v":0},{"$f":"SUM(AN1194)","v":0},0,{"$f":"SUM(AP1194)","v":0},{"$f":"SUM(AQ1194)","v":0},{"$f":"SUM(AR1194)","v":0},{"$f":"SUM(AS1194)","v":0},0,{"$f":"SUM(AU1194)","v":0},{"$f":"SUM(AV1194)","v":0},{"$f":"SUM(AW1194)","v":0},{"$f":"SUM(AX1194)","v":0},0,{"$f":"SUM(AZ1194)","v":0},{"$f":"SUM(BA1194)","v":0},0,0,0,{"$f":"SUM(BE1194)","v":0},{"$f":"SUM(BF1194)","v":0},0,0,0,{"$f":"SUM(BJ1194)","v":0},{"$f":"SUM(BK1194)","v":0},{"$f":"SUM(BL1194)","v":0},{"$f":"SUM(BM1194)","v":0},0,{"$f":"SUM(BO1194)","v":0},{"$f":"SUM(BP1194)","v":0},{"$f":"SUM(BQ1194)","v":0},{"$f":"SUM(BR1194)","v":0},0,0]
[1187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1196-G1196","v":0},null,null,null,null,null,null,{"$f":"SUM(V1196:Y1196)-H1196","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1196:AN1196)-K1196","v":0},null,null,null,null,{"$f":"SUM(AP1196:AS1196)-L1196","v":0},null,null,null,null,{"$f":"SUM(AU1196:AX1196)-M1196","v":0},null,null,null,null,{"$f":"SUM(AZ1196:BC1196)-N1196","v":0},null,null,null,null,{"$f":"SUM(BE1196:BH1196)-O1196","v":0},null,null,null,null,{"$f":"SUM(BJ1196:BM1196)-P1196","v":0},null,null,null,null,{"$f":"SUM(BO1196:BR1196)-Q1196","v":0},{"$f":"SUM(V1196:BR1196)-R1196","v":0}]
[1188,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1197-G1197","v":0},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1197:BC1197)-N1197","v":0},null,null,null,null,{"$f":"SUM(BE1197:BH1197)-O1197","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1189,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1198","v":-36873.56430431451},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!D$9,FALSE)*$G1198","v":-36816.26642693024},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!E$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!F$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!G$9,FALSE)*$G1198","v":-15.301334183788448},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!H$9,FALSE)*$G1198","v":-0.62242715323885212},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!I$9,FALSE)*$G1198","v":-40.371316744797767},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!J$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!K$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!L$9,FALSE)*$G1198","v":-0.20747571774628404},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!M$9,FALSE)*$G1198","v":-0.79532358469408893},{"$f":"SUM(H1198:Q1198)","v":-36873.56430431451},0,null,"Customer",{"$f":"IF($U1198=$V$646,$H1198,0)","v":-36816.26642693024},{"$f":"IF($U1198=$W$646,$H1198,0)","v":0},{"$f":"IF($U1198=$X$646,$H1198,0)+IF($U1198=$Y$646,$H1198,0)*$X$643","v":0},{"$f":"IF($U1198=$Y$646,$H1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AA$646,$I1198,0)","v":0},{"$f":"IF($U1198=$AB$646,$I1198,0)","v":0},{"$f":"IF($U1198=$AC$646,$I1198,0)+IF($U1198=$AD$646,$I1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AD$646,$I1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AF$646,$J1198,0)","v":0},{"$f":"IF($U1198=$AG$646,$J1198,0)","v":0},{"$f":"IF($U1198=$AH$646,$J1198,0)+IF($U1198=$AI$646,$J1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AI$646,$J1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AK$646,$K1198,0)","v":-15.301334183788448},{"$f":"IF($U1198=$AL$646,$K1198,0)","v":0},{"$f":"IF($U1198=$AM$646,$K1198,0)+IF($U1198=$AN$646,$K1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AN$646,$K1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AP$646,$L1198,0)","v":-0.62242715323885212},{"$f":"IF($U1198=$AQ$646,$L1198,0)","v":0},{"$f":"IF($U1198=$AR$646,$L1198,0)+IF($U1198=$AS$646,$L1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AS$646,$L1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AU$646,$M1198,0)","v":-40.371316744797767},{"$f":"IF($U1198=$AV$646,$M1198,0)","v":0},{"$f":"IF($U1198=$AW$646,$M1198,0)+IF($U1198=$AX$646,$M1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AX$646,$M1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AZ$646,$N1198,0)","v":0},{"$f":"IF($U1198=$BA$646,$N1198,0)","v":0},{"$f":"IF($U1198=$BB$646,$N1198,0)+IF($U1198=$BC$646,$N1198,0)*$X$643","v":0},{"$f":"IF($U1198=$BC$646,$N1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$BE$646,$O1198,0)","v":0},{"$f":"IF($U1198=$BF$646,$O1198,0)","v":0},{"$f":"IF($U1198=$BG$646,$O1198,0)+IF($U1198=$BH$646,$O1198,0)*$X$643","v":0},{"$f":"IF($U1198=$BH$646,$O1198,0)*$Y$643","v":0},{"$f":"SUM(BE1198:BH1198)-O1198","v":0},{"$f":"IF($U1198=$BJ$646,$P1198,0)","v":-0.20747571774628404},{"$f":"IF($U1198=$BK$646,$P1198,0)","v":0},{"$f":"IF($U1198=$BL$646,$P1198,0)+IF($U1198=$BM$646,$P1198,0)*$X$643","v":0},{"$f":"IF($U1198=$BM$646,$P1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$BO$646,$Q1198,0)","v":-0.79532358469408893},{"$f":"IF($U1198=$BP$646,$Q1198,0)","v":0},{"$f":"IF($U1198=$BQ$646,$Q1198,0)+IF($U1198=$BR$646,$Q1198,0)*$X$643","v":0},{"$f":"IF($U1198=$BR$646,$Q1198,0)*$Y$643","v":0},0,0]
[1190,null,null,"Total",null,null,{"$f":"SUM(G1198)","v":-36873.56430431451},{"$f":"SUM(H1198)","v":-36816.26642693024},{"$f":"SUM(I1198)","v":0},0,-15.301334183788448,-0.62242715323885212,-40.371316744797767,{"$f":"SUM(N1198)","v":0},0,-0.20747571774628404,-0.79532358469408893,{"$f":"SUM(R1198)","v":-36873.56430431451},0,null,null,{"$f":"SUM(V1198)","v":-36816.26642693024},{"$f":"SUM(W1198)","v":0},0,0,0,{"$f":"SUM(AA1198)","v":0},{"$f":"SUM(AB1198)","v":0},0,0,0,{"$f":"SUM(AF1198)","v":0},{"$f":"SUM(AG1198)","v":0},0,0,0,{"$f":"SUM(AK1198)","v":-15.301334183788448},{"$f":"SUM(AL1198)","v":0},{"$f":"SUM(AM1198)","v":0},{"$f":"SUM(AN1198)","v":0},0,{"$f":"SUM(AP1198)","v":-0.62242715323885212},{"$f":"SUM(AQ1198)","v":0},{"$f":"SUM(AR1198)","v":0},{"$f":"SUM(AS1198)","v":0},0,{"$f":"SUM(AU1198)","v":-40.371316744797767},{"$f":"SUM(AV1198)","v":0},{"$f":"SUM(AW1198)","v":0},{"$f":"SUM(AX1198)","v":0},0,{"$f":"SUM(AZ1198)","v":0},{"$f":"SUM(BA1198)","v":0},0,0,0,{"$f":"SUM(BE1198)","v":0},{"$f":"SUM(BF1198)","v":0},0,0,0,{"$f":"SUM(BJ1198)","v":-0.20747571774628404},{"$f":"SUM(BK1198)","v":0},{"$f":"SUM(BL1198)","v":0},{"$f":"SUM(BM1198)","v":0},0,{"$f":"SUM(BO1198)","v":-0.79532358469408893},{"$f":"SUM(BP1198)","v":0},{"$f":"SUM(BQ1198)","v":0},{"$f":"SUM(BR1198)","v":0},0,0]
[1191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1192,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1193,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!D$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!E$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!F$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!G$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!H$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!I$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!J$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!K$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!L$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors'!M$9,FALSE)*$G1202","v":0},{"$f":"SUM(H1202:Q1202)","v":0},0,null,"Throughput",{"$f":"IF($U1202=$V$646,$H1202,0)","v":0},{"$f":"IF($U1202=$W$646,$H1202,0)","v":0},{"$f":"IF($U1202=$X$646,$H1202,0)+IF($U1202=$Y$646,$H1202,0)*$X$643","v":0},{"$f":"IF($U1202=$Y$646,$H1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AA$646,$I1202,0)","v":0},{"$f":"IF($U1202=$AB$646,$I1202,0)","v":0},{"$f":"IF($U1202=$AC$646,$I1202,0)+IF($U1202=$AD$646,$I1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AD$646,$I1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AF$646,$J1202,0)","v":0},{"$f":"IF($U1202=$AG$646,$J1202,0)","v":0},{"$f":"IF($U1202=$AH$646,$J1202,0)+IF($U1202=$AI$646,$J1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AI$646,$J1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AK$646,$K1202,0)","v":0},{"$f":"IF($U1202=$AL$646,$K1202,0)","v":0},{"$f":"IF($U1202=$AM$646,$K1202,0)+IF($U1202=$AN$646,$K1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AN$646,$K1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AP$646,$L1202,0)","v":0},{"$f":"IF($U1202=$AQ$646,$L1202,0)","v":0},{"$f":"IF($U1202=$AR$646,$L1202,0)+IF($U1202=$AS$646,$L1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AS$646,$L1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AU$646,$M1202,0)","v":0},{"$f":"IF($U1202=$AV$646,$M1202,0)","v":0},{"$f":"IF($U1202=$AW$646,$M1202,0)+IF($U1202=$AX$646,$M1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AX$646,$M1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AZ$646,$N1202,0)","v":0},{"$f":"IF($U1202=$BA$646,$N1202,0)","v":0},{"$f":"IF($U1202=$BB$646,$N1202,0)+IF($U1202=$BC$646,$N1202,0)*$X$643","v":0},{"$f":"IF($U1202=$BC$646,$N1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$BE$646,$O1202,0)","v":0},{"$f":"IF($U1202=$BF$646,$O1202,0)","v":0},{"$f":"IF($U1202=$BG$646,$O1202,0)+IF($U1202=$BH$646,$O1202,0)*$X$643","v":0},{"$f":"IF($U1202=$BH$646,$O1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$BJ$646,$P1202,0)","v":0},{"$f":"IF($U1202=$BK$646,$P1202,0)","v":0},{"$f":"IF($U1202=$BL$646,$P1202,0)+IF($U1202=$BM$646,$P1202,0)*$X$643","v":0},{"$f":"IF($U1202=$BM$646,$P1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$BO$646,$Q1202,0)","v":0},{"$f":"IF($U1202=$BP$646,$Q1202,0)","v":0},{"$f":"IF($U1202=$BQ$646,$Q1202,0)+IF($U1202=$BR$646,$Q1202,0)*$X$643","v":0},{"$f":"IF($U1202=$BR$646,$Q1202,0)*$Y$643","v":0},0,0]
[1194,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!D$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!E$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!F$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!G$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!H$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!I$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!J$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!K$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!L$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!M$9,FALSE)*$G1203","v":0},{"$f":"SUM(H1203:Q1203)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1203=$V$646,$H1203,0)","v":0},{"$f":"IF($U1203=$W$646,$H1203,0)","v":0},{"$f":"IF($U1203=$X$646,$H1203,0)+IF($U1203=$Y$646,$H1203,0)*$X$643","v":0},{"$f":"IF($U1203=$Y$646,$H1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AA$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AB$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AC$646,$I1203,0)+IF($U1203=$AD$646,$I1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AD$646,$I1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AF$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AG$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AH$646,$J1203,0)+IF($U1203=$AI$646,$J1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AI$646,$J1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AK$646,$K1203,0)","v":0},{"$f":"IF($U1203=$AL$646,$K1203,0)","v":0},{"$f":"IF($U1203=$AM$646,$K1203,0)+IF($U1203=$AN$646,$K1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AN$646,$K1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AP$646,$L1203,0)","v":0},{"$f":"IF($U1203=$AQ$646,$L1203,0)","v":0},{"$f":"IF($U1203=$AR$646,$L1203,0)+IF($U1203=$AS$646,$L1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AS$646,$L1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AU$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AV$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AW$646,$M1203,0)+IF($U1203=$AX$646,$M1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AX$646,$M1203,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1203=$BJ$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BK$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BL$646,$P1203,0)+IF($U1203=$BM$646,$P1203,0)*$X$643","v":0},{"$f":"IF($U1203=$BM$646,$P1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$BO$646,$Q1203,0)","v":0},{"$f":"IF($U1203=$BP$646,$Q1203,0)","v":0},{"$f":"IF($U1203=$BQ$646,$Q1203,0)+IF($U1203=$BR$646,$Q1203,0)*$X$643","v":0},{"$f":"IF($U1203=$BR$646,$Q1203,0)*$Y$643","v":0},0,0]
[1195,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!D$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!E$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!F$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!G$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!H$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!I$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!J$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!K$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!L$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!M$9,FALSE)*$G1204","v":0},{"$f":"SUM(H1204:Q1204)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1204=$V$646,$H1204,0)","v":0},{"$f":"IF($U1204=$W$646,$H1204,0)","v":0},{"$f":"IF($U1204=$X$646,$H1204,0)+IF($U1204=$Y$646,$H1204,0)*$X$643","v":0},{"$f":"IF($U1204=$Y$646,$H1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AA$646,$I1204,0)","v":0},{"$f":"IF($U1204=$AB$646,$I1204,0)","v":0},{"$f":"IF($U1204=$AC$646,$I1204,0)+IF($U1204=$AD$646,$I1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AD$646,$I1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AF$646,$J1204,0)","v":0},{"$f":"IF($U1204=$AG$646,$J1204,0)","v":0},{"$f":"IF($U1204=$AH$646,$J1204,0)+IF($U1204=$AI$646,$J1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AI$646,$J1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AK$646,$K1204,0)","v":0},{"$f":"IF($U1204=$AL$646,$K1204,0)","v":0},{"$f":"IF($U1204=$AM$646,$K1204,0)+IF($U1204=$AN$646,$K1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AN$646,$K1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AP$646,$L1204,0)","v":0},{"$f":"IF($U1204=$AQ$646,$L1204,0)","v":0},{"$f":"IF($U1204=$AR$646,$L1204,0)+IF($U1204=$AS$646,$L1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AS$646,$L1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AU$646,$M1204,0)","v":0},{"$f":"IF($U1204=$AV$646,$M1204,0)","v":0},{"$f":"IF($U1204=$AW$646,$M1204,0)+IF($U1204=$AX$646,$M1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AX$646,$M1204,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1204=$BJ$646,$P1204,0)","v":0},{"$f":"IF($U1204=$BK$646,$P1204,0)","v":0},{"$f":"IF($U1204=$BL$646,$P1204,0)+IF($U1204=$BM$646,$P1204,0)*$X$643","v":0},{"$f":"IF($U1204=$BM$646,$P1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$BO$646,$Q1204,0)","v":0},{"$f":"IF($U1204=$BP$646,$Q1204,0)","v":0},{"$f":"IF($U1204=$BQ$646,$Q1204,0)+IF($U1204=$BR$646,$Q1204,0)*$X$643","v":0},{"$f":"IF($U1204=$BR$646,$Q1204,0)*$Y$643","v":0},0,0]
[1196,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!D$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!E$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!F$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!G$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!H$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!I$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!J$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!K$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!L$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!M$9,FALSE)*$G1205","v":0},{"$f":"SUM(H1205:Q1205)","v":0},0,null,"Customer",{"$f":"IF($U1205=$V$646,$H1205,0)","v":0},{"$f":"IF($U1205=$W$646,$H1205,0)","v":0},{"$f":"IF($U1205=$X$646,$H1205,0)+IF($U1205=$Y$646,$H1205,0)*$X$643","v":0},{"$f":"IF($U1205=$Y$646,$H1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AA$646,$I1205,0)","v":0},{"$f":"IF($U1205=$AB$646,$I1205,0)","v":0},{"$f":"IF($U1205=$AC$646,$I1205,0)+IF($U1205=$AD$646,$I1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AD$646,$I1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AF$646,$J1205,0)","v":0},{"$f":"IF($U1205=$AG$646,$J1205,0)","v":0},{"$f":"IF($U1205=$AH$646,$J1205,0)+IF($U1205=$AI$646,$J1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AI$646,$J1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AK$646,$K1205,0)","v":0},{"$f":"IF($U1205=$AL$646,$K1205,0)","v":0},{"$f":"IF($U1205=$AM$646,$K1205,0)+IF($U1205=$AN$646,$K1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AN$646,$K1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AP$646,$L1205,0)","v":0},{"$f":"IF($U1205=$AQ$646,$L1205,0)","v":0},{"$f":"IF($U1205=$AR$646,$L1205,0)+IF($U1205=$AS$646,$L1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AS$646,$L1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AU$646,$M1205,0)","v":0},{"$f":"IF($U1205=$AV$646,$M1205,0)","v":0},{"$f":"IF($U1205=$AW$646,$M1205,0)+IF($U1205=$AX$646,$M1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AX$646,$M1205,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1205=$BJ$646,$P1205,0)","v":0},{"$f":"IF($U1205=$BK$646,$P1205,0)","v":0},{"$f":"IF($U1205=$BL$646,$P1205,0)+IF($U1205=$BM$646,$P1205,0)*$X$643","v":0},{"$f":"IF($U1205=$BM$646,$P1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$BO$646,$Q1205,0)","v":0},{"$f":"IF($U1205=$BP$646,$Q1205,0)","v":0},{"$f":"IF($U1205=$BQ$646,$Q1205,0)+IF($U1205=$BR$646,$Q1205,0)*$X$643","v":0},{"$f":"IF($U1205=$BR$646,$Q1205,0)*$Y$643","v":0},0,0]
[1197,null,null,"Total",null,null,{"$f":"SUM(G1202:G1205)","v":0},{"$f":"SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":0},0,0,0,0,{"$f":"SUM(N1202:N1205)","v":0},0,0,0,{"$f":"SUM(R1202:R1205)","v":0},0,null,null,{"$f":"SUM(V1202:V1205)","v":0},{"$f":"SUM(W1202:W1205)","v":0},0,0,0,{"$f":"SUM(AA1202:AA1205)","v":0},{"$f":"SUM(AB1202:AB1205)","v":0},0,0,0,{"$f":"SUM(AF1202:AF1205)","v":0},{"$f":"SUM(AG1202:AG1205)","v":0},0,0,0,{"$f":"SUM(AK1202:AK1205)","v":0},{"$f":"SUM(AL1202:AL1205)","v":0},{"$f":"SUM(AM1202:AM1205)","v":0},{"$f":"SUM(AN1202:AN1205)","v":0},0,{"$f":"SUM(AP1202:AP1205)","v":0},{"$f":"SUM(AQ1202:AQ1205)","v":0},{"$f":"SUM(AR1202:AR1205)","v":0},{"$f":"SUM(AS1202:AS1205)","v":0},0,{"$f":"SUM(AU1202:AU1205)","v":0},{"$f":"SUM(AV1202:AV1205)","v":0},{"$f":"SUM(AW1202:AW1205)","v":0},{"$f":"SUM(AX1202:AX1205)","v":0},0,{"$f":"SUM(AZ1202:AZ1205)","v":0},{"$f":"SUM(BA1202:BA1205)","v":0},0,0,0,{"$f":"SUM(BE1202:BE1205)","v":0},{"$f":"SUM(BF1202:BF1205)","v":0},0,0,0,{"$f":"SUM(BJ1202:BJ1205)","v":0},{"$f":"SUM(BK1202:BK1205)","v":0},{"$f":"SUM(BL1202:BL1205)","v":0},{"$f":"SUM(BM1202:BM1205)","v":0},0,{"$f":"SUM(BO1202:BO1205)","v":0},{"$f":"SUM(BP1202:BP1205)","v":0},{"$f":"SUM(BQ1202:BQ1205)","v":0},{"$f":"SUM(BR1202:BR1205)","v":0},0,0]
[1198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1199,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1200,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1209","v":-6416468.8772195699},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!D$9,FALSE)*$G1209","v":-6243399.947443611},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!E$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!F$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!G$9,FALSE)*$G1209","v":-157999.51536819854},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!H$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!I$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!J$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!K$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!L$9,FALSE)*$G1209","v":0},{"$f":"VLOOKUP($F1209,range,'COS Alloc Factors'!M$9,FALSE)*$G1209","v":-15069.414407760734},{"$f":"SUM(H1209:Q1209)","v":-6416468.8772195708},0,null,"Throughput",{"$f":"IF($U1209=$V$646,$H1209,0)","v":0},{"$f":"IF($U1209=$W$646,$H1209,0)","v":0},{"$f":"IF($U1209=$X$646,$H1209,0)+IF($U1209=$Y$646,$H1209,0)*$X$643","v":-6243399.947443611},{"$f":"IF($U1209=$Y$646,$H1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$AA$646,$I1209,0)","v":0},{"$f":"IF($U1209=$AB$646,$I1209,0)","v":0},{"$f":"IF($U1209=$AC$646,$I1209,0)+IF($U1209=$AD$646,$I1209,0)*$X$643","v":0},{"$f":"IF($U1209=$AD$646,$I1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$AF$646,$J1209,0)","v":0},{"$f":"IF($U1209=$AG$646,$J1209,0)","v":0},{"$f":"IF($U1209=$AH$646,$J1209,0)+IF($U1209=$AI$646,$J1209,0)*$X$643","v":0},{"$f":"IF($U1209=$AI$646,$J1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$AK$646,$K1209,0)","v":0},{"$f":"IF($U1209=$AL$646,$K1209,0)","v":0},{"$f":"IF($U1209=$AM$646,$K1209,0)+IF($U1209=$AN$646,$K1209,0)*$X$643","v":-157999.51536819854},{"$f":"IF($U1209=$AN$646,$K1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$AP$646,$L1209,0)","v":0},{"$f":"IF($U1209=$AQ$646,$L1209,0)","v":0},{"$f":"IF($U1209=$AR$646,$L1209,0)+IF($U1209=$AS$646,$L1209,0)*$X$643","v":0},{"$f":"IF($U1209=$AS$646,$L1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$AU$646,$M1209,0)","v":0},{"$f":"IF($U1209=$AV$646,$M1209,0)","v":0},{"$f":"IF($U1209=$AW$646,$M1209,0)+IF($U1209=$AX$646,$M1209,0)*$X$643","v":0},{"$f":"IF($U1209=$AX$646,$M1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$AZ$646,$N1209,0)","v":0},{"$f":"IF($U1209=$BA$646,$N1209,0)","v":0},{"$f":"IF($U1209=$BB$646,$N1209,0)+IF($U1209=$BC$646,$N1209,0)*$X$643","v":0},{"$f":"IF($U1209=$BC$646,$N1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$BE$646,$O1209,0)","v":0},{"$f":"IF($U1209=$BF$646,$O1209,0)","v":0},{"$f":"IF($U1209=$BG$646,$O1209,0)+IF($U1209=$BH$646,$O1209,0)*$X$643","v":0},{"$f":"IF($U1209=$BH$646,$O1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$BJ$646,$P1209,0)","v":0},{"$f":"IF($U1209=$BK$646,$P1209,0)","v":0},{"$f":"IF($U1209=$BL$646,$P1209,0)+IF($U1209=$BM$646,$P1209,0)*$X$643","v":0},{"$f":"IF($U1209=$BM$646,$P1209,0)*$Y$643","v":0},0,{"$f":"IF($U1209=$BO$646,$Q1209,0)","v":0},{"$f":"IF($U1209=$BP$646,$Q1209,0)","v":0},{"$f":"IF($U1209=$BQ$646,$Q1209,0)+IF($U1209=$BR$646,$Q1209,0)*$X$643","v":-15069.414407760734},{"$f":"IF($U1209=$BR$646,$Q1209,0)*$Y$643","v":0},0,0]
[1201,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!D$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!E$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!F$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!G$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!H$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!I$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!J$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!K$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!L$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!M$9,FALSE)*$G1210","v":0},{"$f":"SUM(H1210:Q1210)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1210=$V$646,$H1210,0)","v":0},{"$f":"IF($U1210=$W$646,$H1210,0)","v":0},{"$f":"IF($U1210=$X$646,$H1210,0)+IF($U1210=$Y$646,$H1210,0)*$X$643","v":0},{"$f":"IF($U1210=$Y$646,$H1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AA$646,$I1210,0)","v":0},{"$f":"IF($U1210=$AB$646,$I1210,0)","v":0},{"$f":"IF($U1210=$AC$646,$I1210,0)+IF($U1210=$AD$646,$I1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AD$646,$I1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AF$646,$J1210,0)","v":0},{"$f":"IF($U1210=$AG$646,$J1210,0)","v":0},{"$f":"IF($U1210=$AH$646,$J1210,0)+IF($U1210=$AI$646,$J1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AI$646,$J1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AK$646,$K1210,0)","v":0},{"$f":"IF($U1210=$AL$646,$K1210,0)","v":0},{"$f":"IF($U1210=$AM$646,$K1210,0)+IF($U1210=$AN$646,$K1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AN$646,$K1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AP$646,$L1210,0)","v":0},{"$f":"IF($U1210=$AQ$646,$L1210,0)","v":0},{"$f":"IF($U1210=$AR$646,$L1210,0)+IF($U1210=$AS$646,$L1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AS$646,$L1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AU$646,$M1210,0)","v":0},{"$f":"IF($U1210=$AV$646,$M1210,0)","v":0},{"$f":"IF($U1210=$AW$646,$M1210,0)+IF($U1210=$AX$646,$M1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AX$646,$M1210,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1210=$BJ$646,$P1210,0)","v":0},{"$f":"IF($U1210=$BK$646,$P1210,0)","v":0},{"$f":"IF($U1210=$BL$646,$P1210,0)+IF($U1210=$BM$646,$P1210,0)*$X$643","v":0},{"$f":"IF($U1210=$BM$646,$P1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$BO$646,$Q1210,0)","v":0},{"$f":"IF($U1210=$BP$646,$Q1210,0)","v":0},{"$f":"IF($U1210=$BQ$646,$Q1210,0)+IF($U1210=$BR$646,$Q1210,0)*$X$643","v":0},{"$f":"IF($U1210=$BR$646,$Q1210,0)*$Y$643","v":0},0,0]
[1202,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1211","v":-243105543.32397836},{"$f":"'Dist Plant'!F137","v":-219684272.86466435},{"$f":"'Dist Plant'!G137","v":0},{"$f":"'Dist Plant'!H137","v":0},{"$f":"'Dist Plant'!I137","v":-1506309.1160400342},{"$f":"'Dist Plant'!J137","v":-42056.400300092457},{"$f":"'Dist Plant'!K137","v":-17509533.988713272},{"$f":"'Dist Plant'!L137","v":0},{"$f":"'Dist Plant'!M137","v":0},{"$f":"'Dist Plant'!N137","v":-4292062.975720644},{"$f":"'Dist Plant'!O137","v":-71307.978539958509},{"$f":"SUM(H1211:Q1211)","v":-243105543.3239783},0,null,"\"Dist Plant\" Tab",{"$f":"IF($U1211=$V$646,$H1211,0)","v":0},{"$f":"'Dist Plant'!F124","v":-137501140.33266327},{"$f":"'Dist Plant'!F130","v":-35136571.202032596},{"$f":"'Dist Plant'!F135","v":-47046561.329968482},0,{"$f":"IF($U1211=$AA$646,$I1211,0)","v":0},{"$f":"IF($U1211=$AB$646,$I1211,0)","v":0},{"$f":"IF($U1211=$AC$646,$I1211,0)+IF($U1211=$AD$646,$I1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AD$646,$I1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AF$646,$J1211,0)","v":0},{"$f":"IF($U1211=$AG$646,$J1211,0)","v":0},{"$f":"IF($U1211=$AH$646,$J1211,0)+IF($U1211=$AI$646,$J1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AI$646,$J1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AK$646,$K1211,0)","v":0},{"$f":"'Dist Plant'!I124","v":-334411.39328651421},{"$f":"'Dist Plant'!I130","v":-501033.07708543848},{"$f":"'Dist Plant'!I135","v":-670864.64566808136},0,{"$f":"IF($U1211=$AP$646,$L1211,0)","v":0},{"$f":"'Dist Plant'!J124","v":-42056.400300092457},{"$f":"'Dist Plant'!J130","v":0},{"$f":"'Dist Plant'!J135","v":0},0,{"$f":"IF($U1211=$AU$646,$M1211,0)","v":0},{"$f":"'Dist Plant'!K124","v":-2562369.0931744264},{"$f":"'Dist Plant'!K130","v":-6390509.9190046024},{"$f":"'Dist Plant'!K135","v":-8556654.9765342418},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1211=$BJ$646,$P1211,0)","v":0},{"$f":"'Dist Plant'!N124","v":-170863.29925528471},{"$f":"'Dist Plant'!N130","v":-1761977.4448672126},{"$f":"'Dist Plant'!N135","v":-2359222.2315981463},0,{"$f":"IF($U1211=$BO$646,$Q1211,0)","v":0},{"$f":"'Dist Plant'!O124","v":-19508.761916799074},{"$f":"'Dist Plant'!O130","v":-22146.233746693073},{"$f":"'Dist Plant'!O135","v":-29652.982876466358},0,0]
[1203,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1212","v":13102187.996478179},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!D$9,FALSE)*$G1212","v":11861928.844297605},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!E$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!F$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!G$9,FALSE)*$G1212","v":87035.318074414958},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!H$9,FALSE)*$G1212","v":2211.6887484554504},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!I$9,FALSE)*$G1212","v":920802.51845639537},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!J$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!K$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!L$9,FALSE)*$G1212","v":225713.73972400345},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!M$9,FALSE)*$G1212","v":4495.8871773060437},{"$f":"SUM(H1212:Q1212)","v":13102187.996478178},0,null,"Customer",{"$f":"IF($U1212=$V$646,$H1212,0)","v":11861928.844297605},{"$f":"IF($U1212=$W$646,$H1212,0)","v":0},{"$f":"IF($U1212=$X$646,$H1212,0)+IF($U1212=$Y$646,$H1212,0)*$X$643","v":0},{"$f":"IF($U1212=$Y$646,$H1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AA$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AB$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AC$646,$I1212,0)+IF($U1212=$AD$646,$I1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AD$646,$I1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AF$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AG$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AH$646,$J1212,0)+IF($U1212=$AI$646,$J1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AI$646,$J1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AK$646,$K1212,0)","v":87035.318074414958},{"$f":"IF($U1212=$AL$646,$K1212,0)","v":0},{"$f":"IF($U1212=$AM$646,$K1212,0)+IF($U1212=$AN$646,$K1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AN$646,$K1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AP$646,$L1212,0)","v":2211.6887484554504},{"$f":"IF($U1212=$AQ$646,$L1212,0)","v":0},{"$f":"IF($U1212=$AR$646,$L1212,0)+IF($U1212=$AS$646,$L1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AS$646,$L1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AU$646,$M1212,0)","v":920802.51845639537},{"$f":"IF($U1212=$AV$646,$M1212,0)","v":0},{"$f":"IF($U1212=$AW$646,$M1212,0)+IF($U1212=$AX$646,$M1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AX$646,$M1212,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1212=$BJ$646,$P1212,0)","v":225713.73972400345},{"$f":"IF($U1212=$BK$646,$P1212,0)","v":0},{"$f":"IF($U1212=$BL$646,$P1212,0)+IF($U1212=$BM$646,$P1212,0)*$X$643","v":0},{"$f":"IF($U1212=$BM$646,$P1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$BO$646,$Q1212,0)","v":4495.8871773060437},{"$f":"IF($U1212=$BP$646,$Q1212,0)","v":0},{"$f":"IF($U1212=$BQ$646,$Q1212,0)+IF($U1212=$BR$646,$Q1212,0)*$X$643","v":0},{"$f":"IF($U1212=$BR$646,$Q1212,0)*$Y$643","v":0},0,0]
[1204,null,null,"Total",null,null,{"$f":"SUM(G1209:G1212)","v":-236419824.20471975},{"$f":"SUM(H1209:H1212)","v":-214065743.96781033},{"$f":"SUM(I1209:I1212)","v":0},0,-1577273.3133338178,-39844.711551637003,-16588731.470256876,{"$f":"SUM(N1209:N1212)","v":0},0,-4066349.2359966408,-81881.505770413205,{"$f":"SUM(R1209:R1212)","v":-236419824.20471969},0,null,null,{"$f":"SUM(V1209:V1212)","v":11861928.844297605},{"$f":"SUM(W1209:W1212)","v":-137501140.33266327},-41379971.149476208,-47046561.329968482,0,{"$f":"SUM(AA1209:AA1212)","v":0},{"$f":"SUM(AB1209:AB1212)","v":0},0,0,0,{"$f":"SUM(AF1209:AF1212)","v":0},{"$f":"SUM(AG1209:AG1212)","v":0},0,0,0,{"$f":"SUM(AK1209:AK1212)","v":87035.318074414958},{"$f":"SUM(AL1209:AL1212)","v":-334411.39328651421},{"$f":"SUM(AM1209:AM1212)","v":-659032.59245363704},{"$f":"SUM(AN1209:AN1212)","v":-670864.64566808136},0,{"$f":"SUM(AP1209:AP1212)","v":2211.6887484554504},{"$f":"SUM(AQ1209:AQ1212)","v":-42056.400300092457},{"$f":"SUM(AR1209:AR1212)","v":0},{"$f":"SUM(AS1209:AS1212)","v":0},0,{"$f":"SUM(AU1209:AU1212)","v":920802.51845639537},{"$f":"SUM(AV1209:AV1212)","v":-2562369.0931744264},{"$f":"SUM(AW1209:AW1212)","v":-6390509.9190046024},{"$f":"SUM(AX1209:AX1212)","v":-8556654.9765342418},0,{"$f":"SUM(AZ1209:AZ1212)","v":0},{"$f":"SUM(BA1209:BA1212)","v":0},0,0,0,{"$f":"SUM(BE1209:BE1212)","v":0},{"$f":"SUM(BF1209:BF1212)","v":0},0,0,0,{"$f":"SUM(BJ1209:BJ1212)","v":225713.73972400345},{"$f":"SUM(BK1209:BK1212)","v":-170863.29925528471},{"$f":"SUM(BL1209:BL1212)","v":-1761977.4448672126},{"$f":"SUM(BM1209:BM1212)","v":-2359222.2315981463},0,{"$f":"SUM(BO1209:BO1212)","v":4495.8871773060437},{"$f":"SUM(BP1209:BP1212)","v":-19508.761916799074},{"$f":"SUM(BQ1209:BQ1212)","v":-37215.648154453811},{"$f":"SUM(BR1209:BR1212)","v":-29652.982876466358},0,0]
[1205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1206,"283","Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1207,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1216","v":-639506.23894490756},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!D$9,FALSE)*$G1216","v":-622257.08485765138},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!E$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!F$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!G$9,FALSE)*$G1216","v":-15747.240072645513},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!H$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!I$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!J$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!K$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!L$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors'!M$9,FALSE)*$G1216","v":-1501.9140146106711},{"$f":"SUM(H1216:Q1216)","v":-639506.23894490756},0,null,"Throughput",{"$f":"IF($U1216=$V$646,$H1216,0)","v":0},{"$f":"IF($U1216=$W$646,$H1216,0)","v":0},{"$f":"IF($U1216=$X$646,$H1216,0)+IF($U1216=$Y$646,$H1216,0)*$X$643","v":-622257.08485765138},{"$f":"IF($U1216=$Y$646,$H1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AA$646,$I1216,0)","v":0},{"$f":"IF($U1216=$AB$646,$I1216,0)","v":0},{"$f":"IF($U1216=$AC$646,$I1216,0)+IF($U1216=$AD$646,$I1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AD$646,$I1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AF$646,$J1216,0)","v":0},{"$f":"IF($U1216=$AG$646,$J1216,0)","v":0},{"$f":"IF($U1216=$AH$646,$J1216,0)+IF($U1216=$AI$646,$J1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AI$646,$J1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AK$646,$K1216,0)","v":0},{"$f":"IF($U1216=$AL$646,$K1216,0)","v":0},{"$f":"IF($U1216=$AM$646,$K1216,0)+IF($U1216=$AN$646,$K1216,0)*$X$643","v":-15747.240072645513},{"$f":"IF($U1216=$AN$646,$K1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AP$646,$L1216,0)","v":0},{"$f":"IF($U1216=$AQ$646,$L1216,0)","v":0},{"$f":"IF($U1216=$AR$646,$L1216,0)+IF($U1216=$AS$646,$L1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AS$646,$L1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AU$646,$M1216,0)","v":0},{"$f":"IF($U1216=$AV$646,$M1216,0)","v":0},{"$f":"IF($U1216=$AW$646,$M1216,0)+IF($U1216=$AX$646,$M1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AX$646,$M1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AZ$646,$N1216,0)","v":0},{"$f":"IF($U1216=$BA$646,$N1216,0)","v":0},{"$f":"IF($U1216=$BB$646,$N1216,0)+IF($U1216=$BC$646,$N1216,0)*$X$643","v":0},{"$f":"IF($U1216=$BC$646,$N1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$BE$646,$O1216,0)","v":0},{"$f":"IF($U1216=$BF$646,$O1216,0)","v":0},{"$f":"IF($U1216=$BG$646,$O1216,0)+IF($U1216=$BH$646,$O1216,0)*$X$643","v":0},{"$f":"IF($U1216=$BH$646,$O1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$BJ$646,$P1216,0)","v":0},{"$f":"IF($U1216=$BK$646,$P1216,0)","v":0},{"$f":"IF($U1216=$BL$646,$P1216,0)+IF($U1216=$BM$646,$P1216,0)*$X$643","v":0},{"$f":"IF($U1216=$BM$646,$P1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$BO$646,$Q1216,0)","v":0},{"$f":"IF($U1216=$BP$646,$Q1216,0)","v":0},{"$f":"IF($U1216=$BQ$646,$Q1216,0)+IF($U1216=$BR$646,$Q1216,0)*$X$643","v":-1501.9140146106711},{"$f":"IF($U1216=$BR$646,$Q1216,0)*$Y$643","v":0},0,0]
[1208,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!D$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!E$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!F$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!G$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!H$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!I$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!J$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!K$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!L$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!M$9,FALSE)*$G1217","v":0},{"$f":"SUM(H1217:Q1217)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1217=$V$646,$H1217,0)","v":0},{"$f":"IF($U1217=$W$646,$H1217,0)","v":0},{"$f":"IF($U1217=$X$646,$H1217,0)+IF($U1217=$Y$646,$H1217,0)*$X$643","v":0},{"$f":"IF($U1217=$Y$646,$H1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AA$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AB$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AC$646,$I1217,0)+IF($U1217=$AD$646,$I1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AD$646,$I1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AF$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AG$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AH$646,$J1217,0)+IF($U1217=$AI$646,$J1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AI$646,$J1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AK$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AL$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AM$646,$K1217,0)+IF($U1217=$AN$646,$K1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AN$646,$K1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AP$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AQ$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AR$646,$L1217,0)+IF($U1217=$AS$646,$L1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AS$646,$L1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AU$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AV$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AW$646,$M1217,0)+IF($U1217=$AX$646,$M1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AX$646,$M1217,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1217=$BJ$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BK$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BL$646,$P1217,0)+IF($U1217=$BM$646,$P1217,0)*$X$643","v":0},{"$f":"IF($U1217=$BM$646,$P1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$BO$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BP$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BQ$646,$Q1217,0)+IF($U1217=$BR$646,$Q1217,0)*$X$643","v":0},{"$f":"IF($U1217=$BR$646,$Q1217,0)*$Y$643","v":0},0,0]
[1209,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1218","v":-60600023.187668078},{"$f":"'Dist Plant'!F166","v":-54761696.699869387},{"$f":"'Dist Plant'!G166","v":0},{"$f":"'Dist Plant'!H166","v":0},{"$f":"'Dist Plant'!I166","v":-375484.5163615747},{"$f":"'Dist Plant'!J166","v":-10483.589960673982},{"$f":"'Dist Plant'!K166","v":-4364681.0813656524},{"$f":"'Dist Plant'!L166","v":0},{"$f":"'Dist Plant'!M166","v":0},{"$f":"'Dist Plant'!N166","v":-1069902.0363553683},{"$f":"'Dist Plant'!O166","v":-17775.263755415162},{"$f":"SUM(H1218:Q1218)","v":-60600023.18766807},0,null,"Distribution Plant",{"$f":"IF($U1218=$V$646,$H1218,0)","v":0},{"$f":"IF($U1218=$W$646,$H1218,0)","v":-54761696.699869387},{"$f":"IF($U1218=$X$646,$H1218,0)+IF($U1218=$Y$646,$H1218,0)*$X$643","v":0},{"$f":"IF($U1218=$Y$646,$H1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AA$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AB$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AC$646,$I1218,0)+IF($U1218=$AD$646,$I1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AD$646,$I1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AF$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AG$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AH$646,$J1218,0)+IF($U1218=$AI$646,$J1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AI$646,$J1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AK$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AL$646,$K1218,0)","v":-375484.5163615747},{"$f":"IF($U1218=$AM$646,$K1218,0)+IF($U1218=$AN$646,$K1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AN$646,$K1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AP$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AQ$646,$L1218,0)","v":-10483.589960673982},{"$f":"IF($U1218=$AR$646,$L1218,0)+IF($U1218=$AS$646,$L1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AS$646,$L1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AU$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AV$646,$M1218,0)","v":-4364681.0813656524},{"$f":"IF($U1218=$AW$646,$M1218,0)+IF($U1218=$AX$646,$M1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AX$646,$M1218,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1218=$BJ$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BK$646,$P1218,0)","v":-1069902.0363553683},{"$f":"IF($U1218=$BL$646,$P1218,0)+IF($U1218=$BM$646,$P1218,0)*$X$643","v":0},{"$f":"IF($U1218=$BM$646,$P1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$BO$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BP$646,$Q1218,0)","v":-17775.263755415162},{"$f":"IF($U1218=$BQ$646,$Q1218,0)+IF($U1218=$BR$646,$Q1218,0)*$X$643","v":0},{"$f":"IF($U1218=$BR$646,$Q1218,0)*$Y$643","v":0},0,0]
[1210,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1219","v":3094426.8444406865},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!D$9,FALSE)*$G1219","v":2801506.9736830369},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!E$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!F$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!G$9,FALSE)*$G1219","v":20555.683122261467},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!H$9,FALSE)*$G1219","v":522.34856014946422},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!I$9,FALSE)*$G1219","v":217471.77130307985},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!J$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!K$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!L$9,FALSE)*$G1219","v":53308.245580722585},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!M$9,FALSE)*$G1219","v":1061.8221914364251},{"$f":"SUM(H1219:Q1219)","v":3094426.8444406865},0,null,"Customer",{"$f":"IF($U1219=$V$646,$H1219,0)","v":2801506.9736830369},{"$f":"IF($U1219=$W$646,$H1219,0)","v":0},{"$f":"IF($U1219=$X$646,$H1219,0)+IF($U1219=$Y$646,$H1219,0)*$X$643","v":0},{"$f":"IF($U1219=$Y$646,$H1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AA$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AB$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AC$646,$I1219,0)+IF($U1219=$AD$646,$I1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AD$646,$I1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AF$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AG$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AH$646,$J1219,0)+IF($U1219=$AI$646,$J1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AI$646,$J1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AK$646,$K1219,0)","v":20555.683122261467},{"$f":"IF($U1219=$AL$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AM$646,$K1219,0)+IF($U1219=$AN$646,$K1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AN$646,$K1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AP$646,$L1219,0)","v":522.34856014946422},{"$f":"IF($U1219=$AQ$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AR$646,$L1219,0)+IF($U1219=$AS$646,$L1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AS$646,$L1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AU$646,$M1219,0)","v":217471.77130307985},{"$f":"IF($U1219=$AV$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AW$646,$M1219,0)+IF($U1219=$AX$646,$M1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AX$646,$M1219,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1219=$BJ$646,$P1219,0)","v":53308.245580722585},{"$f":"IF($U1219=$BK$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BL$646,$P1219,0)+IF($U1219=$BM$646,$P1219,0)*$X$643","v":0},{"$f":"IF($U1219=$BM$646,$P1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$BO$646,$Q1219,0)","v":1061.8221914364251},{"$f":"IF($U1219=$BP$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BQ$646,$Q1219,0)+IF($U1219=$BR$646,$Q1219,0)*$X$643","v":0},{"$f":"IF($U1219=$BR$646,$Q1219,0)*$Y$643","v":0},0,0]
[1211,null,null,"Total",null,null,{"$f":"SUM(G1216:G1219)","v":-58145102.582172304},{"$f":"SUM(H1216:H1219)","v":-52582446.811044},{"$f":"SUM(I1216:I1219)","v":0},0,-370676.07331195875,-9961.2414005245173,-4147209.3100625724,{"$f":"SUM(N1216:N1219)","v":0},0,-1016593.7907746457,-18215.355578589406,{"$f":"SUM(R1216:R1219)","v":-58145102.582172297},0,null,null,{"$f":"SUM(V1216:V1219)","v":2801506.9736830369},{"$f":"SUM(W1216:W1219)","v":-54761696.699869387},-622257.08485765138,0,0,{"$f":"SUM(AA1216:AA1219)","v":0},{"$f":"SUM(AB1216:AB1219)","v":0},0,0,0,{"$f":"SUM(AF1216:AF1219)","v":0},{"$f":"SUM(AG1216:AG1219)","v":0},0,0,0,{"$f":"SUM(AK1216:AK1219)","v":20555.683122261467},{"$f":"SUM(AL1216:AL1219)","v":-375484.5163615747},{"$f":"SUM(AM1216:AM1219)","v":-15747.240072645513},{"$f":"SUM(AN1216:AN1219)","v":0},0,{"$f":"SUM(AP1216:AP1219)","v":522.34856014946422},{"$f":"SUM(AQ1216:AQ1219)","v":-10483.589960673982},{"$f":"SUM(AR1216:AR1219)","v":0},{"$f":"SUM(AS1216:AS1219)","v":0},0,{"$f":"SUM(AU1216:AU1219)","v":217471.77130307985},{"$f":"SUM(AV1216:AV1219)","v":-4364681.0813656524},{"$f":"SUM(AW1216:AW1219)","v":0},{"$f":"SUM(AX1216:AX1219)","v":0},0,{"$f":"SUM(AZ1216:AZ1219)","v":0},{"$f":"SUM(BA1216:BA1219)","v":0},0,0,0,{"$f":"SUM(BE1216:BE1219)","v":0},{"$f":"SUM(BF1216:BF1219)","v":0},0,0,0,{"$f":"SUM(BJ1216:BJ1219)","v":53308.245580722585},{"$f":"SUM(BK1216:BK1219)","v":-1069902.0363553683},{"$f":"SUM(BL1216:BL1219)","v":0},{"$f":"SUM(BM1216:BM1219)","v":0},0,{"$f":"SUM(BO1216:BO1219)","v":1061.8221914364251},{"$f":"SUM(BP1216:BP1219)","v":-17775.263755415162},{"$f":"SUM(BQ1216:BQ1219)","v":-1501.9140146106711},{"$f":"SUM(BR1216:BR1219)","v":0},0,0]
[1212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1213,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA1222:AD1222)-I1222","v":0},null,null,null,null,{"$f":"SUM(AF1222:AI1222)-J1222","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1214,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!D$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!E$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!F$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!G$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!H$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!I$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!J$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!K$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!L$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors'!M$9,FALSE)*$G1223","v":0},{"$f":"SUM(H1223:Q1223)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1223=$V$646,$H1223,0)","v":0},{"$f":"IF($U1223=$W$646,$H1223,0)","v":0},{"$f":"IF($U1223=$X$646,$H1223,0)+IF($U1223=$Y$646,$H1223,0)*$X$643","v":0},{"$f":"IF($U1223=$Y$646,$H1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AA$646,$I1223,0)","v":0},{"$f":"IF($U1223=$AB$646,$I1223,0)","v":0},{"$f":"IF($U1223=$AC$646,$I1223,0)+IF($U1223=$AD$646,$I1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AD$646,$I1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AF$646,$J1223,0)","v":0},{"$f":"IF($U1223=$AG$646,$J1223,0)","v":0},{"$f":"IF($U1223=$AH$646,$J1223,0)+IF($U1223=$AI$646,$J1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AI$646,$J1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AK$646,$K1223,0)","v":0},{"$f":"IF($U1223=$AL$646,$K1223,0)","v":0},{"$f":"IF($U1223=$AM$646,$K1223,0)+IF($U1223=$AN$646,$K1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AN$646,$K1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AP$646,$L1223,0)","v":0},{"$f":"IF($U1223=$AQ$646,$L1223,0)","v":0},{"$f":"IF($U1223=$AR$646,$L1223,0)+IF($U1223=$AS$646,$L1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AS$646,$L1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AU$646,$M1223,0)","v":0},{"$f":"IF($U1223=$AV$646,$M1223,0)","v":0},{"$f":"IF($U1223=$AW$646,$M1223,0)+IF($U1223=$AX$646,$M1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AX$646,$M1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AZ$646,$N1223,0)","v":0},{"$f":"IF($U1223=$BA$646,$N1223,0)","v":0},{"$f":"IF($U1223=$BB$646,$N1223,0)+IF($U1223=$BC$646,$N1223,0)*$X$643","v":0},{"$f":"IF($U1223=$BC$646,$N1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$BE$646,$O1223,0)","v":0},{"$f":"IF($U1223=$BF$646,$O1223,0)","v":0},{"$f":"IF($U1223=$BG$646,$O1223,0)+IF($U1223=$BH$646,$O1223,0)*$X$643","v":0},{"$f":"IF($U1223=$BH$646,$O1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$BJ$646,$P1223,0)","v":0},{"$f":"IF($U1223=$BK$646,$P1223,0)","v":0},{"$f":"IF($U1223=$BL$646,$P1223,0)+IF($U1223=$BM$646,$P1223,0)*$X$643","v":0},{"$f":"IF($U1223=$BM$646,$P1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$BO$646,$Q1223,0)","v":0},{"$f":"IF($U1223=$BP$646,$Q1223,0)","v":0},{"$f":"IF($U1223=$BQ$646,$Q1223,0)+IF($U1223=$BR$646,$Q1223,0)*$X$643","v":0},{"$f":"IF($U1223=$BR$646,$Q1223,0)*$Y$643","v":0},0,0]
[1215,null,"Total",null,null,null,{"$f":"SUM(G1223)","v":0},{"$f":"SUM(H1223)","v":0},{"$f":"SUM(I1223)","v":0},0,0,0,0,{"$f":"SUM(N1223)","v":0},0,0,0,{"$f":"SUM(R1223)","v":0},0,null,null,{"$f":"SUM(V1223)","v":0},{"$f":"SUM(W1223)","v":0},0,0,0,{"$f":"SUM(AA1223)","v":0},{"$f":"SUM(AB1223)","v":0},0,0,0,{"$f":"SUM(AF1223)","v":0},{"$f":"SUM(AG1223)","v":0},0,0,0,{"$f":"SUM(AK1223)","v":0},{"$f":"SUM(AL1223)","v":0},{"$f":"SUM(AM1223)","v":0},{"$f":"SUM(AN1223)","v":0},0,{"$f":"SUM(AP1223)","v":0},{"$f":"SUM(AQ1223)","v":0},{"$f":"SUM(AR1223)","v":0},{"$f":"SUM(AS1223)","v":0},0,{"$f":"SUM(AU1223)","v":0},{"$f":"SUM(AV1223)","v":0},{"$f":"SUM(AW1223)","v":0},{"$f":"SUM(AX1223)","v":0},0,{"$f":"SUM(AZ1223)","v":0},{"$f":"SUM(BA1223)","v":0},0,0,0,{"$f":"SUM(BE1223)","v":0},{"$f":"SUM(BF1223)","v":0},0,0,0,{"$f":"SUM(BJ1223)","v":0},{"$f":"SUM(BK1223)","v":0},{"$f":"SUM(BL1223)","v":0},{"$f":"SUM(BM1223)","v":0},0,{"$f":"SUM(BO1223)","v":0},{"$f":"SUM(BP1223)","v":0},{"$f":"SUM(BQ1223)","v":0},{"$f":"SUM(BR1223)","v":0},0,0]
[1216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1217,"Total Other Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1218,null,"Production",null,null,null,{"$f":"G1166+G1174+G1181+G1202+G1209+G1216","v":-7055975.1161644775},-6865657.032301262,0,0,-173746.75544084405,0,0,0,0,0,-16571.328422371407,{"$f":"SUM(H1227:Q1227)","v":-7055975.1161644775},0,null,null,{"$f":"V1166+V1174+V1181+V1202+V1209+V1216","v":0},{"$f":"W1166+W1174+W1181+W1202+W1209+W1216","v":0},{"$f":"X1166+X1174+X1181+X1202+X1209+X1216","v":-6865657.032301262},{"$f":"Y1166+Y1174+Y1181+Y1202+Y1209+Y1216","v":0},0,{"$f":"AA1166+AA1174+AA1181+AA1202+AA1209+AA1216","v":0},{"$f":"AB1166+AB1174+AB1181+AB1202+AB1209+AB1216","v":0},{"$f":"AC1166+AC1174+AC1181+AC1202+AC1209+AC1216","v":0},{"$f":"AD1166+AD1174+AD1181+AD1202+AD1209+AD1216","v":0},0,{"$f":"AF1166+AF1174+AF1181+AF1202+AF1209+AF1216","v":0},{"$f":"AG1166+AG1174+AG1181+AG1202+AG1209+AG1216","v":0},{"$f":"AH1166+AH1174+AH1181+AH1202+AH1209+AH1216","v":0},{"$f":"AI1166+AI1174+AI1181+AI1202+AI1209+AI1216","v":0},0,{"$f":"AK1166+AK1174+AK1181+AK1202+AK1209+AK1216","v":0},{"$f":"AL1166+AL1174+AL1181+AL1202+AL1209+AL1216","v":0},{"$f":"AM1166+AM1174+AM1181+AM1202+AM1209+AM1216","v":-173746.75544084405},{"$f":"AN1166+AN1174+AN1181+AN1202+AN1209+AN1216","v":0},0,{"$f":"AP1166+AP1174+AP1181+AP1202+AP1209+AP1216","v":0},{"$f":"AQ1166+AQ1174+AQ1181+AQ1202+AQ1209+AQ1216","v":0},{"$f":"AR1166+AR1174+AR1181+AR1202+AR1209+AR1216","v":0},{"$f":"AS1166+AS1174+AS1181+AS1202+AS1209+AS1216","v":0},0,{"$f":"AU1166+AU1174+AU1181+AU1202+AU1209+AU1216","v":0},{"$f":"AV1166+AV1174+AV1181+AV1202+AV1209+AV1216","v":0},{"$f":"AW1166+AW1174+AW1181+AW1202+AW1209+AW1216","v":0},{"$f":"AX1166+AX1174+AX1181+AX1202+AX1209+AX1216","v":0},0,{"$f":"AZ1166+AZ1174+AZ1181+AZ1202+AZ1209+AZ1216","v":0},{"$f":"BA1166+BA1174+BA1181+BA1202+BA1209+BA1216","v":0},{"$f":"BB1166+BB1174+BB1181+BB1202+BB1209+BB1216","v":0},{"$f":"BC1166+BC1174+BC1181+BC1202+BC1209+BC1216","v":0},0,{"$f":"BE1166+BE1174+BE1181+BE1202+BE1209+BE1216","v":0},{"$f":"BF1166+BF1174+BF1181+BF1202+BF1209+BF1216","v":0},{"$f":"BG1166+BG1174+BG1181+BG1202+BG1209+BG1216","v":0},{"$f":"BH1166+BH1174+BH1181+BH1202+BH1209+BH1216","v":0},0,{"$f":"BJ1166+BJ1174+BJ1181+BJ1202+BJ1209+BJ1216","v":0},{"$f":"BK1166+BK1174+BK1181+BK1202+BK1209+BK1216","v":0},{"$f":"BL1166+BL1174+BL1181+BL1202+BL1209+BL1216","v":0},{"$f":"BM1166+BM1174+BM1181+BM1202+BM1209+BM1216","v":0},0,{"$f":"BO1166+BO1174+BO1181+BO1202+BO1209+BO1216","v":0},{"$f":"BP1166+BP1174+BP1181+BP1202+BP1209+BP1216","v":0},{"$f":"BQ1166+BQ1174+BQ1181+BQ1202+BQ1209+BQ1216","v":-16571.328422371407},{"$f":"BR1166+BR1174+BR1181+BR1202+BR1209+BR1216","v":0},0,0]
[1219,null,"Distribution - Wyoming",null,null,null,{"$f":"G1161+G1188+G1203+G1210+G1217","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H1228:Q1228)","v":0},{"$f":"R1228-G1228","v":0},null,null,{"$f":"V1161+V1188+V1203+V1210+V1217","v":0},{"$f":"W1161+W1188+W1203+W1210+W1217","v":0},{"$f":"X1161+X1188+X1203+X1210+X1217","v":0},{"$f":"Y1161+Y1188+Y1203+Y1210+Y1217","v":0},{"$f":"SUM(V1228:Y1228)-H1228","v":0},{"$f":"AA1161+AA1188+AA1203+AA1210+AA1217","v":0},{"$f":"AB1161+AB1188+AB1203+AB1210+AB1217","v":0},{"$f":"AC1161+AC1188+AC1203+AC1210+AC1217","v":0},{"$f":"AD1161+AD1188+AD1203+AD1210+AD1217","v":0},0,{"$f":"AF1161+AF1188+AF1203+AF1210+AF1217","v":0},{"$f":"AG1161+AG1188+AG1203+AG1210+AG1217","v":0},{"$f":"AH1161+AH1188+AH1203+AH1210+AH1217","v":0},{"$f":"AI1161+AI1188+AI1203+AI1210+AI1217","v":0},0,{"$f":"AK1161+AK1188+AK1203+AK1210+AK1217","v":0},{"$f":"AL1161+AL1188+AL1203+AL1210+AL1217","v":0},{"$f":"AM1161+AM1188+AM1203+AM1210+AM1217","v":0},{"$f":"AN1161+AN1188+AN1203+AN1210+AN1217","v":0},{"$f":"SUM(AK1228:AN1228)-K1228","v":0},{"$f":"AP1161+AP1188+AP1203+AP1210+AP1217","v":0},{"$f":"AQ1161+AQ1188+AQ1203+AQ1210+AQ1217","v":0},{"$f":"AR1161+AR1188+AR1203+AR1210+AR1217","v":0},{"$f":"AS1161+AS1188+AS1203+AS1210+AS1217","v":0},{"$f":"SUM(AP1228:AS1228)-L1228","v":0},{"$f":"AU1161+AU1188+AU1203+AU1210+AU1217","v":0},{"$f":"AV1161+AV1188+AV1203+AV1210+AV1217","v":0},{"$f":"AW1161+AW1188+AW1203+AW1210+AW1217","v":0},{"$f":"AX1161+AX1188+AX1203+AX1210+AX1217","v":0},{"$f":"SUM(AU1228:AX1228)-M1228","v":0},{"$f":"AZ1161+AZ1188+AZ1203+AZ1210+AZ1217","v":0},{"$f":"BA1161+BA1188+BA1203+BA1210+BA1217","v":0},{"$f":"BB1161+BB1188+BB1203+BB1210+BB1217","v":0},{"$f":"BC1161+BC1188+BC1203+BC1210+BC1217","v":0},0,{"$f":"BE1161+BE1188+BE1203+BE1210+BE1217","v":0},{"$f":"BF1161+BF1188+BF1203+BF1210+BF1217","v":0},{"$f":"BG1161+BG1188+BG1203+BG1210+BG1217","v":0},{"$f":"BH1161+BH1188+BH1203+BH1210+BH1217","v":0},0,{"$f":"BJ1161+BJ1188+BJ1203+BJ1210+BJ1217","v":0},{"$f":"BK1161+BK1188+BK1203+BK1210+BK1217","v":0},{"$f":"BL1161+BL1188+BL1203+BL1210+BL1217","v":0},{"$f":"BM1161+BM1188+BM1203+BM1210+BM1217","v":0},{"$f":"SUM(BJ1228:BM1228)-P1228","v":0},{"$f":"BO1161+BO1188+BO1203+BO1210+BO1217","v":0},{"$f":"BP1161+BP1188+BP1203+BP1210+BP1217","v":0},{"$f":"BQ1161+BQ1188+BQ1203+BQ1210+BQ1217","v":0},{"$f":"BR1161+BR1188+BR1203+BR1210+BR1217","v":0},{"$f":"SUM(BO1228:BR1228)-Q1228","v":0},{"$f":"SUM(V1228:BR1228)-R1228","v":0}]
[1220,null,"Distribution - Utah",null,null,null,{"$f":"G1162+G1189+G1204+G1211+G1218+G1183+G1176+G1194","v":-284260180.38120633},-257340496.32576972,0,0,-1719230.2415378147,-48442.994600205362,-20136684.090153448,0,0,-4934640.1288371403,-80686.600308046953,-284260180.38120639,0,null,null,{"$f":"V1162+V1189+V1204+V1211+V1218+V1183+V1176+V1194","v":17105472.501932859},{"$f":"W1162+W1189+W1204+W1211+W1218+W1183+W1176+W1194","v":-192262836.2957015},{"$f":"X1162+X1189+X1204+X1211+X1218+X1183+X1176+X1194","v":-35136571.202032596},{"$f":"Y1162+Y1189+Y1204+Y1211+Y1218+Y1183+Y1176+Y1194","v":-47046561.329968482},0,{"$f":"AA1162+AA1189+AA1204+AA1211+AA1218+AA1183+AA1176+AA1194","v":0},{"$f":"AB1162+AB1189+AB1204+AB1211+AB1218+AB1183+AB1176+AB1194","v":0},{"$f":"AC1162+AC1189+AC1204+AC1211+AC1218+AC1183+AC1176+AC1194","v":0},{"$f":"AD1162+AD1189+AD1204+AD1211+AD1218+AD1183+AD1176+AD1194","v":0},0,{"$f":"AF1162+AF1189+AF1204+AF1211+AF1218+AF1183+AF1176+AF1194","v":0},{"$f":"AG1162+AG1189+AG1204+AG1211+AG1218+AG1183+AG1176+AG1194","v":0},{"$f":"AH1162+AH1189+AH1204+AH1211+AH1218+AH1183+AH1176+AH1194","v":0},{"$f":"AI1162+AI1189+AI1204+AI1211+AI1218+AI1183+AI1176+AI1194","v":0},0,{"$f":"AK1162+AK1189+AK1204+AK1211+AK1218+AK1183+AK1176+AK1194","v":162563.39086379411},{"$f":"AL1162+AL1189+AL1204+AL1211+AL1218+AL1183+AL1176+AL1194","v":-709895.90964808897},{"$f":"AM1162+AM1189+AM1204+AM1211+AM1218+AM1183+AM1176+AM1194","v":-501033.07708543848},{"$f":"AN1162+AN1189+AN1204+AN1211+AN1218+AN1183+AN1176+AN1194","v":-670864.64566808136},0,{"$f":"AP1162+AP1189+AP1204+AP1211+AP1218+AP1183+AP1176+AP1194","v":4096.9956605610796},{"$f":"AQ1162+AQ1189+AQ1204+AQ1211+AQ1218+AQ1183+AQ1176+AQ1194","v":-52539.990260766441},{"$f":"AR1162+AR1189+AR1204+AR1211+AR1218+AR1183+AR1176+AR1194","v":0},{"$f":"AS1162+AS1189+AS1204+AS1211+AS1218+AS1183+AS1176+AS1194","v":0},0,{"$f":"AU1162+AU1189+AU1204+AU1211+AU1218+AU1183+AU1176+AU1194","v":1737530.9799254753},{"$f":"AV1162+AV1189+AV1204+AV1211+AV1218+AV1183+AV1176+AV1194","v":-6927050.1745400783},{"$f":"AW1162+AW1189+AW1204+AW1211+AW1218+AW1183+AW1176+AW1194","v":-6390509.9190046024},{"$f":"AX1162+AX1189+AX1204+AX1211+AX1218+AX1183+AX1176+AX1194","v":-8556654.9765342418},0,{"$f":"AZ1162+AZ1189+AZ1204+AZ1211+AZ1218+AZ1183+AZ1176+AZ1194","v":0},{"$f":"BA1162+BA1189+BA1204+BA1211+BA1218+BA1183+BA1176+BA1194","v":0},{"$f":"BB1162+BB1189+BB1204+BB1211+BB1218+BB1183+BB1176+BB1194","v":0},{"$f":"BC1162+BC1189+BC1204+BC1211+BC1218+BC1183+BC1176+BC1194","v":0},0,{"$f":"BE1162+BE1189+BE1204+BE1211+BE1218+BE1183+BE1176+BE1194","v":0},{"$f":"BF1162+BF1189+BF1204+BF1211+BF1218+BF1183+BF1176+BF1194","v":0},{"$f":"BG1162+BG1189+BG1204+BG1211+BG1218+BG1183+BG1176+BG1194","v":0},{"$f":"BH1162+BH1189+BH1204+BH1211+BH1218+BH1183+BH1176+BH1194","v":0},0,{"$f":"BJ1162+BJ1189+BJ1204+BJ1211+BJ1218+BJ1183+BJ1176+BJ1194","v":427324.88323887176},{"$f":"BK1162+BK1189+BK1204+BK1211+BK1218+BK1183+BK1176+BK1194","v":-1240765.335610653},{"$f":"BL1162+BL1189+BL1204+BL1211+BL1218+BL1183+BL1176+BL1194","v":-1761977.4448672126},{"$f":"BM1162+BM1189+BM1204+BM1211+BM1218+BM1183+BM1176+BM1194","v":-2359222.2315981463},0,{"$f":"BO1162+BO1189+BO1204+BO1211+BO1218+BO1183+BO1176+BO1194","v":8396.6419873267114},{"$f":"BP1162+BP1189+BP1204+BP1211+BP1218+BP1183+BP1176+BP1194","v":-37284.025672214237},{"$f":"BQ1162+BQ1189+BQ1204+BQ1211+BQ1218+BQ1183+BQ1176+BQ1194","v":-22146.233746693073},{"$f":"BR1162+BR1189+BR1204+BR1211+BR1218+BR1183+BR1176+BR1194","v":-29652.982876466358},0,0]
[1221,null,"General",null,null,null,{"$f":"G1170+G1177+G1184+G1198+G1205+G1212+G1219+G1223","v":58170357.532863811},52660491.517874867,0,0,386644.15387549199,9824.9332839201179,4090678.2934629545,0,0,1002746.1898017919,19972.444564790432,58170357.532863811,{"$f":"R1230-G1230","v":0},null,null,{"$f":"V1170+V1177+V1184+V1198+V1205+V1212+V1219+V1223","v":52660491.517874867},{"$f":"W1170+W1177+W1184+W1198+W1205+W1212+W1219+W1223","v":0},{"$f":"X1170+X1177+X1184+X1198+X1205+X1212+X1219+X1223","v":0},{"$f":"Y1170+Y1177+Y1184+Y1198+Y1205+Y1212+Y1219+Y1223","v":0},0,{"$f":"AA1170+AA1177+AA1184+AA1198+AA1205+AA1212+AA1219+AA1223","v":0},{"$f":"AB1170+AB1177+AB1184+AB1198+AB1205+AB1212+AB1219+AB1223","v":0},{"$f":"AC1170+AC1177+AC1184+AC1198+AC1205+AC1212+AC1219+AC1223","v":0},{"$f":"AD1170+AD1177+AD1184+AD1198+AD1205+AD1212+AD1219+AD1223","v":0},0,{"$f":"AF1170+AF1177+AF1184+AF1198+AF1205+AF1212+AF1219+AF1223","v":0},{"$f":"AG1170+AG1177+AG1184+AG1198+AG1205+AG1212+AG1219+AG1223","v":0},{"$f":"AH1170+AH1177+AH1184+AH1198+AH1205+AH1212+AH1219+AH1223","v":0},{"$f":"AI1170+AI1177+AI1184+AI1198+AI1205+AI1212+AI1219+AI1223","v":0},0,{"$f":"AK1170+AK1177+AK1184+AK1198+AK1205+AK1212+AK1219+AK1223","v":386644.15387549199},{"$f":"AL1170+AL1177+AL1184+AL1198+AL1205+AL1212+AL1219+AL1223","v":0},{"$f":"AM1170+AM1177+AM1184+AM1198+AM1205+AM1212+AM1219+AM1223","v":0},{"$f":"AN1170+AN1177+AN1184+AN1198+AN1205+AN1212+AN1219+AN1223","v":0},0,{"$f":"AP1170+AP1177+AP1184+AP1198+AP1205+AP1212+AP1219+AP1223","v":9824.9332839201179},{"$f":"AQ1170+AQ1177+AQ1184+AQ1198+AQ1205+AQ1212+AQ1219+AQ1223","v":0},{"$f":"AR1170+AR1177+AR1184+AR1198+AR1205+AR1212+AR1219+AR1223","v":0},{"$f":"AS1170+AS1177+AS1184+AS1198+AS1205+AS1212+AS1219+AS1223","v":0},0,{"$f":"AU1170+AU1177+AU1184+AU1198+AU1205+AU1212+AU1219+AU1223","v":4090678.2934629545},{"$f":"AV1170+AV1177+AV1184+AV1198+AV1205+AV1212+AV1219+AV1223","v":0},{"$f":"AW1170+AW1177+AW1184+AW1198+AW1205+AW1212+AW1219+AW1223","v":0},{"$f":"AX1170+AX1177+AX1184+AX1198+AX1205+AX1212+AX1219+AX1223","v":0},0,{"$f":"AZ1170+AZ1177+AZ1184+AZ1198+AZ1205+AZ1212+AZ1219+AZ1223","v":0},{"$f":"BA1170+BA1177+BA1184+BA1198+BA1205+BA1212+BA1219+BA1223","v":0},{"$f":"BB1170+BB1177+BB1184+BB1198+BB1205+BB1212+BB1219+BB1223","v":0},{"$f":"BC1170+BC1177+BC1184+BC1198+BC1205+BC1212+BC1219+BC1223","v":0},0,{"$f":"BE1170+BE1177+BE1184+BE1198+BE1205+BE1212+BE1219+BE1223","v":0},{"$f":"BF1170+BF1177+BF1184+BF1198+BF1205+BF1212+BF1219+BF1223","v":0},{"$f":"BG1170+BG1177+BG1184+BG1198+BG1205+BG1212+BG1219+BG1223","v":0},{"$f":"BH1170+BH1177+BH1184+BH1198+BH1205+BH1212+BH1219+BH1223","v":0},0,{"$f":"BJ1170+BJ1177+BJ1184+BJ1198+BJ1205+BJ1212+BJ1219+BJ1223","v":1002746.1898017919},{"$f":"BK1170+BK1177+BK1184+BK1198+BK1205+BK1212+BK1219+BK1223","v":0},{"$f":"BL1170+BL1177+BL1184+BL1198+BL1205+BL1212+BL1219+BL1223","v":0},{"$f":"BM1170+BM1177+BM1184+BM1198+BM1205+BM1212+BM1219+BM1223","v":0},0,{"$f":"BO1170+BO1177+BO1184+BO1198+BO1205+BO1212+BO1219+BO1223","v":19972.444564790432},{"$f":"BP1170+BP1177+BP1184+BP1198+BP1205+BP1212+BP1219+BP1223","v":0},{"$f":"BQ1170+BQ1177+BQ1184+BQ1198+BQ1205+BQ1212+BQ1219+BQ1223","v":0},{"$f":"BR1170+BR1177+BR1184+BR1198+BR1205+BR1212+BR1219+BR1223","v":0},0,0]
[1222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1224,null,"Total Other Rate Base",null,null,null,{"$f":"SUM(G1227:G1232)","v":-233145797.96450704},{"$f":"SUM(H1227:H1232)","v":-211545661.8401961},{"$f":"SUM(I1227:I1232)","v":0},0,-1506332.8431031667,-38618.061316285246,-16046005.796690494,{"$f":"SUM(N1227:N1232)","v":0},0,-3931893.9390353486,-77285.484165627917,{"$f":"SUM(H1233:Q1233)","v":-233145797.96450704},0,null,null,{"$f":"SUM(V1227:V1232)","v":69765964.019807726},-192262836.2957015,-42002228.234333858,-47046561.329968482,0,{"$f":"SUM(AA1227:AA1232)","v":0},0,0,0,0,{"$f":"SUM(AF1227:AF1232)","v":0},0,0,0,0,{"$f":"SUM(AK1227:AK1232)","v":549207.54473928607},-709895.90964808897,-674779.83252628252,-670864.64566808136,0,{"$f":"SUM(AP1227:AP1232)","v":13921.928944481198},-52539.990260766441,0,0,0,{"$f":"SUM(AU1227:AU1232)","v":5828209.2733884295},-6927050.1745400783,-6390509.9190046024,-8556654.9765342418,0,{"$f":"SUM(AZ1227:AZ1232)","v":0},0,0,0,0,{"$f":"SUM(BE1227:BE1232)","v":0},0,0,0,0,{"$f":"SUM(BJ1227:BJ1232)","v":1430071.0730406637},-1240765.335610653,-1761977.4448672126,-2359222.2315981463,0,{"$f":"SUM(BO1227:BO1232)","v":28369.086552117144},-37284.025672214237,-38717.562169064477,-29652.982876466358,0,0]
[1225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1226,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1227,null,"Production",null,null,null,{"$f":"G1149+G1227","v":-4360759.6625817819},-4243138.5812276909,0,0,-107379.60808494902,0,0,0,0,0,-10241.473269105509,-4360759.6625817372,4.4703483581542969E-8,null,null,{"$f":"V1149+V1227","v":0},0,-4243138.5812276909,0,0,{"$f":"AA1149+AA1227","v":0},0,0,0,0,{"$f":"AF1149+AF1227","v":0},0,0,0,0,{"$f":"AK1149+AK1227","v":0},0,-107379.60808494902,0,0,{"$f":"AP1149+AP1227","v":0},0,0,0,0,{"$f":"AU1149+AU1227","v":0},0,0,0,0,{"$f":"AZ1149+AZ1227","v":0},0,0,0,0,{"$f":"BE1149+BE1227","v":0},0,0,0,0,{"$f":"BJ1149+BJ1227","v":0},0,0,0,0,{"$f":"BO1149+BO1227","v":0},0,-10241.473269105509,0,0,-8.3819031715393066E-9]
[1228,null,"Distribution - Wyoming",null,null,null,{"$f":"G1150+G1228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1229,null,"Distribution - Utah",null,null,null,{"$f":"G1151+G1229","v":1866113119.0023854},1685861572.222367,0,0,11604723.048305174,323563.99066620891,134742689.94288093,0,0,33030506.597425163,550063.20074028044,1866113119.0023847,0,null,null,17105472.501932859,1023995710.1191835,275660815.54086757,369099574.06038308,0,0,0,0,0,0,0,0,0,0,0,162563.39086379411,2248141.2619858459,3930810.0340289478,5263208.3614265835,0,4096.9956605610796,319466.99500564777,0,0,0,1737530.9799254753,15738518.418083241,50136171.963555329,67130468.581316859,0,0,0,0,0,0,0,0,0,0,0,427324.88323887176,270679.56737801852,13823435.890312836,18509066.256495431,0,8396.6419873267114,135280.45418358763,173746.28903513899,232639.81553422706,0,0]
[1230,null,"General",null,null,null,{"$f":"G1152+G1230","v":-59476943.631653577},-68418191.615607455,0,0,-501754.50682124036,-12750.514999337762,-5308261.6111791879,0,0,-1301189.5975093802,16065204.214463005,-59476943.631653577,0,null,null,-85252624.475183874,16834432.859576453,0,0,0,0,0,0,0,0,0,0,0,0,0,-625274.90875317249,123520.40193193214,0,0,0,-15889.34058418797,3138.8255848502054,0,0,0,-6615063.2601652145,1306801.6489860327,0,0,0,0,0,0,0,0,0,0,0,0,0,-1621522.2218864278,320332.62437704753,0,0,0,-7969.4023439084885,16073173.616806915,0,0,0,0]
[1231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1233,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"SUM(G1236:G1241)","v":1802275415.7081501},{"$f":"SUM(H1236:H1241)","v":1613200242.0255318},{"$f":"SUM(I1236:I1241)","v":0},0,10995588.933398984,310813.47566687112,129434428.33170174,{"$f":"SUM(N1236:N1241)","v":0},0,31729316.999915782,16605025.94193418,{"$f":"SUM(R1236:R1241)","v":1802275415.7081494},0,null,null,{"$f":"SUM(V1236:V1241)","v":-68147151.973251015},1040830142.97876,271417676.95963985,369099574.06038308,0,{"$f":"SUM(AA1236:AA1241)","v":0},0,0,0,0,{"$f":"SUM(AF1236:AF1241)","v":0},0,0,0,0,{"$f":"SUM(AK1236:AK1241)","v":-462711.51788937836},2371661.6639177781,3823430.4259439986,5263208.3614265835,0,{"$f":"SUM(AP1236:AP1241)","v":-11792.34492362689},322605.82059049798,0,0,0,{"$f":"SUM(AU1236:AU1241)","v":-4877532.2802397395},17045320.067069273,50136171.963555329,67130468.581316859,0,{"$f":"SUM(AZ1236:AZ1241)","v":0},0,0,0,0,{"$f":"SUM(BE1236:BE1241)","v":0},0,0,0,0,{"$f":"SUM(BJ1236:BJ1241)","v":-1194197.338647556},591012.19175506604,13823435.890312836,18509066.256495431,0,{"$f":"SUM(BO1236:BO1241)","v":427.23964341822284},16208454.070990503,163504.81576603348,232639.81553422706,0,0]
[1234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1235,"WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1237,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1238,null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1239,null,null,"Operation & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1240,null,null,"Deprec, Depl, & Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1241,null,null,"Taxes - Excluding Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1242,null,null,"Income Taxes - Federal & State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1243,null,null,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1244,null,null,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1245,null,null,"South Georgia Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1246,null,null,"Section 29 Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1248,null,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1250,null,null,"Daily Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1260-G1260","v":0},null,null,null,null,null,null,{"$f":"SUM(V1260:Y1260)-H1260","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1260:AN1260)-K1260","v":0},null,null,null,null,{"$f":"SUM(AP1260:AS1260)-L1260","v":0},null,null,null,null,{"$f":"SUM(AU1260:AX1260)-M1260","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1260:BM1260)-P1260","v":0},null,null,null,null,{"$f":"SUM(BO1260:BR1260)-Q1260","v":0},{"$f":"SUM(V1260:BR1260)-R1260","v":0}]
[1252,null,"Working Capital - Cash Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1261:BC1261)-N1261","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1262:BH1262)-O1262","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1255,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1264","v":13938534.840714563},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!D$9,FALSE)*$G1264","v":12619106.710937243},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!E$9,FALSE)*$G1264","v":0},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!F$9,FALSE)*$G1264","v":0},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!G$9,FALSE)*$G1264","v":92591.009507648312},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!H$9,FALSE)*$G1264","v":2352.8666117024923},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!I$9,FALSE)*$G1264","v":979579.74564035295},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!J$9,FALSE)*$G1264","v":0},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!K$9,FALSE)*$G1264","v":0},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!L$9,FALSE)*$G1264","v":240121.63663173403},{"$f":"VLOOKUP($F1264,range,'COS Alloc Factors'!M$9,FALSE)*$G1264","v":4782.8713858820029},{"$f":"SUM(H1264:Q1264)","v":13938534.840714563},0,null,"Customer",{"$f":"IF($U1264=$V$646,$H1264,0)","v":12619106.710937243},{"$f":"IF($U1264=$W$646,$H1264,0)","v":0},{"$f":"IF($U1264=$X$646,$H1264,0)+IF($U1264=$Y$646,$H1264,0)*$X$643","v":0},{"$f":"IF($U1264=$Y$646,$H1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$AA$646,$I1264,0)","v":0},{"$f":"IF($U1264=$AB$646,$I1264,0)","v":0},{"$f":"IF($U1264=$AC$646,$I1264,0)+IF($U1264=$AD$646,$I1264,0)*$X$643","v":0},{"$f":"IF($U1264=$AD$646,$I1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$AF$646,$J1264,0)","v":0},{"$f":"IF($U1264=$AG$646,$J1264,0)","v":0},{"$f":"IF($U1264=$AH$646,$J1264,0)+IF($U1264=$AI$646,$J1264,0)*$X$643","v":0},{"$f":"IF($U1264=$AI$646,$J1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$AK$646,$K1264,0)","v":92591.009507648312},{"$f":"IF($U1264=$AL$646,$K1264,0)","v":0},{"$f":"IF($U1264=$AM$646,$K1264,0)+IF($U1264=$AN$646,$K1264,0)*$X$643","v":0},{"$f":"IF($U1264=$AN$646,$K1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$AP$646,$L1264,0)","v":2352.8666117024923},{"$f":"IF($U1264=$AQ$646,$L1264,0)","v":0},{"$f":"IF($U1264=$AR$646,$L1264,0)+IF($U1264=$AS$646,$L1264,0)*$X$643","v":0},{"$f":"IF($U1264=$AS$646,$L1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$AU$646,$M1264,0)","v":979579.74564035295},{"$f":"IF($U1264=$AV$646,$M1264,0)","v":0},{"$f":"IF($U1264=$AW$646,$M1264,0)+IF($U1264=$AX$646,$M1264,0)*$X$643","v":0},{"$f":"IF($U1264=$AX$646,$M1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$AZ$646,$N1264,0)","v":0},{"$f":"IF($U1264=$BA$646,$N1264,0)","v":0},{"$f":"IF($U1264=$BB$646,$N1264,0)+IF($U1264=$BC$646,$N1264,0)*$X$643","v":0},{"$f":"IF($U1264=$BC$646,$N1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$BE$646,$O1264,0)","v":0},{"$f":"IF($U1264=$BF$646,$O1264,0)","v":0},{"$f":"IF($U1264=$BG$646,$O1264,0)+IF($U1264=$BH$646,$O1264,0)*$X$643","v":0},{"$f":"IF($U1264=$BH$646,$O1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$BJ$646,$P1264,0)","v":240121.63663173403},{"$f":"IF($U1264=$BK$646,$P1264,0)","v":0},{"$f":"IF($U1264=$BL$646,$P1264,0)+IF($U1264=$BM$646,$P1264,0)*$X$643","v":0},{"$f":"IF($U1264=$BM$646,$P1264,0)*$Y$643","v":0},0,{"$f":"IF($U1264=$BO$646,$Q1264,0)","v":4782.8713858820029},{"$f":"IF($U1264=$BP$646,$Q1264,0)","v":0},{"$f":"IF($U1264=$BQ$646,$Q1264,0)+IF($U1264=$BR$646,$Q1264,0)*$X$643","v":0},{"$f":"IF($U1264=$BR$646,$Q1264,0)*$Y$643","v":0},0,0]
[1256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1257,null,null,null,null,null,{"$f":"G1233+G1264","v":-219207263.12379247},{"$f":"H1233+H1264","v":-198926555.12925887},{"$f":"I1233+I1264","v":0},0,-1413741.8335955183,-36265.194704582755,-15066426.051050141,{"$f":"N1233+N1264","v":0},0,-3691772.3024036144,-72502.612779745919,{"$f":"R1233+R1264","v":-219207263.12379247},0,null,null,{"$f":"V1233+V1264","v":82385070.730744973},{"$f":"W1233+W1264","v":-192262836.2957015},-42002228.234333858,-47046561.329968482,0,{"$f":"AA1233+AA1264","v":0},{"$f":"AB1233+AB1264","v":0},0,0,0,{"$f":"AF1233+AF1264","v":0},{"$f":"AG1233+AG1264","v":0},0,0,0,{"$f":"AK1233+AK1264","v":641798.55424693436},{"$f":"AL1233+AL1264","v":-709895.90964808897},-674779.83252628252,-670864.64566808136,0,{"$f":"AP1233+AP1264","v":16274.79555618369},{"$f":"AQ1233+AQ1264","v":-52539.990260766441},0,0,0,{"$f":"AU1233+AU1264","v":6807789.0190287828},{"$f":"AV1233+AV1264","v":-6927050.1745400783},-6390509.9190046024,-8556654.9765342418,0,{"$f":"AZ1233+AZ1264","v":0},{"$f":"BA1233+BA1264","v":0},0,0,0,{"$f":"BE1233+BE1264","v":0},{"$f":"BF1233+BF1264","v":0},0,0,0,{"$f":"BJ1233+BJ1264","v":1670192.7096723977},{"$f":"BK1233+BK1264","v":-1240765.335610653},-1761977.4448672126,-2359222.2315981463,0,{"$f":"BO1233+BO1264","v":33151.957937999148},{"$f":"BP1233+BP1264","v":-37284.025672214237},-38717.562169064477,-29652.982876466358,0,0]
[1258,"TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1259,null,"Production",null,null,null,{"$f":"G1236","v":-4360759.6625817819},-4243138.5812276909,{"$f":"I1236","v":0},0,-107379.60808494902,0,0,{"$f":"N1236","v":0},0,0,-10241.473269105509,{"$f":"R1236","v":-4360759.6625817372},4.4703483581542969E-8,null,null,{"$f":"V1236","v":0},{"$f":"W1236","v":0},-4243138.5812276909,0,0,{"$f":"AA1236","v":0},{"$f":"AB1236","v":0},{"$f":"AC1236","v":0},0,0,{"$f":"AF1236","v":0},{"$f":"AG1236","v":0},0,0,0,{"$f":"AK1236","v":0},{"$f":"AL1236","v":0},{"$f":"AM1236","v":-107379.60808494902},0,0,{"$f":"AP1236","v":0},{"$f":"AQ1236","v":0},0,0,0,{"$f":"AU1236","v":0},{"$f":"AV1236","v":0},0,0,0,{"$f":"AZ1236","v":0},{"$f":"BA1236","v":0},0,0,0,{"$f":"BE1236","v":0},{"$f":"BF1236","v":0},0,0,0,{"$f":"BJ1236","v":0},{"$f":"BK1236","v":0},0,0,0,{"$f":"BO1236","v":0},{"$f":"BP1236","v":0},-10241.473269105509,0,0,-8.3819031715393066E-9]
[1260,null,"Distribution - Wyoming",null,null,null,0,0,{"$f":"I1237","v":0},0,0,0,0,{"$f":"N1237","v":0},0,0,0,{"$f":"R1237","v":0},0,null,null,{"$f":"V1237","v":0},{"$f":"W1237","v":0},0,0,0,{"$f":"AA1237","v":0},{"$f":"AB1237","v":0},0,0,0,{"$f":"AF1237","v":0},{"$f":"AG1237","v":0},0,0,0,{"$f":"AK1237","v":0},{"$f":"AL1237","v":0},0,0,0,{"$f":"AP1237","v":0},{"$f":"AQ1237","v":0},0,0,0,{"$f":"AU1237","v":0},{"$f":"AV1237","v":0},0,0,0,{"$f":"AZ1237","v":0},{"$f":"BA1237","v":0},0,0,0,{"$f":"BE1237","v":0},{"$f":"BF1237","v":0},0,0,0,{"$f":"BJ1237","v":0},{"$f":"BK1237","v":0},0,0,0,{"$f":"BO1237","v":0},{"$f":"BP1237","v":0},0,0,0,0]
[1261,null,"Distribution - Utah",null,null,null,1866113119.0023854,1685861572.222367,{"$f":"I1238","v":0},{"$f":"J1238","v":0},11604723.048305174,323563.99066620891,134742689.94288093,{"$f":"N1238","v":0},0,33030506.597425163,550063.20074028044,{"$f":"R1238","v":1866113119.0023847},0,null,null,{"$f":"V1238","v":17105472.501932859},{"$f":"W1238","v":1023995710.1191835},275660815.54086757,369099574.06038308,0,{"$f":"AA1238","v":0},{"$f":"AB1238","v":0},{"$f":"AC1238","v":0},0,0,{"$f":"AF1238","v":0},{"$f":"AG1238","v":0},0,0,0,{"$f":"AK1238","v":162563.39086379411},{"$f":"AL1238","v":2248141.2619858459},{"$f":"AM1238","v":3930810.0340289478},5263208.3614265835,0,{"$f":"AP1238","v":4096.9956605610796},{"$f":"AQ1238","v":319466.99500564777},0,0,0,{"$f":"AU1238","v":1737530.9799254753},{"$f":"AV1238","v":15738518.418083241},{"$f":"AW1238","v":50136171.963555329},67130468.581316859,0,{"$f":"AZ1238","v":0},{"$f":"BA1238","v":0},0,0,0,{"$f":"BE1238","v":0},{"$f":"BF1238","v":0},0,0,0,{"$f":"BJ1238","v":427324.88323887176},{"$f":"BK1238","v":270679.56737801852},13823435.890312836,18509066.256495431,0,{"$f":"BO1238","v":8396.6419873267114},{"$f":"BP1238","v":135280.45418358763},173746.28903513899,232639.81553422706,0,0]
[1262,null,"General",null,null,null,{"$f":"G1239+G1264","v":-45538408.790939018},{"$f":"H1239+H1264","v":-55799084.904670209},{"$f":"I1239+I1264","v":0},0,-409163.49731359206,-10397.648387635269,-4328681.8655388346,{"$f":"N1239+N1264","v":0},0,-1061067.9608776462,16069987.085848887,{"$f":"R1239+R1264","v":-45538408.790939018},0,null,null,{"$f":"V1239+V1264","v":-72633517.764246628},{"$f":"W1239+W1264","v":16834432.859576453},0,0,0,{"$f":"AA1239+AA1264","v":0},{"$f":"AB1239+AB1264","v":0},0,0,0,{"$f":"AF1239+AF1264","v":0},{"$f":"AG1239+AG1264","v":0},0,0,0,{"$f":"AK1239+AK1264","v":-532683.8992455242},{"$f":"AL1239+AL1264","v":123520.40193193214},0,0,0,{"$f":"AP1239+AP1264","v":-13536.473972485477},{"$f":"AQ1239+AQ1264","v":3138.8255848502054},0,0,0,{"$f":"AU1239+AU1264","v":-5635483.5145248612},{"$f":"AV1239+AV1264","v":1306801.6489860327},0,0,0,{"$f":"AZ1239+AZ1264","v":0},{"$f":"BA1239+BA1264","v":0},0,0,0,{"$f":"BE1239+BE1264","v":0},{"$f":"BF1239+BF1264","v":0},0,0,0,{"$f":"BJ1239+BJ1264","v":-1381400.5852546939},{"$f":"BK1239+BK1264","v":320332.62437704753},0,0,0,{"$f":"BO1239+BO1264","v":-3186.5309580264857},{"$f":"BP1239+BP1264","v":16073173.616806915},0,0,0,0]
[1263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1266,null,"TOTAL RATE BASE",null,null,null,{"$f":"SUM(G1268:G1273)","v":1816213950.5488646},{"$f":"SUM(H1268:H1273)","v":1625819348.736469},{"$f":"SUM(I1268:I1273)","v":0},0,11088179.942906633,313166.34227857366,130414008.07734209,{"$f":"SUM(N1268:N1273)","v":0},0,31969438.636547517,16609808.813320061,{"$f":"SUM(R1268:R1273)","v":1816213950.5488639},0,null,null,{"$f":"SUM(V1268:V1273)","v":-55528045.262313768},{"$f":"SUM(W1268:W1273)","v":1040830142.97876},271417676.95963985,369099574.06038308,0,{"$f":"SUM(AA1268:AA1273)","v":0},{"$f":"SUM(AB1268:AB1273)","v":0},0,0,0,{"$f":"SUM(AF1268:AF1273)","v":0},{"$f":"SUM(AG1268:AG1273)","v":0},0,0,0,{"$f":"SUM(AK1268:AK1273)","v":-370120.50838173006},{"$f":"SUM(AL1268:AL1273)","v":2371661.6639177781},{"$f":"SUM(AM1268:AM1273)","v":3823430.4259439986},{"$f":"SUM(AN1268:AN1273)","v":5263208.3614265835},0,{"$f":"SUM(AP1268:AP1273)","v":-9439.4783119243984},{"$f":"SUM(AQ1268:AQ1273)","v":322605.82059049798},{"$f":"SUM(AR1268:AR1273)","v":0},{"$f":"SUM(AS1268:AS1273)","v":0},0,{"$f":"SUM(AU1268:AU1273)","v":-3897952.5345993862},{"$f":"SUM(AV1268:AV1273)","v":17045320.067069273},{"$f":"SUM(AW1268:AW1273)","v":50136171.963555329},{"$f":"SUM(AX1268:AX1273)","v":67130468.581316859},0,{"$f":"SUM(AZ1268:AZ1273)","v":0},{"$f":"SUM(BA1268:BA1273)","v":0},0,0,{"$f":"SUM(AZ1274:BC1274)-F1274","v":0},{"$f":"SUM(BE1268:BE1273)","v":0},{"$f":"SUM(BF1268:BF1273)","v":0},0,0,{"$f":"SUM(BE1274:BH1274)-O1274","v":0},{"$f":"SUM(BJ1268:BJ1273)","v":-954075.70201582205},{"$f":"SUM(BK1268:BK1273)","v":591012.19175506604},{"$f":"SUM(BL1268:BL1273)","v":13823435.890312836},{"$f":"SUM(BM1268:BM1273)","v":18509066.256495431},0,{"$f":"SUM(BO1268:BO1273)","v":5210.1110293002257},{"$f":"SUM(BP1268:BP1273)","v":16208454.070990503},{"$f":"SUM(BQ1268:BQ1273)","v":163504.81576603348},{"$f":"SUM(BR1268:BR1273)","v":232639.81553422706},0,0]

{"sheet":"Taxes by Class","index":77,"n_rows":143,"n_cols":23,"rows_kept":143,"cut":false,"hidden":false,"merged":[[130,16,130,22]]}
[null,null,"Imputed Tax Adjustment"]
[null,null,"B"]
[null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"GS"]
[null,null,"Jurisdiction","GS","GSR","GSC","FS","IS","TS","TSS","TSL","TBF","NGV","Total","Check",null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[1,"Utah Average Rate Base",{"$f":"Report!J74","v":1816213950.5488641},{"$f":"+'COS Detail'!H1274","v":1625819348.736469},{"$f":"'COS Detail'!I1274","v":0},{"$f":"'COS Detail'!J1274","v":0},{"$f":"'COS Detail'!K1274","v":11088179.942906633},{"$f":"'COS Detail'!L1274","v":313166.34227857366},{"$f":"'COS Detail'!M1274","v":130414008.07734209},{"$f":"'COS Detail'!N1274","v":0},{"$f":"'COS Detail'!O1274","v":0},{"$f":"'COS Detail'!P1274","v":31969438.636547517},{"$f":"'COS Detail'!Q1274","v":16609808.813320061},{"$f":"SUM(D5:M5)","v":1816213950.5488639},{"$f":"N5-C5","v":0},null,"Utah Average Rate Base",{"$f":"'COS Detail'!V1274","v":-55528045.262313768},{"$f":"'COS Detail'!W1274","v":1040830142.97876},{"$f":"'COS Detail'!X1274","v":271417676.95963985},{"$f":"'COS Detail'!Y1274","v":369099574.06038308},{"$f":"SUM(R5:U5)","v":1625819348.7364693},{"$f":"V5-D5","v":0}]
[2,"Adj System Return On Rate Base",{"$f":"JurisRORNumber","v":6.9323371934751035E-2},{"$f":"'COS Sum'!G78","v":7.1153589256458469E-2},{"$f":"'COS Sum'!H78","v":0},{"$f":"'COS Sum'!I78","v":0},{"$f":"'COS Sum'!J78","v":8.9532588280828912E-2},{"$f":"'COS Sum'!K78","v":0.2859019873739489},{"$f":"'COS Sum'!L78","v":7.251144497370135E-2},{"$f":"'COS Sum'!M78","v":0},{"$f":"'COS Sum'!N78","v":0},{"$f":"'COS Sum'!O78","v":-4.6934481965634343E-2},{"$f":"'COS Sum'!P78","v":7.1335294493273069E-2},null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$G$78","v":7.1153589256458469E-2},{"$f":"'COS Sum'!$G$78","v":7.1153589256458469E-2},{"$f":"'COS Sum'!$G$78","v":7.1153589256458469E-2},{"$f":"'COS Sum'!$G$78","v":7.1153589256458469E-2}]
[3,"Allowed Return",{"$f":"+C5*C6","v":125906075.20698243},{"$f":"+D5*D6","v":115682882.14519753},{"$f":"+E5*E6","v":0},0,992753.44961200457,89534.879636074518,9456508.1705000345,0,{"$f":"+K5*K6","v":0},{"$f":"+L5*L6","v":-1500469.0411384932},{"$f":"+M5*M6","v":1184865.6031751491},{"$f":"SUM(D7:M7)","v":125906075.2069823},{"$f":"N7-C7","v":-1.3411045074462891E-7},null,"Allowed Return",{"$f":"+R5*R6","v":-3951019.7248087083},{"$f":"+S5*S6","v":74058800.479251623},19312341.903328344,26262759.48742627,{"$f":"SUM(R7:U7)","v":115682882.14519753},{"$f":"V7-D7","v":0}]
[]
[4,"Utah Average Rate Base",{"$f":"C5","v":1816213950.5488641},{"$f":"D5","v":1625819348.736469},{"$f":"E5","v":0},0,11088179.942906633,313166.34227857366,130414008.07734209,0,0,{"$f":"L5","v":31969438.636547517},{"$f":"M5","v":16609808.813320061},{"$f":"SUM(D9:M9)","v":1816213950.5488639},{"$f":"N9-C9","v":0},null,"Utah Average Rate Base",{"$f":"R5","v":-55528045.262313768},{"$f":"S5","v":1040830142.97876},271417676.95963985,{"$f":"U5","v":369099574.06038308},{"$f":"SUM(R9:U9)","v":1625819348.7364693},{"$f":"V9-D9","v":0}]
[5,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[6,"Imputed Interest Cost",{"$f":"+C9*C10","v":35470658.454219311},{"$f":"+D9*D10","v":31752251.88082324},{"$f":"+E9*E10","v":0},0,216552.15428496653,6116.1386647005429,2546985.577750491,0,0,{"$f":"+L9*L10","v":624363.13657177298},{"$f":"+M9*M10","v":324389.56612414075},{"$f":"SUM(D11:M11)","v":35470658.454219311},{"$f":"N11-C11","v":0},null,"Imputed Interest Cost",{"$f":"+R9*R10","v":-1084462.7239729878},{"$f":"+S9*S10","v":20327412.692375183},5300787.2310217656,7208514.6813992811,{"$f":"SUM(R11:U11)","v":31752251.880823243},{"$f":"V11-D11","v":0}]
[]
[7,"Taxable Return",{"$f":"+C7-C11","v":90435416.752763122},{"$f":"+D7-D11","v":83930630.264374286},{"$f":"+E7-E11","v":0},0,776201.29532703804,83418.740971373976,{"$f":"+I7-I11","v":6909522.5927495435},{"$f":"+J7-J11","v":0},0,{"$f":"+L7-L11","v":-2124832.1777102663},{"$f":"+M7-M11","v":860476.03705100832},{"$f":"SUM(D13:M13)","v":90435416.752762988},{"$f":"N13-C13","v":-1.3411045074462891E-7},null,"Taxable Return",{"$f":"+R7-R11","v":-2866557.0008357204},{"$f":"+S7-S11","v":53731387.78687644},{"$f":"+T7-T11","v":14011554.672306579},19054244.806026988,{"$f":"SUM(R13:U13)","v":83930630.264374286},{"$f":"V13-D13","v":0}]
[8,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[9,"Income Tax",{"$f":"+C13*C14","v":29744657.413878758},{"$f":"+D13*D14","v":27605200.853662908},{"$f":"+E13*E14","v":0},0,255296.45843099695,27436.837924615404,2272576.2737032012,{"$f":"+J13*J14","v":0},0,{"$f":"+L13*L14","v":-698867.84909460554},{"$f":"+M13*M14","v":283014.83925159532},{"$f":"SUM(D15:M15)","v":29744657.413878713},{"$f":"N15-C15","v":-4.4703483581542969E-8},null,"Income Tax",{"$f":"+R13*R14","v":-942824.82470684394},17672520.119658511,4608469.8730694754,6267035.6856417628,{"$f":"SUM(R15:U15)","v":27605200.853662904},{"$f":"V15-D15","v":0}]
[]
[null,"COS Detail Income Taxes",{"$f":"'COS Detail'!G936","v":29744657.441616178},{"$f":"'COS Detail'!H936","v":27605200.87940529},{"$f":"'COS Detail'!I936","v":0},{"$f":"'COS Detail'!J936","v":0},{"$f":"'COS Detail'!K936","v":255296.45866906593},{"$f":"'COS Detail'!L936","v":27436.837950200777},{"$f":"'COS Detail'!M936","v":2272576.2758224197},{"$f":"'COS Detail'!N936","v":0},{"$f":"'COS Detail'!O936","v":0},{"$f":"'COS Detail'!P936","v":-698867.84974631283},{"$f":"'COS Detail'!Q936","v":283014.83951551205},{"$f":"SUM(D17:M17)","v":29744657.441616174},{"$f":"N17-C17","v":0}]
[null,"Difference",{"$f":"C17-C15","v":2.7737420052289963E-2},{"$f":"D17-D15","v":2.5742381811141968E-2},{"$f":"E17-E15","v":0},0,2.3806898389011621E-4,2.5585373805370182E-5,{"$f":"I17-I15","v":2.1192184649407864E-3},{"$f":"J17-J15","v":0},{"$f":"K17-K15","v":0},{"$f":"L17-L15","v":-6.517072906717658E-4},{"$f":"M17-M15","v":2.6391673600301147E-4},{"$f":"SUM(D18:M18)","v":2.7737464079109486E-2},{"$f":"N18-C18","v":4.402681952342391E-8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AA1274","v":0},{"$f":"'COS Detail'!AB1274","v":0},{"$f":"'COS Detail'!AC1274","v":0},{"$f":"'COS Detail'!AD1274","v":0},{"$f":"SUM(R21:U21)","v":0},{"$f":"V21-E5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$H$78","v":0},{"$f":"'COS Sum'!$H$78","v":0},{"$f":"'COS Sum'!$H$78","v":0},{"$f":"'COS Sum'!$H$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R21*R22","v":0},{"$f":"+S21*S22","v":0},0,0,{"$f":"SUM(R23:U23)","v":0},{"$f":"V23-E7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R21","v":0},{"$f":"S21","v":0},0,0,{"$f":"SUM(R25:U25)","v":0},{"$f":"V25-E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R25*R26","v":0},0,0,0,{"$f":"SUM(R27:U27)","v":0},{"$f":"V27-E11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R23-R27","v":0},{"$f":"+S23-S27","v":0},0,0,{"$f":"SUM(R29:U29)","v":0},{"$f":"V29-E13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R29*R30","v":0},{"$f":"+S29*S30","v":0},0,0,{"$f":"SUM(R31:U31)","v":0},{"$f":"V31-E15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AF1274","v":0},{"$f":"'COS Detail'!AG1274","v":0},{"$f":"'COS Detail'!AH1274","v":0},{"$f":"'COS Detail'!AI1274","v":0},{"$f":"SUM(R35:U35)","v":0},{"$f":"V35-F5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$I$78","v":0},{"$f":"'COS Sum'!$I$78","v":0},{"$f":"'COS Sum'!$I$78","v":0},{"$f":"'COS Sum'!$I$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R35*R36","v":0},0,0,0,{"$f":"SUM(R37:U37)","v":0},{"$f":"V37-F7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R35","v":0},{"$f":"S35","v":0},0,0,{"$f":"SUM(R39:U39)","v":0},{"$f":"V39-F9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R39*R40","v":0},0,0,0,{"$f":"SUM(R41:U41)","v":0},{"$f":"V41-F11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R37-R41","v":0},0,0,0,{"$f":"SUM(R43:U43)","v":0},{"$f":"V43-F13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R43*R44","v":0},0,0,0,{"$f":"SUM(R45:U45)","v":0},{"$f":"V45-F15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AK1274","v":-370120.50838173006},{"$f":"'COS Detail'!AL1274","v":2371661.6639177781},{"$f":"'COS Detail'!AM1274","v":3823430.4259439986},{"$f":"'COS Detail'!AN1274","v":5263208.3614265835},{"$f":"SUM(R49:U49)","v":11088179.942906629},{"$f":"V49-G5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$J$78","v":8.9532588280828912E-2},{"$f":"'COS Sum'!$J$78","v":8.9532588280828912E-2},{"$f":"'COS Sum'!$J$78","v":8.9532588280828912E-2},{"$f":"'COS Sum'!$J$78","v":8.9532588280828912E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R49*R50","v":-33137.847091232521},{"$f":"+S49*S50","v":212341.00729697605},342321.62214643834,471228.66725982248,{"$f":"SUM(R51:U51)","v":992753.44961200433},{"$f":"V51-G7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R49","v":-370120.50838173006},2371661.6639177781,3823430.4259439986,5263208.3614265835,{"$f":"SUM(R53:U53)","v":11088179.942906629},{"$f":"V53-G9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R53*R54","v":-7228.4535286951877},46318.552296314199,74671.596218686289,102790.45929866117,{"$f":"SUM(R55:U55)","v":216552.15428496647},{"$f":"V55-G11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R51-R55","v":-25909.393562537334},{"$f":"+S51-S55","v":166022.45500066184},267650.02592775202,368438.20796116133,{"$f":"SUM(R57:U57)","v":776201.29532703781},{"$f":"V57-G13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R57*R58","v":-8521.7281347407734},{"$f":"+S57*S58","v":54605.60944288352},88031.421912958773,121181.15520989537,{"$f":"SUM(R59:U59)","v":255296.45843099689},{"$f":"V59-G15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AP1274","v":-9439.4783119243984},{"$f":"'COS Detail'!AQ1274","v":322605.82059049798},{"$f":"'COS Detail'!AR1274","v":0},{"$f":"'COS Detail'!AS1274","v":0},{"$f":"SUM(R63:U63)","v":313166.3422785736},{"$f":"V63-H5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$K$78","v":0.2859019873739489},{"$f":"'COS Sum'!$K$78","v":0.2859019873739489},{"$f":"'COS Sum'!$K$78","v":0.2859019873739489},{"$f":"'COS Sum'!$K$78","v":0.2859019873739489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R63*R64","v":-2698.7656091524736},92233.645245226973,0,0,{"$f":"SUM(R65:U65)","v":89534.879636074504},{"$f":"V65-H7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R63","v":-9439.4783119243984},322605.82059049798,0,0,313166.3422785736,{"$f":"V67-H9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R67*R68","v":-184.35301143188349},6300.4916761324248,0,0,6116.1386647005411,{"$f":"V69-H11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R65-R69","v":-2514.4125977205904},85933.153569094546,0,0,83418.740971373962,{"$f":"V71-H13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R71*R72","v":-827.00278277928976},28263.840707394687,0,0,27436.837924615396,{"$f":"V73-H15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AU1274","v":-3897952.5345993862},{"$f":"'COS Detail'!AV1274","v":17045320.067069273},{"$f":"'COS Detail'!AW1274","v":50136171.963555329},{"$f":"'COS Detail'!AX1274","v":67130468.581316859},{"$f":"SUM(R77:U77)","v":130414008.07734208},{"$f":"V77-I5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$L$78","v":7.251144497370135E-2},{"$f":"'COS Sum'!$L$78","v":7.251144497370135E-2},{"$f":"'COS Sum'!$L$78","v":7.251144497370135E-2},{"$f":"'COS Sum'!$L$78","v":7.251144497370135E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R77*R78","v":-282646.1707227031},{"$f":"+S77*S78","v":1235980.788102421},3635446.2745273705,4867727.2785929451,{"$f":"SUM(R79:U79)","v":9456508.1705000326},{"$f":"V79-I7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R77","v":-3897952.5345993862},{"$f":"S77","v":17045320.067069273},50136171.963555329,{"$f":"U77","v":67130468.581316859},{"$f":"SUM(R81:U81)","v":130414008.07734208},{"$f":"V81-I9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R81*R82","v":-76127.013000726001},332895.1009098629,979159.43844823551,1311058.0513931182,{"$f":"SUM(R83:U83)","v":2546985.5777504905},{"$f":"V83-I11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R79-R83","v":-206519.1577219771},{"$f":"+S79-S83","v":903085.68719255808},{"$f":"+T79-T83","v":2656286.8360791351},3556669.2271998269,{"$f":"SUM(R85:U85)","v":6909522.5927495435},{"$f":"V85-I13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R85*R86","v":-67925.175958845983},297029.36466093286,873665.92391753139,1169806.1610835828,{"$f":"SUM(R87:U87)","v":2272576.2737032007},{"$f":"V87-I15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AZ1274","v":0},{"$f":"'COS Detail'!BA1274","v":0},{"$f":"'COS Detail'!BB1274","v":0},{"$f":"'COS Detail'!BC1274","v":0},{"$f":"SUM(R91:U91)","v":0},{"$f":"V91-J5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$M$78","v":0},{"$f":"'COS Sum'!$M$78","v":0},{"$f":"'COS Sum'!$M$78","v":0},{"$f":"'COS Sum'!$M$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R91*R92","v":0},{"$f":"+S91*S92","v":0},0,0,{"$f":"SUM(R93:U93)","v":0},{"$f":"V93-J7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R91","v":0},{"$f":"S91","v":0},0,0,{"$f":"SUM(R95:U95)","v":0},{"$f":"V95-J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R95*R96","v":0},0,0,0,{"$f":"SUM(R97:U97)","v":0},{"$f":"V97-J11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R93-R97","v":0},0,0,0,{"$f":"SUM(R99:U99)","v":0},{"$f":"V99-J13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R99*R100","v":0},0,0,0,{"$f":"SUM(R101:U101)","v":0},{"$f":"V101-J15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BO1246","v":0},{"$f":"'COS Detail'!BP1246","v":0},{"$f":"'COS Detail'!BQ1246","v":0},{"$f":"'COS Detail'!BR1246","v":0},{"$f":"SUM(R105:U105)","v":0},{"$f":"V105-K5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$N$78","v":0},{"$f":"'COS Sum'!$N$78","v":0},{"$f":"'COS Sum'!$N$78","v":0},{"$f":"'COS Sum'!$N$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R105*R106","v":0},0,0,0,{"$f":"SUM(R107:U107)","v":0},{"$f":"V107-K7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R105","v":0},{"$f":"S105","v":0},0,0,{"$f":"SUM(R109:U109)","v":0},{"$f":"V109-K9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R109*R110","v":0},0,0,0,{"$f":"SUM(R111:U111)","v":0},{"$f":"V111-K11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R107-R111","v":0},{"$f":"+S107-S111","v":0},0,0,{"$f":"SUM(R113:U113)","v":0},{"$f":"V113-K13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R113*R114","v":0},0,0,0,{"$f":"SUM(R115:U115)","v":0},{"$f":"V115-K15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BJ1274","v":-954075.70201582205},{"$f":"'COS Detail'!BK1274","v":591012.19175506604},{"$f":"'COS Detail'!BL1274","v":13823435.890312836},{"$f":"'COS Detail'!BM1274","v":18509066.256495431},{"$f":"SUM(R119:U119)","v":31969438.636547513},{"$f":"V119-L5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$O$78","v":-4.6934481965634343E-2},{"$f":"'COS Sum'!$O$78","v":-4.6934481965634343E-2},{"$f":"'COS Sum'!$O$78","v":-4.6934481965634343E-2},{"$f":"'COS Sum'!$O$78","v":-4.6934481965634343E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R119*R120","v":44779.048830111526},{"$f":"+S119*S120","v":-27738.851055398172},-648795.80249699031,-868713.43641621596,{"$f":"SUM(R121:U121)","v":-1500469.041138493},{"$f":"V121-L7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R119","v":-954075.70201582205},591012.19175506604,13823435.890312836,18509066.256495431,{"$f":"SUM(R123:U123)","v":31969438.636547513},{"$f":"V123-L9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R123*R124","v":-18633.098460369005},11542.468104976439,269971.70293780963,361482.06398935575,{"$f":"SUM(R125:U125)","v":624363.13657177286},{"$f":"V125-L11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R121-R125","v":63412.147290480527},-39281.319160374609,-918767.50543479994,-1230195.5004055717,{"$f":"SUM(R127:U127)","v":-2124832.1777102659},{"$f":"V127-L13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R127*R128","v":20856.569967386524},-12919.820830646808,-302187.19251191081,-404617.4057194342,{"$f":"SUM(R129:U129)","v":-698867.84909460531},{"$f":"V129-L15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BO1274","v":5210.1110293002257},{"$f":"'COS Detail'!BP1274","v":16208454.070990503},{"$f":"'COS Detail'!BQ1274","v":163504.81576603348},{"$f":"'COS Detail'!BR1274","v":232639.81553422706},{"$f":"SUM(R133:U133)","v":16609808.813320063},{"$f":"V133-M5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$P$78","v":7.1335294493273069E-2},{"$f":"'COS Sum'!$P$78","v":7.1335294493273069E-2},{"$f":"'COS Sum'!$P$78","v":7.1335294493273069E-2},{"$f":"'COS Sum'!$P$78","v":7.1335294493273069E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R133*R134","v":371.66480461778167},1156234.8444347982,11663.664183738356,16595.429751994809,{"$f":"SUM(R135:U135)","v":1184865.6031751493},{"$f":"V135-M7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R133","v":5210.1110293002257},16208454.070990503,163504.81576603348,232639.81553422706,{"$f":"SUM(R137:U137)","v":16609808.813320063},{"$f":"V137-M9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R137*R138","v":101.75346840223339},316551.10800644453,3193.2490519106336,4543.455597383454,{"$f":"SUM(R139:U139)","v":324389.56612414087},{"$f":"V139-M11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R135-R139","v":269.91133621554826},839683.7364283537,8470.4151318277218,12051.974154611355,{"$f":"SUM(R141:U141)","v":860476.03705100832},{"$f":"V141-M13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231},{"$f":"Taxes!$L$45","v":0.32890496314288231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R141*R142","v":88.775178089821011},276176.14838164538,2785.9615767387095,3963.954115121418,{"$f":"SUM(R143:U143)","v":283014.83925159526},{"$f":"V143-M15","v":0}]

{"sheet":"COS Sum","index":78,"n_rows":125,"n_cols":21,"rows_kept":125,"cut":false,"hidden":false,"merged":[[8,18,8,20],[10,1,10,4],[5,5,5,15],[9,6,9,15],[99,5,99,16],[12,1,12,4],[48,1,48,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 19-057-02"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 4.06"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)","(F)",null,null,"(G)","(H)","(I)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail'!I9","v":"GSR"},{"$f":"'COS Detail'!J9","v":"GSC"},{"$f":"'COS Detail'!K9","v":"FS"},{"$f":"'COS Detail'!L9","v":"IS"},{"$f":"'COS Detail'!M9","v":"TS"},"TSS","TSL",{"$f":"'COS Detail'!P9","v":"TBF"},{"$f":"'COS Detail'!Q9","v":"NGV"},{"$f":"'COS Detail'!R9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"SUM(G16:P16)","v":378376157.36584151},{"$f":"'COS Detail'!H363","v":343344460.87205142},{"$f":"'COS Detail'!I363","v":0},{"$f":"'COS Detail'!J363","v":0},{"$f":"'COS Detail'!K363","v":2665972.0118178143},{"$f":"'COS Detail'!L363","v":185309.43761883184},{"$f":"'COS Detail'!M363","v":28011171.422576725},{"$f":"'COS Detail'!N363","v":0},{"$f":"'COS Detail'!O363","v":0},{"$f":"'COS Detail'!P363","v":1536263.9825069781},{"$f":"'COS Detail'!Q363","v":2632979.6392696947},{"$f":"'COS Detail'!R363","v":378376157.36584151},null,{"$f":"SUM(G16:P16)","v":378376157.36584151},{"$f":"Report!J13","v":378376157.36584151},{"$f":"T16-S16","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(G17:P17)","v":0},{"$f":"'COS Detail'!H364","v":0},{"$f":"'COS Detail'!I364","v":0},{"$f":"'COS Detail'!J364","v":0},{"$f":"'COS Detail'!K364","v":0},{"$f":"'COS Detail'!L364","v":0},{"$f":"'COS Detail'!M364","v":0},{"$f":"'COS Detail'!N364","v":0},{"$f":"'COS Detail'!O364","v":0},{"$f":"'COS Detail'!P364","v":0},{"$f":"'COS Detail'!Q364","v":0},{"$f":"'COS Detail'!R364","v":{"$error":"#REF!"}},null,{"$f":"SUM(G17:P17)","v":0},{"$f":"Report!J14","v":0},{"$f":"T17-S17","v":0}]
[5,null,null,"System Commodity Revenue",null,{"$f":"SUM(G18:P18)","v":0},{"$f":"+'COS Detail'!H366","v":0},{"$f":"+'COS Detail'!I366","v":0},{"$f":"+'COS Detail'!J366","v":0},{"$f":"+'COS Detail'!K366","v":0},{"$f":"+'COS Detail'!L366","v":0},{"$f":"+'COS Detail'!M366","v":0},{"$f":"+'COS Detail'!N366","v":0},{"$f":"+'COS Detail'!O366","v":0},{"$f":"+'COS Detail'!P366","v":0},{"$f":"+'COS Detail'!Q366","v":0},{"$f":"'COS Detail'!R365","v":0},null,{"$f":"SUM(G18:P18)","v":0},{"$f":"Report!J15","v":0},{"$f":"T18-S18","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"SUM(G19:P19)","v":0},{"$f":"'COS Detail'!H501","v":0},{"$f":"'COS Detail'!I501","v":0},{"$f":"'COS Detail'!J501","v":0},{"$f":"'COS Detail'!K501","v":0},{"$f":"'COS Detail'!L501","v":0},{"$f":"'COS Detail'!M501","v":0},{"$f":"'COS Detail'!N501","v":0},{"$f":"'COS Detail'!O501","v":0},{"$f":"'COS Detail'!P501","v":0},{"$f":"'COS Detail'!Q501","v":0},{"$f":"'COS Detail'!R501","v":0},null,{"$f":"SUM(G19:P19)","v":0},{"$f":"Report!J16","v":0},{"$f":"T19-S19","v":0}]
[7,null,null,"General Related Other Revenue",null,{"$f":"SUM(G20:P20)","v":10750615.114305681},{"$f":"'COS Detail'!H502","v":9952914.2537058629},{"$f":"'COS Detail'!I502","v":0},{"$f":"'COS Detail'!J502","v":0},{"$f":"'COS Detail'!K502","v":57560.726214877272},{"$f":"'COS Detail'!L502","v":2095.7612893238802},{"$f":"'COS Detail'!M502","v":606054.31490564393},{"$f":"'COS Detail'!N502","v":0},{"$f":"'COS Detail'!O502","v":0},{"$f":"'COS Detail'!P502","v":117788.67599243531},{"$f":"'COS Detail'!Q502","v":14201.382197539126},{"$f":"'COS Detail'!R502","v":10750615.114305682},null,{"$f":"SUM(G20:P20)","v":10750615.114305681},{"$f":"Report!J17","v":10750615.114305682},{"$f":"T20-S20","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":389126772.48014718},{"$f":"SUM(G16:G20)","v":353297375.12575728},{"$f":"SUM(H16:H20)","v":0},0,2723532.7380326916,187405.19890815573,{"$f":"SUM(L16:L20)","v":28617225.737482369},{"$f":"SUM(M16:M20)","v":0},0,1654052.6584994134,2647181.021467234,{"$f":"Q16+Q20","v":389126772.48014718},null,{"$f":"SUM(S16:S20)","v":389126772.48014718},{"$f":"SUM(T16:T20)","v":389126772.48014718},{"$f":"SUM(U16:U20)","v":0}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"'COS Detail'!G629","v":0},{"$f":"'COS Detail'!H629","v":0},{"$f":"'COS Detail'!I629","v":0},{"$f":"'COS Detail'!J629","v":0},{"$f":"'COS Detail'!K629","v":0},{"$f":"'COS Detail'!L629","v":0},{"$f":"'COS Detail'!M629","v":0},{"$f":"'COS Detail'!N629","v":0},{"$f":"'COS Detail'!O629","v":0},{"$f":"'COS Detail'!P629","v":0},{"$f":"'COS Detail'!Q629","v":0},{"$f":"'COS Detail'!R629","v":0},null,{"$f":"SUM(G25:P25)","v":0},{"$f":"Report!J24","v":0},{"$f":"T25-S25","v":0}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},0,0,{"$f":"SUM(Q24:Q25)","v":0},null,{"$f":"S25","v":0},{"$f":"T25","v":0},{"$f":"U25","v":0}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(G29:P29)","v":-838700.7635199884},{"$f":"'COS Detail'!H650","v":-736723.86319543677},{"$f":"'COS Detail'!I650","v":0},{"$f":"'COS Detail'!J650","v":0},{"$f":"'COS Detail'!K650","v":-5294.3280717399939},{"$f":"'COS Detail'!L650","v":-138.14149582622247},{"$f":"'COS Detail'!M650","v":-65187.57272386564},{"$f":"'COS Detail'!N650","v":0},{"$f":"'COS Detail'!O650","v":0},{"$f":"'COS Detail'!P650","v":-14644.084360047156},{"$f":"'COS Detail'!Q650","v":-16712.773673072712},{"$f":"'COS Detail'!R650","v":-838700.76351998851},null,{"$f":"SUM(G29:P29)","v":-838700.7635199884},{"$f":"Report!J27","v":-838700.76351998863},{"$f":"T29-S29","v":0}]
[15,null,null,"Distribution",null,{"$f":"SUM(G30:P30)","v":55486322.666434914},{"$f":"'COS Detail'!H753","v":48739788.691452906},{"$f":"'COS Detail'!I753","v":0},{"$f":"'COS Detail'!J753","v":0},{"$f":"'COS Detail'!K753","v":350259.36361095047},{"$f":"'COS Detail'!L753","v":9139.0922059832774},{"$f":"'COS Detail'!M753","v":4312645.0473439889},{"$f":"'COS Detail'!N753","v":0},{"$f":"'COS Detail'!O753","v":0},{"$f":"'COS Detail'!P753","v":968815.60778107517},{"$f":"'COS Detail'!Q753","v":1105674.8640400041},{"$f":"'COS Detail'!R753","v":55486322.666434906},null,{"$f":"SUM(G30:P30)","v":55486322.666434914},{"$f":"Report!J28","v":55486322.666434906},0]
[16,null,null,"Customer Accounts",null,{"$f":"SUM(G31:P31)","v":12536205.584243409},{"$f":"'COS Detail'!H806","v":12020401.542358549},{"$f":"'COS Detail'!I806","v":0},{"$f":"'COS Detail'!J806","v":0},{"$f":"'COS Detail'!K806","v":42249.20734922665},{"$f":"'COS Detail'!L806","v":2902.6176289395335},{"$f":"'COS Detail'!M806","v":418684.10033916915},{"$f":"'COS Detail'!N806","v":0},{"$f":"'COS Detail'!O806","v":0},{"$f":"'COS Detail'!P806","v":21407.788533644918},{"$f":"'COS Detail'!Q806","v":30560.328033881648},{"$f":"'COS Detail'!R806","v":12536205.584243411},null,{"$f":"SUM(G31:P31)","v":12536205.584243409},{"$f":"Report!J29","v":12536205.584243413},0]
[17,null,null,"Customer Service & Information",null,{"$f":"SUM(G32:P32)","v":3047465.0098747867},{"$f":"'COS Detail'!H834","v":2326919.9851534693},{"$f":"'COS Detail'!I834","v":0},{"$f":"'COS Detail'!J834","v":0},{"$f":"'COS Detail'!K834","v":39201.429577579183},{"$f":"'COS Detail'!L834","v":30641.980776797725},{"$f":"'COS Detail'!M834","v":611289.01934214577},{"$f":"'COS Detail'!N834","v":0},{"$f":"'COS Detail'!O834","v":0},{"$f":"'COS Detail'!P834","v":31709.276894954604},{"$f":"'COS Detail'!Q834","v":7703.3181298403642},{"$f":"'COS Detail'!R834","v":3047465.0098747872},null,{"$f":"SUM(G32:P32)","v":3047465.0098747867},{"$f":"Report!J30","v":3047465.0098747867},0]
[18,null,null,"Administrative & General",null,{"$f":"SUM(G33:P33)","v":49477895.435294837},{"$f":"'COS Detail'!H902","v":44794295.057956889},{"$f":"'COS Detail'!I902","v":0},{"$f":"'COS Detail'!J902","v":0},{"$f":"'COS Detail'!K902","v":328672.15521720907},{"$f":"'COS Detail'!L902","v":8352.0175913298735},{"$f":"'COS Detail'!M902","v":3477233.78240244},{"$f":"'COS Detail'!N902","v":0},{"$f":"'COS Detail'!O902","v":0},{"$f":"'COS Detail'!P902","v":852364.56806874322},{"$f":"'COS Detail'!Q902","v":16977.854058224795},{"$f":"'COS Detail'!R902","v":49477895.435294829},null,{"$f":"SUM(G33:P33)","v":49477895.435294837},{"$f":"Report!J31","v":49477895.435294829},0]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F33)","v":119709187.93232796},{"$f":"SUM(G29:G33)","v":107144681.41372637},{"$f":"SUM(H29:H33)","v":0},0,755087.82768322539,50897.566707224185,8754664.3767038789,{"$f":"SUM(M29:M33)","v":0},0,1859653.1569183706,1144203.5905888781,{"$f":"SUM(Q29:Q33)","v":119709187.93232796},null,{"$f":"SUM(S29:S33)","v":119709187.93232796},{"$f":"SUM(T29:T33)","v":119709187.93232796},0]
[]
[{"$f":"+A34+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(G37:P37)","v":85423489.740319356},{"$f":"'COS Detail'!H926","v":77252494.152838558},{"$f":"'COS Detail'!I926","v":0},{"$f":"'COS Detail'!J926","v":0},{"$f":"'COS Detail'!K926","v":544933.06114009733},{"$f":"'COS Detail'!L926","v":14631.142031584593},{"$f":"'COS Detail'!M926","v":6091450.4538601376},{"$f":"'COS Detail'!N926","v":0},{"$f":"'COS Detail'!O926","v":0},{"$f":"'COS Detail'!P926","v":1493180.1713456756},{"$f":"'COS Detail'!Q926","v":26800.759103313372},{"$f":"'COS Detail'!R926","v":85423489.740319371},null,{"$f":"SUM(G37:P37)","v":85423489.740319356},{"$f":"Report!J35","v":85423489.740319371},{"$f":"T37-S37","v":0}]
[{"$f":"+A37+1","v":22},null,null,"Taxes Other Than Income Taxes",null,{"$f":"SUM(G38:P38)","v":28343362.158901289},{"$f":"'COS Detail'!H934","v":25612116.534589466},{"$f":"'COS Detail'!I934","v":0},{"$f":"'COS Detail'!J934","v":0},{"$f":"'COS Detail'!K934","v":175461.94092829817},{"$f":"'COS Detail'!L934","v":4904.772583071659},{"$f":"'COS Detail'!M934","v":2042026.4605959016},{"$f":"'COS Detail'!N934","v":0},{"$f":"'COS Detail'!O934","v":0},{"$f":"'COS Detail'!P934","v":500556.2211201727},{"$f":"'COS Detail'!Q934","v":8296.2290843813062},{"$f":"'COS Detail'!R934","v":28343362.158901293},null,{"$f":"SUM(G38:P38)","v":28343362.158901289},{"$f":"Report!J36","v":28343362.158901293},{"$f":"T38-S38","v":0}]
[{"$f":"+A38+1","v":23},null,null,"Income Taxes",null,{"$f":"SUM(G39:P39)","v":29744657.441616174},{"$f":"SUM('COS Detail'!H936:H944)","v":27605200.87940529},{"$f":"SUM('COS Detail'!I936:I944)","v":0},{"$f":"SUM('COS Detail'!J936:J944)","v":0},{"$f":"SUM('COS Detail'!K936:K944)","v":255296.45866906593},{"$f":"SUM('COS Detail'!L936:L944)","v":27436.837950200777},{"$f":"SUM('COS Detail'!M936:M944)","v":2272576.2758224197},{"$f":"SUM('COS Detail'!N936:N944)","v":0},{"$f":"SUM('COS Detail'!O936:O944)","v":0},{"$f":"SUM('COS Detail'!P936:P944)","v":-698867.84974631283},{"$f":"SUM('COS Detail'!Q936:Q944)","v":283014.83951551205},{"$f":"SUM('COS Detail'!R936:R944)","v":29744657.441616174},null,{"$f":"SUM(G39:P39)","v":29744657.441616174},{"$f":"Report!J37","v":29744657.441616178},{"$f":"T39-S39","v":0}]
[{"$f":"+A39+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F37:F39)","v":143511509.34083682},{"$f":"SUM(G37:G39)","v":130469811.56683332},{"$f":"SUM(H37:H39)","v":0},0,975691.46073746146,46972.75256485703,10406053.190278459,{"$f":"SUM(M37:M39)","v":0},0,1294868.5427195355,318111.82770320674,{"$f":"SUM(Q37:Q39)","v":143511509.34083682},null,{"$f":"SUM(S37:S39)","v":143511509.34083682},{"$f":"SUM(T37:T39)","v":143511509.34083682},{"$f":"T40-S40","v":0}]
[]
[]
[{"$f":"+A40+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(G43:P43)","v":263220697.27316478},{"$f":"G26+G34+G40","v":237614492.98055971},{"$f":"H26+H34+H40","v":0},{"$f":"I26+I34+I40","v":0},1730779.288420687,97870.319272081222,19160717.566982336,{"$f":"M26+M34+M40","v":0},{"$f":"N26+N34+N40","v":0},3154521.6996379062,{"$f":"P26+P34+P40","v":1462315.4182920849},{"$f":"Q26+Q34+Q40","v":263220697.27316478},null,{"$f":"S26+S34+S40","v":263220697.27316478},{"$f":"T26+T34+T40","v":263220697.27316478},{"$f":"T43-S43","v":0}]
[]
[]
[{"$f":"+A43+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F43","v":125906075.2069824},{"$f":"+G21-G43","v":115682882.14519757},{"$f":"+H21-H43","v":0},{"$f":"+I21-I43","v":0},992753.44961200468,89534.879636074504,{"$f":"+L21-L43","v":9456508.1705000326},{"$f":"+M21-M43","v":0},{"$f":"+N21-N43","v":0},-1500469.0411384928,1184865.6031751491,{"$f":"+Q21-Q43","v":125906075.2069824},null,{"$f":"+S21-S43","v":125906075.2069824},{"$f":"+T21-T43","v":125906075.2069824},{"$f":"T46-S46","v":0}]
[]
[]
[{"$f":"+A46+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":28},"Net Utility Plant"]
[{"$f":"+A51+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(G52:P52)","v":3244815858.1726489},{"$f":"'COS Detail'!H1113","v":2923092164.3883672},{"$f":"'COS Detail'!I1113","v":0},{"$f":"'COS Detail'!J1113","v":0},{"$f":"'COS Detail'!K1113","v":21447798.214594364},{"$f":"'COS Detail'!L1113","v":545018.44814083097},{"$f":"'COS Detail'!M1113","v":226910029.72445706},{"$f":"'COS Detail'!N1113","v":0},{"$f":"'COS Detail'!O1113","v":0},{"$f":"'COS Detail'!P1113","v":55621819.405804932},{"$f":"'COS Detail'!Q1113","v":17199027.991284396},{"$f":"'COS Detail'!R1113","v":3244815858.172648},null,{"$f":"SUM(G52:P52)","v":3244815858.1726489},{"$f":"Report!J50","v":3244815858.1726484},{"$f":"T52-S52","v":0}]
[30,null,105,"Gas Plant Held For Future Use",null,5036.8300000000008,{"$f":"'COS Detail'!H1117","v":4551.571802779983},{"$f":"'COS Detail'!I1117","v":0},{"$f":"'COS Detail'!J1117","v":0},{"$f":"'COS Detail'!K1117","v":31.208761598796467},{"$f":"'COS Detail'!L1117","v":0.87135379895971721},{"$f":"'COS Detail'!M1117","v":362.77472275833509},{"$f":"'COS Detail'!N1117","v":0},{"$f":"'COS Detail'!O1117","v":0},{"$f":"'COS Detail'!P1117","v":88.925950689610275},{"$f":"'COS Detail'!Q1117","v":1.477408374315722},{"$f":"'COS Detail'!R1117","v":5036.8300000000008},null,5036.8300000000008,{"$f":"Report!J51","v":5036.8300000000008},0]
[31,null,106,"Completed Construction Not Classified",null,0,{"$f":"'COS Detail'!H1124","v":0},{"$f":"'COS Detail'!I1124","v":0},{"$f":"'COS Detail'!J1124","v":0},{"$f":"'COS Detail'!K1124","v":0},{"$f":"'COS Detail'!L1124","v":0},{"$f":"'COS Detail'!M1124","v":0},{"$f":"'COS Detail'!N1124","v":0},{"$f":"'COS Detail'!O1124","v":0},{"$f":"'COS Detail'!P1124","v":0},{"$f":"'COS Detail'!Q1124","v":0},{"$f":"'COS Detail'!R1124","v":0},null,0,{"$f":"Report!J52","v":0},0]
[32,null,108,"Accumulated Depreciation",null,-799516884.35056555,{"$f":"'COS Detail'!H1131","v":-727165232.80674934},{"$f":"'COS Detail'!I1131","v":0},{"$f":"'COS Detail'!J1131","v":0},{"$f":"'COS Detail'!K1131","v":-6195912.0594105339},{"$f":"'COS Detail'!L1131","v":-126653.89439622614},{"$f":"'COS Detail'!M1131","v":-52730396.631894998},{"$f":"'COS Detail'!N1131","v":0},{"$f":"'COS Detail'!O1131","v":0},{"$f":"'COS Detail'!P1131","v":-12925654.287813108},{"$f":"'COS Detail'!Q1131","v":-373034.67030140036},{"$f":"'COS Detail'!R1131","v":-799516884.35056567},null,-799516884.35056555,{"$f":"Report!J53","v":-799516884.35056579},0]
[{"$f":"+A55+1","v":33},null,111,"Accumulated Amort & Depletion",null,-5624785.5266477941,{"$f":"'COS Detail'!H1138","v":-5468610.5343971197},{"$f":"'COS Detail'!I1138","v":0},{"$f":"'COS Detail'!J1138","v":0},{"$f":"'COS Detail'!K1138","v":-137320.30450727631},{"$f":"'COS Detail'!L1138","v":-11.122127322484662},{"$f":"'COS Detail'!M1138","v":-4630.5262692540427},{"$f":"'COS Detail'!N1138","v":0},{"$f":"'COS Detail'!O1138","v":0},{"$f":"'COS Detail'!P1138","v":-1135.0679219206129},{"$f":"'COS Detail'!Q1138","v":-13077.971424901327},{"$f":"'COS Detail'!R1138","v":-5624785.5266477941},null,-5624785.5266477941,{"$f":"Report!J54","v":-5624785.5266477941},0]
[34,null,254,"Other Regulatory Liabilities",null,{"$f":"SUM(G57:P57)","v":-404258011.45277828},{"$f":"'COS Detail'!H1145","v":-365716968.75329494},{"$f":"'COS Detail'!I1145","v":0},{"$f":"'COS Detail'!J1145","v":0},{"$f":"'COS Detail'!K1145","v":-2612675.2829360003},{"$f":"'COS Detail'!L1145","v":-68922.765987924999},{"$f":"'COS Detail'!M1145","v":-28694931.212623324},{"$f":"'COS Detail'!N1145","v":0},{"$f":"'COS Detail'!O1145","v":0},{"$f":"'COS Detail'!P1145","v":-7033908.037069466},{"$f":"'COS Detail'!Q1145","v":-130605.40086666262},{"$f":"'COS Detail'!R1145","v":-404258011.45277834},null,-404258011.45277828,{"$f":"Report!J55","v":-404258011.45277834},0]
[{"$f":"+A57+1","v":35},null,"Total Net Utility Plant",null,null,{"$f":"SUM(F52:F57)","v":2035421213.6726575},{"$f":"SUM(G52:G57)","v":1824745903.8657284},{"$f":"SUM(H52:H57)","v":0},{"$f":"SUM(I52:I57)","v":0},{"$f":"SUM(J52:J57)","v":12501921.776502151},{"$f":"SUM(K52:K57)","v":349431.53698315634},145480434.12839222,{"$f":"SUM(M52:M57)","v":0},0,35661210.93895112,16682311.426099809,2035421213.6726565,null,{"$f":"SUM(S52:S57)","v":2035421213.6726575},{"$f":"SUM(T52:T57)","v":2035421213.6726565},{"$f":"T58-S58","v":0}]
[]
[{"$f":"+A58+1","v":36},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":37},null,154,"Materials & Supplies",null,{"$f":"SUM(G61:P61)","v":24807024.296942223},{"$f":"'COS Detail'!H1163","v":22458779.947912991},{"$f":"'COS Detail'!I1163","v":0},{"$f":"'COS Detail'!J1163","v":0},{"$f":"'COS Detail'!K1163","v":164788.29724809786},{"$f":"'COS Detail'!L1163","v":4187.5003270412326},{"$f":"'COS Detail'!M1163","v":1743401.2131541185},{"$f":"'COS Detail'!N1163","v":0},{"$f":"'COS Detail'!O1163","v":0},{"$f":"'COS Detail'!P1163","v":427355.05146103184},{"$f":"'COS Detail'!Q1163","v":8512.2868389402392},{"$f":"'COS Detail'!R1163","v":24807024.296942223},null,{"$f":"SUM(G61:P61)","v":24807024.296942223},{"$f":"Report!J59","v":24807024.296942219},{"$f":"T61-S61","v":0}]
[38,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail'!H1167","v":0},{"$f":"'COS Detail'!I1167","v":0},{"$f":"'COS Detail'!J1167","v":0},{"$f":"'COS Detail'!K1167","v":0},{"$f":"'COS Detail'!L1167","v":0},{"$f":"'COS Detail'!M1167","v":0},{"$f":"'COS Detail'!N1167","v":0},{"$f":"'COS Detail'!O1167","v":0},{"$f":"'COS Detail'!P1167","v":0},{"$f":"'COS Detail'!Q1167","v":0},{"$f":"'COS Detail'!R1167","v":0},null,0,{"$f":"Report!J60","v":0},0]
[39,null,165,"Prepayments",null,2774808.2806198755,{"$f":"'COS Detail'!H1171","v":2512143.6503680195},{"$f":"'COS Detail'!I1171","v":0},{"$f":"'COS Detail'!J1171","v":0},{"$f":"'COS Detail'!K1171","v":18432.518398010114},{"$f":"'COS Detail'!L1171","v":468.39598508414002},{"$f":"'COS Detail'!M1171","v":195009.44832383946},{"$f":"'COS Detail'!N1171","v":0},{"$f":"'COS Detail'!O1171","v":0},{"$f":"'COS Detail'!P1171","v":47802.119325733569},{"$f":"'COS Detail'!Q1171","v":952.14821918864391},{"$f":"'COS Detail'!R1171","v":2774808.2806198755},null,2774808.2806198755,{"$f":"Report!J61","v":2774808.2806198751},0]
[40,null,"190008","Accum Deferred Income Tax Federal",null,31711929.259102914,{"$f":"'COS Detail'!H1178","v":28710063.425130956},{"$f":"'COS Detail'!I1178","v":0},{"$f":"'COS Detail'!J1178","v":0},{"$f":"'COS Detail'!K1178","v":210656.25455544234},{"$f":"'COS Detail'!L1178","v":5353.0690563305652},{"$f":"'COS Detail'!M1178","v":2228667.7869942016},{"$f":"'COS Detail'!N1178","v":0},{"$f":"'COS Detail'!O1178","v":0},{"$f":"'COS Detail'!P1178","v":546307.08617974038},{"$f":"'COS Detail'!Q1178","v":10881.63718624403},{"$f":"'COS Detail'!R1178","v":31711929.259102914},null,31711929.259102914,{"$f":"Report!J62","v":31711929.259102914},0]
[41,null,"190008","Accum Deferred Income Tax State",null,7523878.7165264692,{"$f":"'COS Detail'!H1185","v":6811664.8908221759},{"$f":"'COS Detail'!I1185","v":0},{"$f":"'COS Detail'!J1185","v":0},{"$f":"'COS Detail'!K1185","v":49979.681059546827},{"$f":"'COS Detail'!L1185","v":1270.0533610537361},{"$f":"'COS Detail'!M1185","v":528767.13970218319},{"$f":"'COS Detail'!N1185","v":0},{"$f":"'COS Detail'!O1185","v":0},{"$f":"'COS Detail'!P1185","v":129615.20646730959},{"$f":"'COS Detail'!Q1185","v":2581.7451141999832},{"$f":"'COS Detail'!R1185","v":7523878.7165264692},null,7523878.7165264692,{"$f":"Report!J63","v":7523878.7165264692},0]
[42,null,"235-1","Customer Deposits",null,-5361638.9033333343,{"$f":"'COS Detail'!H1190","v":-5353307.4459801326},{"$f":"'COS Detail'!I1190","v":0},{"$f":"'COS Detail'!J1190","v":0},{"$f":"'COS Detail'!K1190","v":-2224.9063843037534},{"$f":"'COS Detail'!L1190","v":-90.504666480152665},{"$f":"'COS Detail'!M1190","v":-5870.2332286432356},{"$f":"'COS Detail'!N1190","v":0},{"$f":"'COS Detail'!O1190","v":0},{"$f":"'COS Detail'!P1190","v":-30.168222160050892},{"$f":"'COS Detail'!Q1190","v":-115.64485161352843},{"$f":"'COS Detail'!R1190","v":-5361638.9033333343},null,-5361638.9033333343,{"$f":"Report!J64","v":-5361638.9033333333},0]
[43,null,252,"Misc Customer Credits",null,0.73683116817846894,{"$f":"'COS Detail'!H1195","v":0.73683116817846894},{"$f":"'COS Detail'!I1195","v":0},{"$f":"'COS Detail'!J1195","v":0},{"$f":"'COS Detail'!K1195","v":0},{"$f":"'COS Detail'!L1195","v":0},{"$f":"'COS Detail'!M1195","v":0},{"$f":"'COS Detail'!N1195","v":0},{"$f":"'COS Detail'!O1195","v":0},{"$f":"'COS Detail'!P1195","v":0},{"$f":"'COS Detail'!Q1195","v":0},{"$f":"'COS Detail'!R1195","v":0.73683116817846894},null,0.73683116817846894,{"$f":"Report!J65","v":0.73683116817846894},{"$f":"T67-S67","v":0}]
[44,null,"253-1","Unclaimed Customer Deposits",null,-36873.56430431451,{"$f":"'COS Detail'!H1199","v":-36816.26642693024},{"$f":"'COS Detail'!I1199","v":0},{"$f":"'COS Detail'!J1199","v":0},{"$f":"'COS Detail'!K1199","v":-15.301334183788448},{"$f":"'COS Detail'!L1199","v":-0.62242715323885212},{"$f":"'COS Detail'!M1199","v":-40.371316744797767},{"$f":"'COS Detail'!N1199","v":0},{"$f":"'COS Detail'!O1199","v":0},{"$f":"'COS Detail'!P1199","v":-0.20747571774628404},{"$f":"'COS Detail'!Q1199","v":-0.79532358469408893},{"$f":"'COS Detail'!R1199","v":-36873.56430431451},null,-36873.56430431451,{"$f":"Report!J66","v":-36873.56430431451},{"$f":"T68-S68","v":0}]
[45,null,255,"Deferred Investment Tax Credits",null,0,{"$f":"'COS Detail'!H1206","v":0},{"$f":"'COS Detail'!I1206","v":0},{"$f":"'COS Detail'!J1206","v":0},{"$f":"'COS Detail'!K1206","v":0},{"$f":"'COS Detail'!L1206","v":0},{"$f":"'COS Detail'!M1206","v":0},{"$f":"'COS Detail'!N1206","v":0},{"$f":"'COS Detail'!O1206","v":0},{"$f":"'COS Detail'!P1206","v":0},{"$f":"'COS Detail'!Q1206","v":0},{"$f":"'COS Detail'!R1206","v":0},null,0,{"$f":"Report!J67","v":0},{"$f":"T69-S69","v":0}]
[46,null,282,"Accum Deferred Income Taxes",null,-294564926.786892,{"$f":"'COS Detail'!H1213+'COS Detail'!H1220+'COS Detail'!H1224","v":-266648190.77885434},{"$f":"'COS Detail'!I1213+'COS Detail'!I1220+'COS Detail'!I1224","v":0},{"$f":"'COS Detail'!J1213+'COS Detail'!J1220+'COS Detail'!J1224","v":0},{"$f":"'COS Detail'!K1213+'COS Detail'!K1220+'COS Detail'!K1224","v":-1947949.3866457765},{"$f":"'COS Detail'!L1213+'COS Detail'!L1220+'COS Detail'!L1224","v":-49805.952952161519},{"$f":"'COS Detail'!M1213+'COS Detail'!M1220+'COS Detail'!M1224","v":-20735940.780319449},{"$f":"'COS Detail'!N1213+'COS Detail'!N1220+'COS Detail'!N1224","v":0},{"$f":"'COS Detail'!O1213+'COS Detail'!O1220+'COS Detail'!O1224","v":0},{"$f":"'COS Detail'!P1213+'COS Detail'!P1220+'COS Detail'!P1224","v":-5082943.0267712865},{"$f":"'COS Detail'!Q1213+'COS Detail'!Q1220+'COS Detail'!Q1224","v":-100096.8613490026},{"$f":"'COS Detail'!R1213+'COS Detail'!R1220+'COS Detail'!R1224","v":-294564926.786892},null,-294564926.786892,{"$f":"Report!J68","v":-294564926.78689206},{"$f":"T70-S70","v":0}]
[47,null,null,"Working Capital - Cash",null,13938534.840714563,{"$f":"'COS Detail'!H1264","v":12619106.710937243},{"$f":"'COS Detail'!I1264","v":0},{"$f":"'COS Detail'!J1264","v":0},{"$f":"'COS Detail'!K1264","v":92591.009507648312},{"$f":"'COS Detail'!L1264","v":2352.8666117024923},{"$f":"'COS Detail'!M1264","v":979579.74564035295},{"$f":"'COS Detail'!N1264","v":0},{"$f":"'COS Detail'!O1264","v":0},{"$f":"'COS Detail'!P1264","v":240121.63663173403},{"$f":"'COS Detail'!Q1264","v":4782.8713858820029},{"$f":"'COS Detail'!R1264","v":13938534.840714563},null,13938534.840714563,{"$f":"Report!J70","v":13938534.840714563},{"$f":"T71-S71","v":0}]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F61:F71)","v":-219207263.12379241},{"$f":"SUM(G61:G71)","v":-198926555.12925884},{"$f":"SUM(H61:H71)","v":0},0,-1413741.8335955185,-36265.194704582747,-15066426.051050141,{"$f":"SUM(M61:M71)","v":0},0,-3691772.3024036144,-72502.612779745934,{"$f":"SUM(Q61:Q71)","v":-219207263.12379241},null,{"$f":"SUM(S61:S71)","v":-219207263.12379241},{"$f":"SUM(T61:T71)","v":-219207263.1237925},{"$f":"SUM(U61:U71)","v":0}]
[]
[]
[{"$f":"+A72+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"F58+F72","v":1816213950.5488651},{"$f":"G58+G72","v":1625819348.7364695},{"$f":"H58+H72","v":0},0,11088179.942906633,313166.3422785736,130414008.07734208,{"$f":"M58+M72","v":0},0,31969438.636547506,16609808.813320063,{"$f":"Q58+Q72","v":1816213950.5488641},null,{"$f":"S58+S72","v":1816213950.5488651},{"$f":"T58+T72","v":1816213950.5488641},{"$f":"T75-S75","v":0}]
[]
[]
[{"$f":"A75+1","v":50},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J77","v":6.9323371934751021E-2},{"$f":"IF(G75=0,0,G46/G75)","v":7.1153589256458469E-2},{"$f":"IF(H75=0,0,H46/H75)","v":0},{"$f":"IF(I75=0,0,I46/I75)","v":0},{"$f":"IF(J75=0,\" \",J46/J75)","v":8.9532588280828912E-2},0.2859019873739489,{"$f":"IF(L75=0,0,L46/L75)","v":7.251144497370135E-2},{"$f":"IF(M75=0,0,M46/M75)","v":0},{"$f":"IF(N75=0,0,N46/N75)","v":0},-4.6934481965634343E-2,{"$f":"IF(P75=0,\" \",P46/P75)","v":7.1335294493273069E-2},{"$f":"IF(Q75=0,\" \",Q46/Q75)","v":6.9323371934751021E-2},null,{"$f":"IF(S75=0,\" \",S46/S75)","v":6.932337193475098E-2},{"$f":"IF(T75=0,\" \",T46/T75)","v":6.9323371934751021E-2},{"$f":"IF(U75=0,\" \",U46/U75)","v":" "}]
[]
[{"$f":"+A78+1","v":51},"Return On Equity - Actual",null,null,null,{"$f":"Report!J79","v":9.0533403517729122E-2},{"$f":"IF(G78=\" \",\" \",((G78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.3861071375379024E-2},{"$f":"IF(H78=\" \",\" \",((H78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5509090909090907E-2},{"$f":"IF(I78=\" \",\" \",((I78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5509090909090907E-2},{"$f":"IF(J78=\" \",\" \",((J78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":0.12727743323787075},{"$f":"IF(K78=\" \",\" \",((K78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":0.48431270431627071},{"$f":"IF(L78=\" \",\" \",((L78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.6329899952184272E-2},{"$f":"IF(M78=\" \",\" \",((M78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5509090909090907E-2},{"$f":"IF(N78=\" \",\" \",((N78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5509090909090907E-2},{"$f":"IF(O78=\" \",\" \",((O78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-0.1208445126647897},{"$f":"IF(P78=\" \",\" \",((P78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.4191444533223756E-2},{"$f":"IF(Q78=\" \",\" \",((Q78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.0533403517729122E-2},null,{"$f":"IF(S78=\" \",\" \",((S78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.0533403517729052E-2},{"$f":"IF(T78=\" \",\" \",((T78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.0533403517729122E-2},{"$f":"IF(U78=\" \",\" \",((U78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":" "}]
[]
[]
[{"$f":"A80+1","v":52},"Cost of Service (Line 25 + Line 26)",null,null,null,{"$f":"F43+F46","v":389126772.48014718},{"$f":"G43+G46","v":353297375.12575728},{"$f":"H43+H46","v":0},0,2723532.7380326916,{"$f":"K43+K46","v":187405.19890815573},28617225.737482369,0,0,1654052.6584994134,2647181.021467234,389126772.48014718,null,{"$f":"SUM(G83:P83)","v":389126772.48014712},{"$f":"Report!J41+Report!J44","v":389126772.48014718},{"$f":"T83-S83","v":0}]
[]
[{"$f":"A83+1","v":53},"Deficiency (((Line 48 * Line 57) - Line 26) * Tax Factor)",null,null,null,{"$f":"(($F94*F75)-F46)*Taxes!$L$47","v":19249739.633961409},{"$f":"(($F94*G75)-G46)*Taxes!$L$47","v":13268052.874638258},{"$f":"(($F94*H75)-H46)*Taxes!$L$47","v":0},{"$f":"(($F94*I75)-I46)*Taxes!$L$47","v":0},{"$f":"(($F94*J75)-J46)*Taxes!$L$47","v":-180974.29802787196},{"$f":"(($F94*K75)-K46)*Taxes!$L$47","v":-87028.99198598598},{"$f":"(($F94*L75)-L46)*Taxes!$L$47","v":828399.51548450079},{"$f":"(($F94*M75)-M46)*Taxes!$L$47","v":0},{"$f":"(($F94*N75)-N46)*Taxes!$L$47","v":0},{"$f":"(($F94*O75)-O46)*Taxes!$L$47","v":5289760.8507258277},{"$f":"(($F94*P75)-P46)*Taxes!$L$47","v":131529.6831266814},{"$f":"SUM(G85:P85)","v":19249739.633961409},null,{"$f":"(($F94*S75)-S46)*Taxes!L47","v":19249739.633961409},{"$f":"Report!K13","v":19249739.63396129},{"$f":"T85-S85","v":-1.1920928955078125E-7}]
[]
[{"$f":"A85+1","v":54},"COS Adjustment",null,null,null,{"$f":"SUM(G87:P87)","v":-1.5366822481155396E-8},{"$f":"G117","v":4500736.4295356274},{"$f":"'COS Input'!E49","v":0},{"$f":"'COS Input'!F49","v":0},{"$f":"J117","v":180974.29802787211},{"$f":"K117","v":87028.99198598598},{"$f":"L117","v":364561.41329406947},{"$f":"'COS Input'!J49","v":0},{"$f":"'COS Input'!K49","v":0},{"$f":"O117","v":-5167024.1800489221},{"$f":"P117","v":33723.047205351759},{"$f":"SUM(G87:P87)","v":-1.5366822481155396E-8}]
[]
[]
[]
[{"$f":"A87+1","v":55},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F83+F85+F87","v":408376512.11410856},{"$f":"G83+G85+G87","v":371066164.42993116},{"$f":"H83+H85+H87","v":0},0,2723532.7380326916,187405.19890815573,29810186.666260939,0,0,1776789.3291763188,2812433.7517992673,408376512.11410856,null,{"$f":"S85+S46+S43","v":408376512.11410856},{"$f":"T85+T46+T43","v":408376512.11410844},{"$f":"T91-S91","v":0}]
[{"$f":"A91+1","v":56},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":10750615.114305681},{"$f":"G20","v":9952914.2537058629},0,0,57560.726214877272,2095.7612893238802,606054.31490564393,{"$f":"M20","v":0},0,117788.67599243531,14201.382197539126,10750615.114305682]
[{"$f":"A92+1","v":57},"Net Cost of Service Collected in Rates",null,null,null,{"$f":"F91-F92","v":397625896.99980289},{"$f":"G91-G92","v":361113250.1762253},{"$f":"H91-H92","v":0},0,2665972.0118178143,185309.43761883184,29204132.351355296,{"$f":"M91-M92","v":0},0,{"$f":"O91-O92","v":1659000.6531838835},2798232.3696017279,397625896.99980289]
[{"$f":"A93+1","v":58},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$77","v":7.7280000000000001E-2},{"$f":"$F$94","v":7.7280000000000001E-2},7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2,7.7280000000000001E-2]
[{"$f":"A94+1","v":59},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$79","v":0.105},{"$f":"$F$95","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105]
[]
[]
[]
[]
[null,null,null,null,null,"Development of Cost of Service Adjustment"]
[]
[null,null,null,null,null,{"$f":"F85/F83","v":4.9469070224263507E-2},{"$f":"G85/G83","v":3.7554914949241992E-2},null,null,{"$f":"J85/J83","v":-6.6448365206212417E-2},{"$f":"K85/K83","v":-0.4643894219212002},{"$f":"L85/L83","v":2.8947582937764536E-2},null,null,{"$f":"O85/O83","v":3.1980607289279379},{"$f":"P85/P83","v":4.9686697683326314E-2},{"$f":"Q85/Q83","v":4.9469070224263507E-2},null,"Class COS based increases"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+F102*1.5)*O21","v":1776789.3291763193},null,null,null,"Apply gradualism limit to TBF class"]
[]
[null,null,null,null,{"$f":"O85+O83-O104","v":5167024.1800489221},null,{"$f":"$E$106*G21/($Q$21-$O$21)","v":4711289.3028001338},null,null,{"$f":"$E$106*J21/($Q$21-$O$21)","v":36318.839476098627},{"$f":"$E$106*K21/($Q$21-$O$21)","v":2499.0848250453241},{"$f":"$E$106*L21/($Q$21-$O$21)","v":381616.27848162281},null,null,null,{"$f":"$E$106*P21/($Q$21-$O$21)","v":35300.674466021133},{"$f":"SUM(G106:P106)","v":5167024.1800489221},null,"Spread TBF revenue difference to other classes based on total present revenues"]
[]
[null,null,null,null,null,null,{"$f":"G106+G85+G83","v":371276717.30319566},null,null,{"$f":"J106+J85+J83","v":2578877.2794809183},{"$f":"K106+K85+K83","v":102875.29174721507},{"$f":"L106+L85+L83","v":29827241.531448491},null,null,{"$f":"O104","v":1776789.3291763193},{"$f":"P106+P85+P83","v":2814011.3790599364},{"$f":"SUM(G108:P108)","v":408376512.1141085}]
[null,null,null,null,null,null,{"$f":"G108-G83","v":17979342.177438378},null,null,{"$f":"J108-J83","v":-144655.45855177334},{"$f":"K108-K83","v":-84529.907160940653},{"$f":"L108-L83","v":1210015.793966122},null,null,{"$f":"O108-O83","v":122736.67067690589},{"$f":"P108-P83","v":166830.35759270238},{"$f":"Q108-Q83","v":19249739.63396132}]
[null,null,null,null,null,null,{"$f":"G109/G83","v":5.0890109701603577E-2},null,null,{"$f":"J109/J83","v":-5.3113170453850805E-2},{"$f":"K109/K83","v":-0.45105422716883858},{"$f":"L109/L83","v":4.2282777690126103E-2},null,null,{"$f":"O109/O83","v":7.4203605336395292E-2},{"$f":"P109/P83","v":6.3021892435687871E-2},{"$f":"Q109/Q83","v":4.9469070224263278E-2},null,"Results of TBF gradualism adjustment"]
[]
[null,null,null,null,{"$f":"J109+K109","v":-229185.36571271397},null,{"$f":"G108+$E$112*(G$21/($G$21+$P$21+$L$21))","v":371066164.42993116},null,null,2723532.7380326916,187405.19890815573,{"$f":"L108+$E$112*(L$21/($G$21+$P$21+$L$21))","v":29810186.666260939},null,null,1776789.3291763193,{"$f":"P108+$E$112*(P$21/($G$21+$P$21+$L$21))","v":2812433.7517992673},408376512.11410856,null,"Hold classes to no decrease"]
[null,null,null,null,null,null,{"$f":"G112-G83","v":17768789.304173887},null,null,0,0,{"$f":"L112-L83","v":1192960.9287785701},null,null,{"$f":"O112-O83","v":122736.67067690589},{"$f":"P112-P83","v":165252.73033203324},{"$f":"SUM(G113:P113)","v":19249739.633961394},null,"Spread revenue difference to GS and NGV classes to reduce their COS based increases"]
[null,null,null,null,null,null,{"$f":"G113/G83","v":5.0294144692835697E-2},null,null,0,0,{"$f":"L113/L83","v":4.1686812681358196E-2},null,null,{"$f":"O113/O83","v":7.4203605336395292E-2},{"$f":"P113/P83","v":6.2425927426919901E-2},{"$f":"Q113/Q83","v":4.9469070224263466E-2},null,"Class Revenue Allocation"]
[]
[null,null,null,null,null,null,{"$f":"G85+G83","v":366565428.00039554},null,null,{"$f":"J85+J83","v":2542558.4400048195},{"$f":"K85+K83","v":100376.20692216975},{"$f":"L85+L83","v":29445625.25296687},null,null,{"$f":"O85+O83","v":6943813.5092252409},{"$f":"P85+P83","v":2778710.7045939155},"`"]
[null,null,null,null,null,null,{"$f":"G112-G116","v":4500736.4295356274},null,null,{"$f":"J112-J116","v":180974.29802787211},{"$f":"K112-K116","v":87028.99198598598},{"$f":"L112-L116","v":364561.41329406947},null,null,{"$f":"O112-O116","v":-5167024.1800489221},{"$f":"P112-P116","v":33723.047205351759},{"$f":"SUM(G117:P117)","v":-1.5366822481155396E-8},null,"Total of all adjustments to cost of service"]
[]
[null,null,null,null,null,null,{"$f":"G117+G116","v":371066164.42993116},null,null,{"$f":"J117+J116","v":2723532.7380326916},{"$f":"K117+K116","v":187405.19890815573},{"$f":"L117+L116","v":29810186.666260939},null,null,{"$f":"O117+O116","v":1776789.3291763188},{"$f":"P117+P116","v":2812433.7517992673},{"$f":"SUM(G119:P119)","v":408376512.11410856},null,"Check - Class revenue allocation"]
[]
[null,null,null,null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSL","TBF","NGV","Total"]
[]
[null,null,null,null,null,null,{"$f":"G113+G83","v":371066164.42993116},null,null,{"$f":"J113+J83","v":2723532.7380326916},{"$f":"K113+K83","v":187405.19890815573},{"$f":"L113+L83","v":29810186.666260939},null,null,{"$f":"O113+O83","v":1776789.3291763193},{"$f":"P113+P83","v":2812433.7517992673},{"$f":"Q113+Q83","v":408376512.11410856},null,"Check"]
[]
[null,null,null,null,{"$f":"F102*1.5","v":7.4203605336395265E-2}]

{"sheet":"Rev Neutral","index":79,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,5,5,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 19-057-02"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 4.06"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2020 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2020"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)","(F)",null,null,"(G)","(H)","(I)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"}]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail'!I9","v":"GSR"},{"$f":"'COS Detail'!J9","v":"GSC"},{"$f":"'COS Detail'!K9","v":"FS"},{"$f":"'COS Detail'!L9","v":"IS"},{"$f":"'COS Detail'!M9","v":"TS"},"TSS","TSL",{"$f":"'COS Detail'!P9","v":"TBF"},{"$f":"'COS Detail'!Q9","v":"NGV"},{"$f":"'COS Detail'!R9","v":"Total"}]
[null,{"$f":"\"Current Revenue Analysis @ \"&ROUND(F14,4)*100&\"%\"","v":"Current Revenue Analysis @ 6.93%"}]
[1,null,"Annual Revenue before Deficiency",null,null,{"$f":"'COS Sum'!F21","v":389126772.48014718},{"$f":"'COS Sum'!G21","v":353297375.12575728},{"$f":"'COS Sum'!H21","v":0},{"$f":"'COS Sum'!I21","v":0},{"$f":"'COS Sum'!J21","v":2723532.7380326916},{"$f":"'COS Sum'!K21","v":187405.19890815573},{"$f":"'COS Sum'!L21","v":28617225.737482369},{"$f":"'COS Sum'!M21","v":0},{"$f":"'COS Sum'!N21","v":0},{"$f":"'COS Sum'!O21","v":1654052.6584994134},{"$f":"'COS Sum'!P21","v":2647181.021467234},{"$f":"'COS Sum'!Q21","v":389126772.48014718}]
[{"$f":"A13+1","v":2},null,"Return on Rate Base ",null,null,{"$f":"'COS Sum'!F78","v":6.9323371934751021E-2},{"$f":"'COS Sum'!G78","v":7.1153589256458469E-2},{"$f":"'COS Sum'!H78","v":0},{"$f":"'COS Sum'!I78","v":0},{"$f":"'COS Sum'!J78","v":8.9532588280828912E-2},{"$f":"'COS Sum'!K78","v":0.2859019873739489},{"$f":"'COS Sum'!L78","v":7.251144497370135E-2},{"$f":"'COS Sum'!M78","v":0},{"$f":"'COS Sum'!N78","v":0},{"$f":"'COS Sum'!O78","v":-4.6934481965634343E-2},{"$f":"'COS Sum'!P78","v":7.1335294493273069E-2},{"$f":"'COS Sum'!Q78","v":6.9323371934751021E-2}]
[{"$f":"A14+1","v":3},null,"Increase (Decrease) to equal ROR",null,null,{"$f":"F16-F13","v":0},{"$f":"G16-G13","v":-4962953.6120314598},{"$f":"H16-H13","v":0},0,-347872.27547625871,-120308.80424416385,-675813.86031892896,0,0,5195451.206880765,911497.34519012412,0]
[4,null,"Revenue Neutral Spread",null,null,{"$f":"('COS Sum'!F75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":389126772.48014742},{"$f":"('COS Sum'!G75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":348334421.51372582},{"$f":"('COS Sum'!H75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!I75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!J75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":2375660.4625564329},{"$f":"('COS Sum'!K75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":67096.394663991872},{"$f":"('COS Sum'!L75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":27941411.87716344},{"$f":"('COS Sum'!M75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!N75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!O75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":6849503.8653801782},{"$f":"('COS Sum'!P75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":3558678.3666573581},{"$f":"('COS Sum'!Q75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":389126772.48014718}]
[5,null,"Percentage Change from Current Revenues",null,null,{"$f":"F16/F13-1","v":0},{"$f":"G16/G13-1","v":-1.4047524724079441E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12772832528076739,-0.64197154051806882,-2.3615631596104025E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.141043412483719,0.34432754609464333,{"$f":"Q16/Q13-1","v":0}]
[6,null,"Rate of Return Index",null,null,{"$f":"F14/$F$14","v":1},{"$f":"G14/$F$14","v":1.0264011583774386},0,0,1.2915209659030915,4.1241788937077004,{"$f":"L14/$F$14","v":1.0459884300196913},0,0,-0.67703691634922647,1.0290222835729301,1]
[]
[null,{"$f":"\"Proposed Revenue Analysis @ \"&ROUND('COS Sum'!F94,4)*100&\"%\"","v":"Proposed Revenue Analysis @ 7.73%"}]
[{"$f":"A18+1","v":7},null,"Annual Revenue before Deficiency",null,null,{"$f":"F13","v":389126772.48014718},{"$f":"G13","v":353297375.12575728},0,0,2723532.7380326916,187405.19890815573,28617225.737482369,0,0,1654052.6584994134,2647181.021467234,389126772.48014718]
[{"$f":"A21+1","v":8},null,"Deficiency",null,null,{"$f":"'COS Sum'!F85","v":19249739.633961409},{"$f":"'COS Sum'!G85","v":13268052.874638258},{"$f":"'COS Sum'!H85","v":0},{"$f":"'COS Sum'!I85","v":0},{"$f":"'COS Sum'!J85","v":-180974.29802787196},{"$f":"'COS Sum'!K85","v":-87028.99198598598},{"$f":"'COS Sum'!L85","v":828399.51548450079},{"$f":"'COS Sum'!M85","v":0},{"$f":"'COS Sum'!N85","v":0},{"$f":"'COS Sum'!O85","v":5289760.8507258277},{"$f":"'COS Sum'!P85","v":131529.6831266814},{"$f":"'COS Sum'!Q85","v":19249739.633961409}]
[9,null,"COS Adjustment",null,null,{"$f":"'COS Sum'!F87","v":-1.5366822481155396E-8},{"$f":"'COS Sum'!G87","v":4500736.4295356274},{"$f":"'COS Sum'!H87","v":0},{"$f":"'COS Sum'!I87","v":0},{"$f":"'COS Sum'!J87","v":180974.29802787211},{"$f":"'COS Sum'!K87","v":87028.99198598598},{"$f":"'COS Sum'!L87","v":364561.41329406947},{"$f":"'COS Sum'!M87","v":0},{"$f":"'COS Sum'!N87","v":0},{"$f":"'COS Sum'!O87","v":-5167024.1800489221},{"$f":"'COS Sum'!P87","v":33723.047205351759},{"$f":"'COS Sum'!Q87","v":-1.5366822481155396E-8}]
[10,null,"General Related Revenue Class Allocation",null,null,{"$f":"-'COS Sum'!F92","v":-10750615.114305681},{"$f":"-'COS Sum'!G92","v":-9952914.2537058629},{"$f":"-'COS Sum'!H92","v":0},{"$f":"-'COS Sum'!I92","v":0},{"$f":"-'COS Sum'!J92","v":-57560.726214877272},{"$f":"-'COS Sum'!K92","v":-2095.7612893238802},{"$f":"-'COS Sum'!L92","v":-606054.31490564393},{"$f":"-'COS Sum'!M92","v":0},{"$f":"-'COS Sum'!N92","v":0},{"$f":"-'COS Sum'!O92","v":-117788.67599243531},{"$f":"-'COS Sum'!P92","v":-14201.382197539126},{"$f":"-'COS Sum'!Q92","v":-10750615.114305682}]
[11,null,"Net Cost of Service Collected in Rates",null,null,{"$f":"SUM(F21:F24)","v":397625896.99980289},{"$f":"SUM(G21:G24)","v":361113250.1762253},0,0,2665972.0118178143,185309.43761883184,29204132.351355296,0,0,1659000.6531838835,2798232.3696017279,397625896.99980289]
[{"$f":"A25+1","v":12},null,"Increase (Decrease) to equal allowed ROR",null,null,{"$f":"F25-F24-F13","v":19249739.63396138},{"$f":"G25-G24-G13","v":17768789.304173887},0,0,0,0,1192960.9287785701,0,0,122736.67067690543,165252.73033203324,19249739.63396138]
[{"$f":"A26+1","v":13},null,"Percentage Change from Current Revenues",null,null,{"$f":"(F26)/F13","v":4.9469070224263431E-2},{"$f":"(G26)/G13","v":5.0294144692835697E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,4.1686812681358196E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4203605336395015E-2,6.2425927426919901E-2,4.9469070224263431E-2]
[]
[]
[null,null,null,null,null,null,{"$f":"G21+G22+G23","v":371066164.42993116},null,null,{"$f":"J21+J22+J23","v":2723532.7380326916},{"$f":"K21+K22+K23","v":187405.19890815573},{"$f":"L21+L22+L23","v":29810186.666260939},null,null,{"$f":"O21+O22+O23","v":1776789.3291763188},{"$f":"P21+P22+P23","v":2812433.7517992673},{"$f":"Q21+Q22+Q23","v":408376512.11410856}]
[null,null,null,null,null,null,{"$f":"G30+G24","v":361113250.1762253},null,null,{"$f":"J30+J24","v":2665972.0118178143},{"$f":"K30+K24","v":185309.43761883184},{"$f":"L30+L24","v":29204132.351355296},null,null,{"$f":"O30+O24","v":1659000.6531838835},{"$f":"P30+P24","v":2798232.3696017279},{"$f":"Q30+Q24","v":397625896.99980289}]